{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["TITLE PAGE","HPL","NWLBWF","NWLKLD","YWSEST","YWSGRD","Regional Level Data","Options Appraisal Summary","Options Benefits","Adaptive Programmes","Best Value Planning metrics","Non-PWS regional demands","Regional plan strategic options","Environmental destination"],"not_rendered":{"charts":28,"images":9,"macros":1,"external_links":7,"defined_names":8,"comments":4,"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":"TITLE PAGE","index":0,"n_rows":58,"n_cols":20,"rows_kept":58,"cut":false,"hidden":false,"merged":[[17,9,17,10],[18,9,18,10],[19,9,19,10],[20,9,20,10],[26,3,27,5],[26,7,27,7],[22,9,23,10],[26,9,27,10],[17,3,17,5],[18,3,18,5],[19,3,19,5],[20,3,20,5],[22,3,23,5],[22,7,23,7],[22,12,23,12],[26,12,27,12],[49,2,49,3],[51,2,51,3],[53,2,53,3],[31,2,31,3],[31,7,31,13],[33,2,33,3],[22,2,23,2],[26,2,27,2],[55,2,55,3],[57,2,57,3],[35,2,35,3],[37,2,37,3],[39,2,39,3],[41,2,41,3],[43,2,43,3],[47,2,47,3],[12,8,12,12],[15,7,15,8],[2,2,4,13],[8,7,8,8],[10,3,10,6],[10,8,10,12],[11,3,11,6],[11,8,11,12]]}
[]
[]
[null,null,"Water Resources Planning Tables 2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company tables version tracker"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version","Updates made","Date (DD/MM/YY)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"NW Changes:\n1. Started Measured properties forumla one year later as our base year is 2020/21. 34BL &34FP (WRZ tables)",44834]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. DI formula incorrect as included non-potable water (which is prior to DI meter). Therefore have minused 12.1BL/FP formula. WRZ sheets."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Table 8f missing from the Ofwat Core section of '8. Business Plan Links'. Added to the end. "]
[null,null,null,null,null,null,null,"Template Tables information",null,null,null,null,null,null,null,null,null,null,"4. Table 2e: Formula in row 4 FPW is incorrect had $1146 and should be $146"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5. Values will show to required decimal places. However full decimal places will still show in the formula bar. This is to ensure calculated cells such as DI, PCC, Properties etc add up to the correct value. "]
[null,null,null,"Planning tables template version",null,null,null,"v1","All queries on the content of this workbook should be sent to:",null,null,null,null,null,null,null,null,null,"6. Sheet 8, column 2024/25 greyed out as not included in AMP 8"]
[null,null,null,"Version date",null,null,null,"2022-03-18","water-company-plan@environment-agency.gov.uk",null,null,null,null,null,null,null,null,null,"7. Sheet 4, Cell U5, Annual Savings not AMP Total"]
[null,null,null,null,null,null,null,null,"wrepp@cyfoethnaturiolcymru.gov.uk (Welsh areas only)",null,null,null,null,null,null,null,null,null,"8. Sheet 4, Cell AH5, AMP Total not Annual Cost"]
[]
[]
[null,null,null,null,null,null,null,"Water company information"]
[]
[null,null,"Company / Regional Group:","Northumbrian Water",null,null,null,"Yorkshire Water",null,"Hartlepool",null,null,"Water Resources North"]
[null,null,"Base Year:","2020/21",null,null,null,"2019/20",null,"2019/20",null,null,"2019/20"]
[null,null,"Responsible Officer:","William Robinson",null,null,null,"Granville Davies",null,"Geoff Darch",null,null,"Granville Davies"]
[null,null,"Version:"]
[]
[null,null,"Signed:"]
[]
[null,null,null,"[Digital signature is acceptable]",null,null,null,"[Digital signature is acceptable]",null,"[Digital signature is acceptable]",null,null,"[Digital signature is acceptable]"]
[]
[null,null,"Dated:",44883,null,null,null,44883,null,44883,null,null,44883]
[]
[]
[]
[]
[null,null,"Key to cells",null,null,null,null,"Workbook contents"]
[]
[null,null,"Clear cells - indicate an input is required ",null,null,null,null,"Worksheet","Content"]
[null,null,null,null,null,null,null,"1.TITLE PAGE","Baseline licences and existing transfers"]
[null,null,"Yellow shaded cells - indicates a formula",null,null,null,null,"2. WRZs","DYAA & DYCP Baseline Water Balance, Final Plan Water Balance and preferred options"]
[null,null,null,null,null,null,null,"3. Options Appraisal Summary","Appraisal of all options with key cost, benefit and natural capital metrics"]
[null,null,"Blue shaded cells - indicate base year data",null,null,null,null,"4. Options Benefits","Benefits of your poptions across planning period"]
[null,null,null,null,null,null,null,"5. Larger option cost profile","Larger option cost profile; Option unit cost profiles; worked example"]
[null,null,"Light orange shaded cells - indicate preceding years  ",null,null,null,null,"6. Adaptive Programmes","Adaptive plan information"]
[null,null,null,null,null,null,null,"7. Best Value Planning metrics","Best Value Planning Metrics and regional plan costs"]
[null,null,"Dark grey shaded cells - indicate that no data entry is required",null,null,null,null,"8. Regional plan strategic options","Regional plan supply-side strategic options"]
[null,null,null,null,null,null,null,"9. Environmental destination","Proposed abstraction reduction through environmental destination "]
[null,null,"Green shaded cells - indicates annualised not cumulative figures",null,null,null,null,"9.Non-PWS regional demands","Abstraction and demand from non-public water supply sources"]
[]
[]
[]
[null,null,"Key to scenarios"]
[]
[null,null,"Normal Year Annual Average Final Plan - NYAA"]
[]
[null,null,"Dry Year Annual Average Baseline - DYAA"]
[]
[null,null,"Dry Year Annual Average Final Plan - DYAA"]
[]
[null,null,"Dry Year Critical Period Baseline - DYCP"]
[]
[null,null,"Dry Year Critical Period Final Plan - DYCP"]

{"sheet":"HPL","index":1,"n_rows":401,"n_cols":87,"rows_kept":401,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Back to title page"]
[null,"Table 3a: DYAA - Baseline"]
[null,"Table 3b: DYAA - Final plan Options"]
[null,"Table 3c: DYAA - Final plan"]
[null,"Table 3d: DYCP - Baseline"]
[null,"Table 3e: DYCP - Final plan Options"]
[]
[]
[]
[]
[]
[null,"Water Company","Anglian Water","Version","V1.3"]
[null,"WRZ","AWSHPL","Planning Scenario","DYAA"]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3a: DYAA - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1.1BL","Non-potable water supplies (if applicable)","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2BL","Raw water imported ","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3BL","Potable water imported","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2,null,null,null,null,null,null,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G30+G32","v":0},{"$f":"H30+H32","v":0},0,0,0,0,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G33:G38)","v":0},{"$f":"SUM(H33:H38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4,-7.4]
[null,"7.3BL","Total additional DO reductions for Environmental Destination (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.6BL","Total other changes to DO (e.g. nitrates/operational decline)","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8BL","Raw water losses, treatment works losses and operational use ","Input","Ml/d",2,null,null,null,null,null,null,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2,null,null,null,null,null,null,0.76621805007489741,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (8BL + 9BL)","Ml/d",2,{"$f":"(G30+G32)-(G39+G40)","v":0},{"$f":"(H30+H32)-(H39+H40)","v":0},0,0,0,0,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G41+SUM(G26:G29)","v":0},{"$f":"H41+SUM(H26:H29)","v":0},0,0,0,0,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585]
[null,"12BL","Water delivered measured non-household","Input","Ml/d",2,9.7906281990000004,9.7911149260000006,9.7916461940000001,9.7920551640000006,9.7924224340000006,9.7928425140000002,9.7931667480000009,9.7934949020000008,9.7938182030000007,9.7941412270000008,9.7944539630000005,9.794760234,9.7950678240000002,9.7953586220000002,9.7956334789999993,9.7959025069999992,9.7961583310000009,9.7964074189999995,9.7966468649999996,9.7968790650000006,9.7971031669999995,9.7973207420000001,9.7975322879999993,9.7977364330000007,9.7979383089999992,9.7981349709999996,9.7983263049999998,9.7985103690000006,9.7986903549999997,9.7988664799999992,9.7990352699999992]
[null,"12.1BL","Non-potable water consumption (if applicable)","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13BL","Water delivered unmeasured non-household","Input","Ml/d",2,3.135429E-2,3.1361146999999999E-2,3.1368632E-2,3.1374393E-2,3.1379566999999997E-2,3.1385484999999998E-2,3.1390052000000002E-2,3.1394674999999997E-2,3.139923E-2,3.1403779999999999E-2,3.1408185999999998E-2,3.1412501000000002E-2,3.1416833999999998E-2,3.142093E-2,3.1424802000000002E-2,3.1428591999999998E-2,3.1432196000000003E-2,3.1435705000000001E-2,3.1439078000000002E-2,3.1442350000000001E-2,3.1445506999999998E-2,3.1448572000000001E-2,3.1451552000000001E-2,3.1454428E-2,3.1457272000000001E-2,3.1460042000000001E-2,3.1462737999999997E-2,3.1465330999999999E-2,3.1467865999999997E-2,3.1470347000000003E-2,3.1472725E-2]
[null,"14BL","Water delivered measured household","Input","Ml/d",2,4.5424235680000002,5.369320697,5.3591692069999999,5.6962232339999996,6.0113540360000002,6.3168113960000003,6.6021646399999998,6.8194220249999997,7.0225132080000003,7.2112027259999998,7.3596781660000001,7.5135648469999996,7.6635685630000001,7.7733432630000001,7.8786894729999997,7.9753920239999996,8.0622166820000007,8.1476848959999995,8.2294568750000003,8.3056602959999992,8.3796759479999992,8.4424866759999997,8.5030472689999996,8.6078890539999993,8.7096215410000006,8.8058368379999994,8.8085032820000002,8.8131740700000005,8.8152394709999999,8.8181157490000004,8.818165896]
[null,"15BL","Water delivered unmeasured household","Input","Ml/d",2,8.581219055,9.0650549419999997,8.2271479470000006,7.959168129,7.6882570269999997,7.4127378239999997,7.1025960880000003,6.8082618339999996,6.5293066939999997,6.2643909139999998,6.0106629720000004,5.7829902500000001,5.5693678770000004,5.3680112260000001,5.1780100669999998,4.9962218329999999,4.8215230379999996,4.6553133080000002,4.498104348,4.3484059820000001,4.2071144699999996,4.0718338520000001,3.9439548439999998,3.8232302740000002,3.7085144489999999,3.5985559079999998,3.5989125280000001,3.600337219,3.601297395,3.602919306,3.6040031209999999]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1,8.1034479999999992E-3,9.8275859999999993E-3,1.0517241E-2,1.3103448E-2,1.4827586E-2,1.4999999999999999E-2,1.8103448000000001E-2,1.9827586000000001E-2,1.7413793E-2,2.2931033999999999E-2,2.4655172E-2,2.3793102999999999E-2,2.7931034E-2,2.9655172E-2,3.1379310000000001E-2,2.9827586E-2,3.4655171999999998E-2,3.6379309999999998E-2,3.0517241000000001E-2,3.9482758999999999E-2,4.1206896999999999E-2,3.8620689999999999E-2,4.4670460000000002E-2,4.4290131000000003E-2,4.5871751000000002E-2,4.7453372000000001E-2,2.7252471E-2,2.9318467000000001E-2,2.7747668999999999E-2,2.8913669999999999E-2,2.8806749999999999E-2]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G48*(G43+SUM(G45:G47)-SUM(G55:G58))","v":0.17618131585199315},{"$f":"H48*(SUM(H43:H47)-SUM(H55:H58))","v":0.22661074468579909},0.23366292049815721,0.29211773097567018,0.33132292875826863,0.33574032240000001,0.4049202362384075,0.44214231078030664,0.38715191419905315,0.50826373018815896,0.54410749202209141,0.52353266491875472,0.61303479490192292,0.64839321027403196,0.68366871395957074,0.64753573317583646,0.74952954137453143,0.78411812341053166,0.65565400132217988,0.84560682208028526,0.87999273459590133,0.82217190708702748,0.94818396746787936,0.93962485532205775,0.9727988161492076,1.0059007660570478,0.57774218574470859,0.62168947243137729,0.5884382637044796,0.61326882986906806,0.61100855211436422]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,{"$f":"(((G46-G57))*1000000)/((G79)*1000)","v":125.11536764113032},{"$f":"(((H46-H57))*1000000)/((H79)*1000)","v":137.63815670133727},127.61780217959229,127.25241773597502,126.9264295605375,126.63195501380619,126.32557190824399,125.37084688040427,124.45459007987857,123.57807142041185,122.67627790751372,122.13889564945164,121.6328576899151,120.56361213562082,119.53955697958358,118.55089446490136,117.59938130809724,116.7509479391783,115.91863080547958,115.11804342009663,114.33797699425099,113.50441673195112,112.69324735232421,112.53715670798643,112.38096739477132,112.22589583366545,111.94962806986068,111.67609786049825,111.40047700011472,111.12636601337846,110.8519259732245]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,{"$f":"(((G47-G58))*1000000)/((G80)*1000)","v":141.91233306195829},156.35319630277692,145.57851032166147,145.59758612209862,145.61917471354809,145.64101760200046,145.22353448159947,144.80839161171025,144.38959377599977,143.97858747549083,143.56985986159438,143.60401958593241,143.64412967604881,143.68672756768089,143.7318154654935,143.77468722211006,143.82451259322883,143.87683499568976,143.92074219087198,143.97756607674381,144.03689476676308,144.09252278682604,144.15688957881625,144.22073687432533,144.28689346301053,144.35536244220268,144.39470281795835,144.43703714423077,144.47711505958586,144.51888873059377,144.56051989647375]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,{"$f":"(((G46-G57)+(G47-G58))*1000000)/((G79+G80)*1000)","v":135.36766470436217},{"$f":"(((H46-H57)+(H47-H58))*1000000)/((H79+H80)*1000)","v":148.57445546667299},137.66296719542822,137.07410730484787,136.51185819758058,135.96136546676507,135.19381958237776,134.11160572126866,133.05007571229902,132.01756398029275,130.98884548050532,130.35556534775824,129.74268382439251,128.76687524031001,127.80684881369986,126.85778981723864,125.92642881678586,125.05889364107317,124.19464554360655,123.35260992010663,122.52258693083634,121.65003884602031,120.79333058713596,120.42602011697741,120.06794651663374,119.71986205894054,119.50084832422992,119.28480731544781,119.06728209267784,118.85161703061684,118.63638152465573]
[null,"21BL","Water taken unbilled","Input","Ml/d",2,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22BL","Distribution system operational use","Input","Ml/d",2,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2,3.3083637999999999E-2,3.3570365999999997E-2,3.4101633999999999E-2,3.4510604E-2,3.4877874000000003E-2,3.5297953999999999E-2,3.5622187999999999E-2,3.5950342000000003E-2,3.6273643000000001E-2,3.6596666E-2,3.6909403E-2,3.7215673999999997E-2,3.7523263000000001E-2,3.7814062000000002E-2,3.8088918999999999E-2,3.8357947000000003E-2,3.8613770999999998E-2,3.8862858E-2,3.9102304999999997E-2,3.9334503999999999E-2,3.9558607000000003E-2,3.9776182E-2,3.9987727000000001E-2,4.0191871999999997E-2,4.0393748E-2,4.0590411E-2,4.0781745000000001E-2,4.0965808999999999E-2,4.1145794999999999E-2,4.1321918999999999E-2,4.149071E-2]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2,4.6606600000000001E-4,4.7292299999999998E-4,4.8040700000000002E-4,4.8616799999999998E-4,4.9134199999999997E-4,4.9726000000000002E-4,5.0182799999999995E-4,5.0645099999999999E-4,5.1100500000000003E-4,5.1555600000000002E-4,5.1996099999999999E-4,5.2427599999999995E-4,5.2860899999999998E-4,5.3270599999999998E-4,5.3657800000000001E-4,5.4036799999999995E-4,5.4397199999999999E-4,5.4748100000000005E-4,5.5085400000000004E-4,5.5412500000000004E-4,5.5728199999999998E-4,5.6034699999999999E-4,5.6332699999999997E-4,5.6620300000000004E-4,5.6904700000000004E-4,5.7181799999999998E-4,5.7451300000000002E-4,5.7710599999999997E-4,5.7964099999999999E-4,5.8212300000000004E-4,5.8449999999999995E-4]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2,0.237823589,0.25967390200000001,0.28135227299999999,0.30259183899999997,0.32320236299999999,0.34371753999999999,0.36424171399999999,0.38319582600000002,0.40132490399999998,0.418649414,0.43440825700000002,0.44951491700000001,0.46399643899999998,0.477877787,0.49118277199999999,0.50393109999999997,0.51614786499999998,0.52785428099999998,0.53906776700000003,0.54980888699999997,0.56009809399999999,0.56995031900000004,0.57938296499999997,0.58841255400000003,0.59705313199999999,0.60531987099999995,0.60638394900000003,0.607399193,0.60836690299999996,0.60928691199999996,0.61015940700000004]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2,0.932726995,0.90449685700000004,0.87626671899999997,0.84803658100000001,0.81980644300000005,0.79157630499999998,0.76192888400000003,0.73356925799999995,0.70644148900000003,0.68049207,0.65566981499999999,0.631925764,0.60921308399999996,0.58748697400000005,0.56670458199999996,0.546824914,0.52780875900000002,0.509618609,0.49221858499999999,0.475574365,0.459653121,0.44442344700000003,0.42985530500000002,0.41591995900000001,0.40258992300000002,0.38983890399999999,0.38983890399999999,0.38983890399999999,0.38983890399999999,0.38983890399999999,0.38983890399999999]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2,0.12045842399999999,0.12218298399999999,0.123858569,0.12540916499999999,0.126780586,0.12812484900000001,0.12923211200000001,0.13009800099999999,0.13092578699999999,0.13171274799999999,0.13223391100000001,0.13274164699999999,0.13323617200000001,0.13371743699999999,0.134185374,0.13463904400000001,0.135079328,0.13550627200000001,0.13591910400000001,0.136318195,0.13670412300000001,0.13707612199999999,0.13743434600000001,0.13777891,0.13810942100000001,0.13842599799999999,0.138729088,0.139018268,0.13929390899999999,0.13955596300000001,0.13980448300000001]
[null,"28BL","Distribution losses","Input","Ml/d",2,3.3097933959999999,3.3097933959999999,3.1483134760000002,2.9868335560000001,2.825353636,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G55:G60)","v":4.6343521079999999},{"$f":"SUM(H55:H60)","v":4.6301904279999997},4.4643730780000004,4.2978679130000002,4.1305122440000002,3.9630876239999999,3.9554004419999997,3.9471935939999998,3.9393505439999998,3.9318401700000001,3.9236150629999997,3.9157959939999998,3.9083712830000001,3.9013026819999999,3.8945719409999997,3.888167089,3.8820674109999995,3.876263217,3.8707323310000001,3.8654637919999999,3.8604449429999996,3.8556601329999998,3.8510973860000002,3.846743214,3.8425889870000001,3.8386207179999996,3.8401819149999996,3.8416729959999998,3.8430988679999998,3.8444595369999996,3.84575172]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G61*1000000)/(G76*1000)","v":97.080924817146382},{"$f":"(H61*1000000)/(H76*1000)","v":95.621463786245656},90.933229335006303,86.463288978818809,82.199685087061098,78.030629309161554,77.20835684699081,76.518617345759409,75.866321272674654,75.250189910025043,74.766639113123134,74.302969610342942,73.857081802224783,73.431101477859272,73.024171617993801,72.634426050387773,72.261983446084088,71.905234177744447,71.564349018681028,71.238276573060162,70.926403864809345,70.628317129087421,70.34342623400741,70.071452077294154,69.811404327875692,69.563273417048961,69.423308525746421,69.290185967702243,69.163236763606548,69.042370736684958,68.927972519277063]
[null,"31BL","Measured Non Household - properties","Input","000's",2,4.1578380580000003,4.2190082450000004,4.2857762260000003,4.3371742040000001,4.3833314290000001,4.4361256540000005,4.4768742340000003,4.5181155400000002,4.5587468259999993,4.5993433499999998,4.6386470200000014,4.6771380889999996,4.7157948679999997,4.7523413980000004,4.7868845159999998,4.8206950260000001,4.852846081,4.8841505770000007,4.9142433520000006,4.9434254209999997,4.9715898850000002,4.9989339030000002,5.0255202539999999,5.0511764890000004,5.0765475489999998,5.1012634710000002,5.1253096180000002,5.148442191,5.1710621920000008,5.1931968930000014,5.2144099089999996]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2,1.3161942039999999E-2,1.335558077E-2,1.3566939720000001E-2,1.37296438E-2,1.387575789E-2,1.4042881890000001E-2,1.4171874520000001E-2,1.43024269E-2,1.4431048219999999E-2,1.455955951E-2,1.468397816E-2,1.4805824469999999E-2,1.492819534E-2,1.504388607E-2,1.5153234850000001E-2,1.526026451E-2,1.536204104E-2,1.546113772E-2,1.5556398609999999E-2,1.5648776600000001E-2,1.5737933280000001E-2,1.5824492780000001E-2,1.5908653830000001E-2,1.5989870520000001E-2,1.6070184479999999E-2,1.6148424549999998E-2,1.6224544390000002E-2,1.6297772249999998E-2,1.636937753E-2,1.643944655E-2,1.6506597920000001E-2]
[null,"33BL","All void non-households - properties","Input","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,18.126999999999999,{"$f":"G66+SUM(H67:H72)","v":19.414688218999999},{"$f":"H66+SUM(I67:I72)","v":20.685629948999999},21.913833752999999,23.080771097,24.238422034999999,{"$f":"L66+SUM(M67:M72)","v":25.350077345999999},26.347357194000001,27.301150219,28.211848351,29.003791381999999,29.76448409,30.495158639,31.196905776000001,31.87076192,32.517419607000001,33.138149239000001,33.733894466000002,34.305277940000003,34.853275296000007,35.378896098000006,35.882654583000004,36.365346728000006,36.827721669000006,37.270324870000003,37.693846971000006,37.797484222000008,37.896365257000006,37.990616631000009,38.080222065000008,38.165199909000009]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2,0,0.58968821900000001,0.57294173000000004,0.530203804,0.46893734399999998,0.45965093800000001,0.37861249899999999,0.29607821600000001,0.28304948899999999,0.26908968300000002,0.17820412799999999,0.17361278199999999,0.16909561400000001,0.164561505,0.16000424499999999,0.155125973,0.15054858099999999,0.145987431,0.141161806,0.13646322699999999,0.13196248099999999,0.12719950099999999,0.12248975300000001,0.11781866100000001,0.11301341199999999,0.108248704,0.103637251,9.8881035000000006E-2,9.4251373999999999E-2,8.9605433999999998E-2,8.4977843999999997E-2]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2,0,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.70772881200000004,0.67698719600000001,0.64758090300000004,0.61945193099999996,0.59254479800000004,0.566806429,0.54218605799999997,0.51863512300000003,0.49610716900000001,0.47455776199999999,0.45394439599999997,0.43422641299999998,0.415364921,0.39732271499999999,0.38006420800000001,0.36355535900000002,0.34776360499999998,0.33265779699999998,0.31820813999999997,0.304386133,0,0,0,0,0]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0.03,0.03,0.03,0.03,0.03,2.5314E-2,2.4214435999999999E-2,2.3162632999999998E-2,2.2156518E-2,2.1194105000000001E-2,2.0273497000000001E-2,1.9392876999999999E-2,1.8550509E-2,1.774473E-2,1.6973952E-2,1.6236654999999999E-2,1.5531382999999999E-2,1.4856747E-2,1.4211414E-2,1.3594113E-2,1.3003625E-2,1.2438787E-2,1.1898483E-2,1.1381649000000001E-2,1.0887264000000001E-2,0,0,0,0,0]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7BL","Measured household void properties","Input","000's",2,1.046101605,1.1204135550000001,1.1937590709999999,1.2646382,1.331981667,1.3987892199999998,1.462942384,1.520494988,1.575537985,1.6280939940000001,1.6737966959999999,1.7176959549999999,1.7598628780000001,1.8003604120000001,1.8392483690000001,1.876566714,1.912388763,1.946768971,1.979743273,2.0113679709999999,2.0417013289999999,2.0707730199999999,2.0986289829999998,2.1253124479999999,2.1508548940000001,2.1752961769999999,2.1812770399999999,2.186983423,2.1924226309999999,2.1975937230000002,2.2024977589999999]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2,23.062000000000001,22.364000000000001,21.666,20.968,20.27,19.571999999999999,18.838957189999999,18.137755559999999,17.467012019999999,16.825403569999999,16.211664670000001,15.62458474,15.06300581,14.52582018,14.01196828,13.52043656,13.05025551,12.600497710000001,12.17027605,11.75874192,11.3650836,10.988524610000001,10.628322219999999,10.28376594,9.9541761530000006,9.6389027550000002,9.6389027550000002,9.6389027550000002,9.6389027550000002,9.6389027550000002,9.6389027550000002]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2,1.330898395,1.2906171070000001,1.2503358180000002,1.210054529,1.16977324,1.1294919520000002,1.087188357,1.0467223029999999,1.008013974,0.97098701809999999,0.93556840220000004,0.90168826459999996,0.86927977860000005,0.83827902009999999,0.80862484140000002,0.7802587513,0.75312479910000008,0.72716946440000008,0.70234155150000011,0.67859208869999998,0.6558742313,0.63414316950000005,0.61335603979999997,0.59347184059999991,0.57445135150000004,0.55625705530000003,0.55625705530000003,0.55625705530000003,0.55625705530000003,0.55625705530000003,0.55625705530000003]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G63:G66)+G73+G74+G75","v":47.737000000039998},{"$f":"SUM(H63:H66)+H73+H74+H75","v":48.422082706769999},49.095068003720002,49.707430329799998,50.249733190889998,50.788871742890002,51.230211385520001,51.584748011899997,51.924892072219997,52.250235842609996,52.478152148360003,52.700396963070006,52.91803016894,53.128750672170014,53.332641161249995,53.530636922810004,53.722126433140005,53.907942326120001,54.087438565109998,54.261051473300007,54.42888307658,54.59085377828,54.74708287863001,54.897438257120015,55.04242500198,55.181714853850004,55.315455234690013,55.443248453550005,55.565630641830005,55.682611937850005,55.793773985220007]
[null,"37BL","Measured Non Household - Population","Input","000's",2,1.5780047099999999,1.5853521590000001,1.613557862,1.6454746029999998,1.66404507,1.6801794319999999,1.6823380109999999,1.71654481,1.734198793,1.757228682,1.7833913729999999,1.8114756139999999,1.867705602,1.917770768,1.9685262720000001,2.0080767100000001,2.0448442409999998,2.0873672719999998,2.1355559419999999,2.1704064349999999,2.2148433820000002,2.2561746409999999,2.3025469099999998,2.348509672,2.3999011079999999,2.4448111450000001,2.498423056,2.5516786919999999,2.5941807090000002,2.6294396299999998,2.662521301]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2,4.9952899200000006E-3,5.0185488100000005E-3,5.1078360370000004E-3,5.2088708270000006E-3,5.2676570060000002E-3,5.3187315140000007E-3,5.3255646539999996E-3,5.4338487909999997E-3,5.4897337710000001E-3,5.562636579E-3,5.6454565010000003E-3,5.734359231E-3,5.91235939E-3,6.070844356E-3,6.2315146330000001E-3,6.3567144539998996E-3,6.4731047759999999E-3,6.6077145549999997E-3,6.7602593350000002E-3,6.8705811329999996E-3,7.0112495549999997E-3,7.1420866939999996E-3,7.2888815200000002E-3,7.4343800230000003E-3,7.597063391E-3,7.7392294159998997E-3,7.9089418609999997E-3,8.0775264900000004E-3,8.2120697509999001E-3,8.3236844559999995E-3,8.4284069199999992E-3]
[null,"39BL","Measured Household - Population","Input","000's",2,34.405045999999999,37.123766529999997,39.789252339999997,42.385296019999998,44.814556690000003,47.168930269999997,49.379732320000002,51.33750277,53.201640050000002,54.965684719999999,56.451581570000002,57.836202729999997,59.191013519999998,60.511337930000003,61.799682779999998,63.023235360000001,64.167589430000007,65.265685199999993,66.342994689999998,67.373030139999997,68.390031550000003,69.358854780000001,70.311793210000005,71.260699439999996,72.188099080000001,73.071521559999994,73.266159740000006,73.478345270000005,73.669994860000003,73.869317710000004,74.044780160000002]
[null,"40BL","Unmeasured Household - Population","Input","000's",2,53.895893999999998,52.193100479999998,50.494274269999998,48.840998929999998,47.167212679999999,45.462203080000002,43.661430129999999,41.949865670000001,40.32745749,38.782842240000001,37.298867340000001,35.869918550000001,34.530856249999999,33.270465080000001,32.082705349999998,30.947011639999999,29.853842029999999,28.814191659999999,27.833970990000001,26.898854610000001,26.017371140000002,25.174175139999999,24.376910110000001,23.625661529999999,22.912160950000001,22.22790307,22.224316829999999,22.227666660000001,22.228146580000001,22.232944289999999,22.234038859999998]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G77:G80)","v":89.883939999919988},{"$f":"SUM(H77:H80)","v":90.907237717810006},91.902192308037002,92.876978423826998,93.651082097005997,94.316631513513997,94.728826025654001,95.009347098791011,95.268786066771,95.511318278578997,95.539485739501004,95.523331253230992,95.595487731389994,95.705644622356004,95.857145916632987,95.984680424453998,96.072748805776001,96.173851846554982,96.319281881335002,96.449161766133003,96.629257321555002,96.796346647694008,96.998539111520003,97.242305022023004,97.507758201390999,97.751975004415996,97.996808567860995,98.265768148489997,98.500534218751,98.740025314456005,98.949768727920002]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,{"$f":"(G80+G79)/(G66+G74)","v":2.1437990725679184},{"$f":"(H80+H79)/(H66+H74)","v":2.1378571424217361},2.1317603766069873,2.1273879161853202,2.1218023818811704,2.1143629540020705,2.105526029861573,2.0970469144559334,2.0891877812782247,2.0815774267143254,2.0734159753289312,2.0645085633055493,2.0571915243625929,2.0510982459849028,2.0461377891152606,2.0411516700327588,2.0356068145444146,2.0304545380165986,2.0263763977996638,2.0224802611125852,2.0196697692395955,2.0168690343962603,2.0149246789982724,2.014081188806979,2.0137906800472662,2.0133929505822006,2.0130217045471754,2.0133685142122175,2.013418205269311,2.0139150154682151,2.0140283710942866]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,{"$f":"G66/(G66+G74)","v":0.44009322877467283},{"$f":"H66/(H66+H74)","v":0.46470315480538799},0.48842582856692213,0.51102837344186369,0.53241892849738159,0.55325698564684,0.57367348284895781,0.5922735846416598,0.60983406183281907,0.62641140717214505,0.6414574553587209,0.65576326761581638,0.66936758773803862,0.68230633943438712,0.69461345872569724,0.70631915372090093,0.71745602427885224,0.72805302674226668,0.73813596600443665,0.74773153743786691,0.75686529744735731,0.76555903224126509,0.77383501952655409,0.78171425989878041,0.78921585326752397,0.79635869855865737,0.79680360648728332,0.79722628780452631,0.79762754528585023,0.7980075537563055,0.79836662089969945]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,{"$f":"(G66)/(G66+G75+G74+G73)","v":0.41608134784005879},{"$f":"(H66)/(H66+H75+H74+H73)","v":0.4393485342435075},0.46177687767767694,0.48314620745256209,0.50336967466059601,0.52307078872544943,0.54237334354951749,0.55995860712534029,0.57656096894065823,0.59223383946494057,0.60645896177865188,0.61998423609377262,0.63284629232696965,0.64507909414146591,0.65671472597371761,0.66778174775930044,0.67831098066643192,0.6883298011818636,0.69786260624627472,0.70693463471248075,0.71557004857893858,0.72378944542022805,0.73161388741335398,0.73906322936948987,0.74615552908256966,0.75290865434392018,0.75332928768980001,0.75372890713954188,0.75410827164500216,0.75446754651577541,0.75480702263275601]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G45:G47)+G43+G54+G59+G60+G53","v":27.063970249},{"$f":"SUM(H45:H47)+H43+H54+H59+H60+H53","v":28.376921408999998},27.369597342000002,27.279156958000002,27.163640603000001,27.033869101000001,27.010516673000001,26.934638470000003,26.859930155000001,26.784818428000005,26.680404231000004,26.607436512000003,26.544624303000003,26.453818511000001,26.369910228000002,26.285551033000001,26.198376608000004,26.118314633000001,26.043533303,25.970672921000002,25.904010248000002,25.832132997000002,25.765387332,25.750056132000005,25.737608025,25.724380790000001,25.727900974000004,25.734472290000003,25.737956028999999,25.742894878000001,25.744448527999999]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2,null,null,null,null,null,null,2.5767030777365E-3,3.3559785207427999E-3,4.0792653471688001E-3,5.0332666198386004E-3,6.0685475935330999E-3,7.1770429582692996E-3,8.3450556601422001E-3,9.7180921147732007E-3,1.10384750342199E-2,1.25299083942639E-2,1.1818510949264499E-2,1.08174893471841E-2,1.18068726709602E-2,1.3514966126060001E-2,1.4975126236434899E-2,1.33154952590044E-2,1.4617302072017901E-2,1.6261801759959199E-2,1.7434619827625401E-2,1.8770158109415E-2,1.6057678862555699E-2,1.71908677458129E-2,1.8257703843936102E-2,2.0408419241060301E-2,2.08450985837354E-2]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2,1.3110914360000001,1.39698192,1.332873387,1.346056871,1.353255222,1.3464918340000001,1.4194057953582662,1.452451886295802,1.4497129704530869,1.4893025596910798,1.475372008848407,1.5061144548252852,1.5087682725947096,1.552875301620235,1.5475404829269923,1.5775509401819729,1.2488080864980098,1.0043267405665866,1.0104964665684832,1.0528390747597116,1.0491794386716415,0.85442132953719174,0.87679318104814086,0.87663033068640739,0.91136426928315961,0.91290646459426439,0.72426619478245713,0.7351960824974052,0.75918029560088096,0.85753715891682369,0.82492118570935946]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,null,null,null,null,null,null,{"$f":"M86+M87","v":1.4219824984360028},1.4558078648165449,1.4537922358002557,1.4943358263109183,1.4814405564419402,1.5132914977835545,1.5171133282548517,1.5625933937350083,1.5585789579612122,1.5900808485762368,1.2606265974472743,1.0151442299137707,1.0223033392394434,1.0663540408857717,1.0641545649080764,0.86773682479619618,0.8914104831201588,0.89289213244636656,0.92879888911078501,0.93167662270367935,0.74032387364501284,0.75238695024321811,0.77743799944481706,0.87794557815788399,0.84576628429309486]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,null,null,null,null,null,null,{"$f":"M42-M85","v":10.523265276925098},10.599143479925097,10.673851794925099,10.748963521925095,10.853377718925096,10.926345437925097,10.989157646925097,11.079963438925098,11.163871721925098,11.248230916925099,4.0834474717045808,4.1635094467045839,4.2382907767045843,4.3111511587045825,4.3778138317045823,4.4496910827045824,4.516436747704585,4.53176794770458,4.5442160547045845,4.5574432897045831,4.5539231057045804,4.5473517897045816,4.5438680507045852,4.5389292017045832,4.5373755517045851]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,null,null,null,null,null,null,{"$f":"M25-M44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50BL","Supply Demand Balance","49BL - 48BL","Ml/d",2,null,null,null,null,null,null,{"$f":"M89-M88","v":9.1012827784890948},9.1433356151085512,9.2200595591248433,9.2546276956141771,9.3719371624831549,9.4130539401415412,9.4720443186702461,9.5173700451900896,9.6052927639638863,9.6581500683488617,2.8228208742573067,3.1483652167908129,3.2159874374651407,3.2447971178188109,3.3136592667965061,3.5819542579083863,3.6250262645844264,3.6388758152582135,3.6154171655937994,3.6257666670009039,3.8135992320595675,3.7949648394613638,3.7664300512597682,3.6609836235466995,3.69160926741149]
[]
[null,"Table 3b: DYAA - Final plan Options","Back to top of sheet",null,null,null,0.1]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2.1FP","Raw water imports input reductions as -ve","RSRWI","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.3FP","Other options to increase deployable output","RSIPO","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.02FP","Benefit from demand side drought measures","RSDPD","Ml/d",2,0,0,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2,0,0,0,0,0,0,-8.0014999999979998E-4,-1.6153819999997E-3,-2.4444420000007002E-3,-3.2865869999998002E-3,2.0108818739999998,1.9699144470000001,1.9329343240000001,1.899384513,1.869124354,1.8445969209999999,1.8215047719999999,1.8009687999999999,1.783746125,1.7694481040000001,1.7594253820000001,1.753325604,1.754769961,1.755433426,1.654883989,1.5590687519999999,1.5535621079999999,1.54903726,1.544320769,1.5402478310000001,1.5359023940000001]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,-3.7647817570000002,-3.7478570439999999,-3.7349544109999999,-3.7254097709999998,-3.7190861810000002,-3.7141564809999998,-3.7101032599999999,-3.7083873249999999,-3.7099933109999998,-3.714420933,-3.7234074179999999,-3.7364182559999999,-3.7579392239999998,-3.7760795699999998,-3.6613423950000001,-3.5513618230000001,-3.551705879,-3.5531165539999998,-3.5540636459999999,-3.5556716220000002,-3.5567418050000001]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,2.6184160000000001E-2,2.1194984E-2,1.6426653999999999E-2,1.1869970000000001E-2,7.5162029999999999E-3,3.3588549999998998E-3,-6.1194699999999995E-4,-4.4039630000000003E-3,-8.0228920000000002E-3,-1.1476458999999901E-2,-1.4772484000000001E-2,-1.7915690000000001E-2,-2.0912404999999998E-2,-2.4596089000000002E-2,-3.2761096000000003E-2,-4.0572314999999901E-2,-4.1200278E-2,-4.1799422000000003E-2,-4.2370512999999901E-2,-4.2913455000000003E-2,-4.3428355000000099E-2]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,-0.42850761100000001,-0.42712053100000003,-0.42584946299999998,-0.424687125,-0.423626644,-0.42266152899999998,-0.42178565600000001,-0.42099324700000001,-0.42027885100000001,-0.41963732500000001,-0.419063825,-0.41855377799999999,-0.41810288099999998,-0.41573371399999998,-0.40240367799999999,-0.38965265900000001,-0.38965265900000001,-0.38965265900000001,-0.38965265900000001,-0.38965265900000001,-0.38965265900000001]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 3c: DYAA - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G25+G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G31+G100+G101+G102+G103","v":0},0,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,40.22,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82,32.82]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G39+G104+G105","v":0},0,0,0,0,0,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017,1.9200000000000017]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G40+G106","v":0},0,0,0,0,0,0.76621805007489741,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.76621805007489707,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302,0.61817592029541302]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G128)-(G129+G130)","v":0},{"$f":"(H128)-(H129+H130)","v":0},3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G131+SUM(G124:G127)","v":0},0,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G43+G107","v":9.7906281990000004},9.7911149260000006,9.7916461940000001,9.7920551640000006,9.7924224340000006,9.7928425140000002,9.7931667480000009,9.7934949020000008,9.7938182030000007,9.7941412270000008,9.7944539630000005,9.794760234,9.7950678240000002,9.7953586220000002,9.7956334789999993,9.7959025069999992,9.7961583310000009,9.7964074189999995,9.7966468649999996,9.7968790650000006,9.7971031669999995,9.7973207420000001,9.7975322879999993,9.7977364330000007,9.7979383089999992,9.7981349709999996,9.7983263049999998,9.7985103690000006,9.7986903549999997,9.7988664799999992,9.7990352699999992]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G45+G108","v":3.135429E-2},3.1361146999999999E-2,3.1368632E-2,3.1374393E-2,3.1379566999999997E-2,3.1385484999999998E-2,3.1390052000000002E-2,3.1394674999999997E-2,3.139923E-2,3.1403779999999999E-2,3.1408185999999998E-2,3.1412501000000002E-2,3.1416833999999998E-2,3.142093E-2,3.1424802000000002E-2,3.1428591999999998E-2,3.1432196000000003E-2,3.1435705000000001E-2,3.1439078000000002E-2,3.1442350000000001E-2,3.1445506999999998E-2,3.1448572000000001E-2,3.1451552000000001E-2,3.1454428E-2,3.1457272000000001E-2,3.1460042000000001E-2,3.1462737999999997E-2,3.1465330999999999E-2,3.1467865999999997E-2,3.1470347000000003E-2,3.1472725E-2]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,4.5424235680000002,5.369320697,5.3591692069999999,5.6962232339999996,6.0113540360000002,6.3168113960000003,6.6013644899999999,6.8178066429999999,7.0200687659999996,7.2079161389999999,9.3705600400000009,9.4834792940000003,9.5965028869999998,9.6727277760000003,9.7478138269999999,9.8199889449999986,9.8837214539999998,9.9486536959999992,10.013203000000001,10.0751084,10.139101329999999,10.19581228,10.257817230000001,10.363322479999999,10.364505530000001,10.364905589999999,10.36206539,10.362211330000001,10.35956024,10.358363580000001,10.354068290000001]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,8.581219055,9.0650549419999997,8.2271479470000006,7.959168129,7.6882570269999997,7.4127378239999997,7.1025960880000003,6.8082618339999996,6.5293066939999997,6.2643909139999998,2.2458812150000003,2.0351332060000002,1.8344134660000004,1.6426014550000003,1.4589238859999996,1.282065352,1.1114197779999997,0.9469259830000003,0.78811103700000018,0.63398504900000008,0.48370705199999975,0.33541559600000026,0.18601562000000005,4.7150704000000321E-2,4.7172053999999797E-2,4.7194084999999664E-2,4.7206649000000045E-2,4.7220665000000217E-2,4.7233749000000103E-2,4.724768399999979E-2,4.726131599999972E-2]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,{"$f":"G48","v":8.1034479999999992E-3},9.8275859999999993E-3,1.0517241E-2,1.3103448E-2,1.4827586E-2,1.4999999999999999E-2,1.8103448000000001E-2,1.9827586000000001E-2,1.7413793E-2,2.2931033999999999E-2,2.4655172E-2,2.3793102999999999E-2,2.7931034E-2,2.9655172E-2,3.1379310000000001E-2,2.9827586E-2,3.4655171999999998E-2,3.6379309999999998E-2,3.0517241000000001E-2,3.9482758999999999E-2,4.1206896999999999E-2,3.8620689999999999E-2,4.4670460000000002E-2,4.4290131000000003E-2,4.5871751000000002E-2,4.7453372000000001E-2,2.7252471E-2,2.9318467000000001E-2,2.7747668999999999E-2,2.8913669999999999E-2,2.8806749999999999E-2]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G138*(G133+SUM(G135:G137)-SUM(G145:G148))","v":0.17618131585199315},{"$f":"H138*(SUM(H133:H137)-SUM(H145:H148))","v":0.22661074468579909},{"$f":"I138*(SUM(I133:I137)-SUM(I145:I148))","v":0.23366292049815721},{"$f":"J138*(SUM(J133:J137)-SUM(J145:J148))","v":0.29211773097567018},0.33132292875826863,0.33574032240000001,0.40490575076449037,0.44211028165477878,0.38710934719206463,0.50818836534991796,0.51078414261998517,0.49088812193034853,0.5741381129817974,0.6064842809077734,0.63867544682434718,0.60427807118657906,0.69871809751830405,0.73020321056553894,0.60994083923329712,0.78583549024658017,0.81694017722842216,0.76244025255095049,0.87831248980445997,0.86963243755772723,0.90072082591421809,0.93177536756077495,0.53502963774255774,0.57558245338373482,0.54466021955536192,0.5675026053393234,0.56527039291158443]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G136-G147))*1000000)/((G169)*1000)","v":125.11536764113032},{"$f":"(((H136-H147))*1000000)/((H169)*1000)","v":137.63815670133727},127.61780217959229,127.25241773597502,126.9264295605375,126.63195501380619,126.30936789168886,125.33938095563505,124.40864333843031,123.51827798716813,111.80845982588465,111.32309801338694,110.86366549998026,109.9982062479331,109.16305531461337,108.39223733700943,107.64194933916569,106.96558510186422,106.30124991782911,105.66240915992647,105.04404168674749,104.38707603033666,103.75867853961979,103.63189086345312,103.40546499871282,103.1880328164969,102.94644395180909,102.71098047439452,102.47261175619082,102.23779180418495,102.00118024503499]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G137-G148))*1000000)/((G170)*1000)","v":141.91233306195829},156.35319630277692,145.57851032166147,145.59758612209862,145.61917471354809,145.64101760200046,145.22353448159947,144.80839161171025,144.38959377599977,143.97858747549083,143.56985990039237,143.60401952232877,143.64412964780865,143.68672747184996,143.73181546080014,143.77468721746692,143.8245124697543,143.87683485216937,143.92074221877479,143.97756591202779,144.03689502296572,144.09252289275244,144.15689023517524,144.22073644406052,144.28689323316033,144.3553612642163,144.39470335666701,144.43703533351857,144.47711311982013,144.51888860621949,144.56051833872854]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G136-G147)+(G137-G148))*1000000)/((G169+G170)*1000)","v":135.36766470436217},{"$f":"(((H136-H147)+(H137-H148))*1000000)/((H169+H170)*1000)","v":148.57445546667299},137.66296719542822,137.07410730484787,136.51185819758058,135.96136546676507,135.18521962533799,134.09428952908729,133.02394008109658,131.98250650145474,116.57209922616764,115.71386391717273,114.88385436904373,113.69776740017487,112.53400143641194,111.42464015825266,110.33210248063443,109.30609542560498,108.28899991411528,107.29417373029597,106.31468708697142,105.28937437113022,104.27442260706074,103.77118874871135,103.54545086268097,103.32870226466007,103.08778923813168,102.85295333481093,102.61524579371613,102.38106113227001,102.1451281662104]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G53+G111","v":-0.71847267199999998},-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998,0.68809331699999998]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,3.3083637999999999E-2,3.3570365999999997E-2,3.4101633999999999E-2,3.4510604E-2,3.4877874000000003E-2,3.5297953999999999E-2,3.5622187999999999E-2,3.5950342000000003E-2,3.6273643000000001E-2,3.6596666E-2,3.6909403E-2,3.7215673999999997E-2,3.7523263000000001E-2,3.7814062000000002E-2,3.8088918999999999E-2,3.8357947000000003E-2,3.8613770999999998E-2,3.8862858E-2,3.9102304999999997E-2,3.9334503999999999E-2,3.9558607000000003E-2,3.9776182E-2,3.9987727000000001E-2,4.0191871999999997E-2,4.0393748E-2,4.0590411E-2,4.0781745000000001E-2,4.0965808999999999E-2,4.1145794999999999E-2,4.1321918999999999E-2,4.149071E-2]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,4.6606600000000001E-4,4.7292299999999998E-4,4.8040700000000002E-4,4.8616799999999998E-4,4.9134199999999997E-4,4.9726000000000002E-4,5.0182799999999995E-4,5.0645099999999999E-4,5.1100500000000003E-4,5.1555600000000002E-4,5.1996099999999999E-4,5.2427599999999995E-4,5.2860899999999998E-4,5.3270599999999998E-4,5.3657800000000001E-4,5.4036799999999995E-4,5.4397199999999999E-4,5.4748100000000005E-4,5.5085400000000004E-4,5.5412500000000004E-4,5.5728199999999998E-4,5.6034699999999999E-4,5.6332699999999997E-4,5.6620300000000004E-4,5.6904700000000004E-4,5.7181799999999998E-4,5.7451300000000002E-4,5.7710599999999997E-4,5.7964099999999999E-4,5.8212300000000004E-4,5.8449999999999995E-4]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,0.237823589,0.25967390200000001,0.28135227299999999,0.30259183899999997,0.32320236299999999,0.34371753999999999,0.36424171399999999,0.38319582600000002,0.40132490399999998,0.418649414,0.46059241700000003,0.47070990099999999,0.48042309299999997,0.48974775700000001,0.49869897499999999,0.50728995499999985,0.51553591799999998,0.52345031799999997,0.53104487500000008,0.53833242800000003,0.54532561000000002,0.552034629,0.55847055999999995,0.56381646500000004,0.564292036,0.56474755600000004,0.565183671,0.56559977100000003,0.56599639000000002,0.56637345699999997,0.56673105199999996]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,0.932726995,0.90449685700000004,0.87626671899999997,0.84803658100000001,0.81980644300000005,0.79157630499999998,0.76192888400000003,0.73356925799999995,0.70644148900000003,0.68049207,0.22716220399999998,0.20480523299999998,0.18336362099999998,0.16279984900000005,0.14307793799999996,0.12416338500000001,0.10602310300000001,8.8625361999999985E-2,7.1939733999999977E-2,5.5937039999999993E-2,4.0589295999999997E-2,2.586966900000004E-2,1.1752424000000039E-2,1.862450000000293E-4,1.862450000000293E-4,1.8624499999997379E-4,1.8624499999997379E-4,1.8624499999997379E-4,1.8624499999997379E-4,1.8624499999997379E-4,1.8624499999997379E-4]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,0.12045842399999999,0.12218298399999999,0.123858569,0.12540916499999999,0.126780586,0.12812484900000001,0.12923211200000001,0.13009800099999999,0.13092578699999999,0.13171274799999999,0.13223391100000001,0.13274164699999999,0.13323617200000001,0.13371743699999999,0.134185374,0.13463904400000001,0.135079328,0.13550627200000001,0.13591910400000001,0.136318195,0.13670412300000001,0.13707612199999999,0.13743434600000001,0.13777891,0.13810942100000001,0.13842599799999999,0.138729088,0.139018268,0.13929390899999999,0.13955596300000001,0.13980448300000001]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,3.3097933959999999,3.3097933959999999,3.1483134760000002,2.9868335560000001,2.825353636,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G145:G150)","v":4.6343521079999999},{"$f":"SUM(H145:H150)","v":4.6301904279999997},4.4643730780000004,4.2978679130000002,4.1305122440000002,3.9630876239999999,3.9554004419999997,3.9471935939999998,3.9393505439999998,3.9318401700000001,3.5212916119999997,3.5098704469999999,3.4989484740000001,3.4884855269999999,3.4784614999999999,3.4688644149999996,3.4596698080000001,3.4508660070000001,3.4424305879999997,3.434350008,3.4266086339999999,3.4191906649999999,3.4120821000000001,3.4064134109999999,3.4074242129999996,3.4083957439999999,3.4093289779999996,3.410220915,3.4110756960000002,3.4118934229999995,3.4126707060000001]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G151*1000000)/(G166*1000)","v":97.080924817146382},{"$f":"(H151*1000000)/(H166*1000)","v":95.621463786245656},90.933229335006303,86.463288978818809,82.199685087061098,78.030629309161554,77.20835684699081,76.518617345759409,75.866321272674654,75.250189910025043,67.100144879327161,66.600455578345162,66.120157213237093,65.660974202482393,65.221999593822574,64.801478445750988,64.399345998962659,64.014055401552142,63.645657467510908,63.293097255759889,62.955703673105369,62.633031509070662,62.324454939933538,62.050498513895093,61.905415922084522,61.766760112453916,61.634293048268887,61.508317244953062,61.38822967781239,61.273947185546248,61.165797942563643]
[null,"31FP","Measured Non Household - properties","Input","000's",2,4.1578380580000003,4.2190082450000004,4.2857762260000003,4.3371742040000001,4.3833314290000001,4.4361256540000005,4.4768742340000003,4.5181155400000002,4.5587468259999993,4.5993433499999998,4.6386470200000014,4.6771380889999996,4.7157948679999997,4.7523413980000004,4.7868845159999998,4.8206950260000001,4.852846081,4.8841505770000007,4.9142433520000006,4.9434254209999997,4.9715898850000002,4.9989339030000002,5.0255202539999999,5.0511764890000004,5.0765475489999998,5.1012634710000002,5.1253096180000002,5.148442191,5.1710621920000008,5.1931968930000014,5.2144099089999996]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2,1.3161942039999999E-2,1.335558077E-2,1.3566939720000001E-2,1.37296438E-2,1.387575789E-2,1.4042881890000001E-2,1.4171874520000001E-2,1.43024269E-2,1.4431048219999999E-2,1.455955951E-2,1.468397816E-2,1.4805824469999999E-2,1.492819534E-2,1.504388607E-2,1.5153234850000001E-2,1.526026451E-2,1.536204104E-2,1.546113772E-2,1.5556398609999999E-2,1.5648776600000001E-2,1.5737933280000001E-2,1.5824492780000001E-2,1.5908653830000001E-2,1.5989870520000001E-2,1.6070184479999999E-2,1.6148424549999998E-2,1.6224544390000002E-2,1.6297772249999998E-2,1.636937753E-2,1.643944655E-2,1.6506597920000001E-2]
[null,"33FP","All void non-households - properties","Input","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,18.126999999999999,{"$f":"G156+SUM(H157:H162)","v":19.414688218999999},{"$f":"H156+SUM(I157:I162)","v":20.685629948999999},{"$f":"I156+SUM(J157:J162)","v":21.913833752999999},23.080771097,24.238422034999999,{"$f":"L156+SUM(M157:M162)","v":25.350077345999999},{"$f":"M156+SUM(N157:N162)","v":26.347357194000001},27.301150219,28.211848351,39.598791382000002,40.325188075,41.024435025000002,41.697442959,42.345078325999999,42.967873210999997,43.566946586999997,44.143099225999997,44.696818992999994,45.228954410999997,45.740395193999994,46.231542605999991,46.703086160999987,47.106882641999988,47.219896053999989,47.328144757999986,47.431782008999988,47.530663043999986,47.624914417999989,47.714519851999988,47.799497695999989]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2,0,0.58968821900000001,0.57294173000000004,0.530203804,0.46893734399999998,0.45965093800000001,0.37861249899999999,0.29607821600000001,0.28304948899999999,0.26908968300000002,0.17820412799999999,0.17361278199999999,0.16909561400000001,0.164561505,0.16000424499999999,0.155125973,0.15054858099999999,0.145987431,0.141161806,0.13646322699999999,0.13196248099999999,0.12719950099999999,0.12248975300000001,0.11781866100000001,0.11301341199999999,0.108248704,0.103637251,9.8881035000000006E-2,9.4251373999999999E-2,8.9605433999999998E-2,8.4977843999999997E-2]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2,0,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.70772881200000004,0.67698719600000001,0.64758090300000004,0.61945193099999996,0.59254479800000004,0.122483914,0.11716358,0.11207434600000001,0.107206173,0.102549458,9.8095017000000007E-2,9.3834063999999995E-2,8.9758193999999999E-2,8.5859367000000006E-2,8.2129893999999995E-2,7.8562417999999995E-2,7.5149902000000005E-2,6.1408427000000002E-2,0,0,0,0,0,0,0]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,10.595000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0.42591899999999999,0.40879705599999999,0.39236341499999999,0.37659040500000002,0.36145147100000002,0.34692112200000003,0.33297489299999999,0.31958930200000002,0.306741812,0.29441079100000001,0.28257547700000002,0.27121594300000001,0.22237293999999999,0,0,0,0,0,0,0]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0.03,0.03,0.03,0.03,0.03,2.5314E-2,2.4214435999999999E-2,2.3162632999999998E-2,2.2156518E-2,2.1194105000000001E-2,4.3809970000000002E-3,4.1907000000000003E-3,4.008668E-3,3.8345440000000001E-3,3.6679830000000001E-3,3.5086560000000002E-3,3.3562510000000002E-3,3.210465E-3,3.0710120000000001E-3,2.937617E-3,2.8100159999999998E-3,2.6879569999999999E-3,2.1964530000000001E-3,0,0,0,0,0,0,0]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7FP","Measured household void properties","Input","000's",2,1.046101605,1.1204135550000001,1.1937590709999999,1.2646382,1.331981667,1.3987892199999998,1.462942384,1.520494988,1.575537985,1.6280939940000001,2.2852297240000001,2.327149774,2.3675030239999999,2.4063420309999999,2.4437167980000001,2.479658031,2.5142303049999999,2.5474798330000001,2.5794347700000002,2.6101440829999998,2.6396591169999999,2.6680030289999999,2.6952156110000001,2.718518537,2.7250404939999999,2.7312874819999999,2.7372683439999999,2.7429747280000001,2.7484139349999999,2.7535850270000002,2.7584890629999999]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2,23.062000000000001,22.364000000000001,21.666,20.968,20.27,19.571999999999999,18.838957189999999,18.137755559999999,17.467012019999999,16.825403569999999,5.6166646680000003,5.0638807569999997,4.5337294210000003,4.0252829920000002,3.537651871,3.0699829589999998,2.6214581629999998,2.1912929559999998,1.7787349939999999,1.3830628030000001,1.003584501,0.63963658999999995,0.29058278799999998,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2,1.330898395,1.2906171070000001,1.2503358180000002,1.210054529,1.16977324,1.1294919520000002,1.087188357,1.0467223029999999,1.008013974,0.97098701809999999,0.32413537390000002,0.29223444510000002,0.26163963280000002,0.23229740160000001,0.20415641300000001,0.17716743530000001,0.1512832566,0.1264586019,0.10265005419999999,7.9815977129999993E-2,5.791644269E-2,3.691316066E-2,1.6769411410000001E-2,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G153:G156)+G163+G164+G165","v":47.737000000039998},{"$f":"SUM(H153:H156)+H163+H164+H165","v":48.422082706769999},49.095068003720002,49.707430329799998,50.249733190889998,50.788871742890002,51.230211385520001,51.584748011899997,51.924892072219997,52.250235842609996,52.478152146059998,52.700396964569997,52.918030166139999,53.128750667670005,53.332641158849995,53.530636926809997,53.72212643364,53.907942331619992,54.087438561809989,54.261051471729999,54.428883072969995,54.590853781439989,54.747082879239997,54.897438257279994,55.042425000239987,55.181714854309988,55.315455234149994,55.443248454009989,55.565630641289992,55.682611937309993,55.793773984679987]
[null,"37FP","Measured Non Household - Population","Input","000's",2,1.5780047099999999,1.5853521590000001,1.613557862,1.6454746029999998,1.66404507,1.6801794319999999,1.6823380109999999,1.71654481,1.734198793,1.757228682,1.7833913729999999,1.8114756139999999,1.867705602,1.917770768,1.9685262720000001,2.0080767100000001,2.0448442409999998,2.0873672719999998,2.1355559419999999,2.1704064349999999,2.2148433820000002,2.2561746409999999,2.3025469099999998,2.348509672,2.3999011079999999,2.4448111450000001,2.498423056,2.5516786919999999,2.5941807090000002,2.6294396299999998,2.662521301]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2,4.9952899200000006E-3,5.0185488100000005E-3,5.1078360370000004E-3,5.2088708270000006E-3,5.2676570060000002E-3,5.3187315140000007E-3,5.3255646539999996E-3,5.4338487909999997E-3,5.4897337710000001E-3,5.562636579E-3,5.6454565010000003E-3,5.734359231E-3,5.91235939E-3,6.070844356E-3,6.2315146330000001E-3,6.3567144539998996E-3,6.4731047759999999E-3,6.6077145549999997E-3,6.7602593350000002E-3,6.8705811329999996E-3,7.0112495549999997E-3,7.1420866939999996E-3,7.2888815200000002E-3,7.4343800230000003E-3,7.597063391E-3,7.7392294159998997E-3,7.9089418609999997E-3,8.0775264900000004E-3,8.2120697509999001E-3,8.3236844559999995E-3,8.4284069199999992E-3]
[null,"39FP","Measured Household - Population","Input","000's",2,34.405045999999999,37.123766529999997,39.789252339999997,42.385296019999998,44.814556690000003,47.168930269999997,49.379732320000002,51.33750277,53.201640050000002,54.965684719999999,79.689565860000002,80.960461519999996,82.227840409999999,83.482997879999999,84.727519079999993,85.916659890000005,87.030991110000002,88.114353500000007,89.200814969999996,90.257036990000003,91.330984279999996,92.384785719999996,93.479859289999993,94.560718069999993,94.774618480000001,94.973784910000006,95.164838560000007,95.380372320000006,95.572501590000002,95.776619879999998,95.953176369999994]
[null,"40FP","Unmeasured Household - Population","Input","000's",2,53.895893999999998,52.193100479999998,50.494274269999998,48.840998929999998,47.167212679999999,45.462203080000002,43.661430129999999,41.949865670000001,40.32745749,38.782842240000001,14.06088306,12.745659760000001,11.49402937,10.29880513,9.1548690439999998,8.0535871050000001,6.9904403479999999,5.9655233719999998,4.9761507060000003,4.014847767,3.0764184129999999,2.148244203,1.208844029,0.32564290099999998,0.32564156,0.32563972400000002,0.325638011,0.325639611,0.32563984000000001,0.32564213199999997,0.325642655]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G167:G170)","v":89.883939999919988},{"$f":"SUM(H167:H170)","v":90.907237717810006},91.902192308037002,92.876978423826998,93.651082097005997,94.316631513513997,94.728826025654001,95.009347098791011,95.268786066771,95.511318278578997,95.539485749500997,95.523331253230992,95.595487741390002,95.705644622356004,95.857145910632994,95.984680419454008,96.072748803775994,96.173851858554997,96.319281877335001,96.449161773133014,96.629257324554999,96.796346650694005,96.998539110519999,97.242305023022993,97.507758211390993,97.751975008416011,97.996808568860999,98.26576814949,98.500534208750992,98.740025326455992,98.949768732919992]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G170+G169)/(G156+G164)","v":2.1437990725679184},{"$f":"(H170+H169)/(H156+H164)","v":2.1378571424217361},2.1317603766069873,2.1273879161853202,2.1218023818811704,2.1143629540020705,2.105526029861573,2.0970469144559334,2.0891877812782247,2.0815774267143254,2.0734159756418071,2.0645085632145799,2.0571915247175578,2.0510982462092007,2.0461377891182768,2.041151669791144,2.0356068144570418,2.0304545380126555,2.0263763978444,2.022480261349541,2.0196697694333965,2.0168690343311759,2.0149246789341171,2.0140811887854544,2.0137906803016641,2.0133929506667094,2.0130217045682572,2.0133685142332554,2.0134182050593581,2.0139150157196872,2.0140283711988811]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G156/(G156+G164)","v":0.44009322877467283},{"$f":"H156/(H156+H164)","v":0.46470315480538799},0.48842582856692213,0.51102837344186369,0.53241892849738159,0.55325698564684,0.57367348284895781,0.5922735846416598,0.60983406183281907,0.62641140717214505,0.87577998413221803,0.88843391399495097,0.90048480933919484,0.91196318880213301,0.92289796496828114,0.93331611820359872,0.94324423679083658,0.95270698820451405,0.9617275138990804,0.97032819247769875,0.97853018704123418,0.98635330706476898,0.99381655455939488,0.99990225381889608,0.99990248773623125,0.99990271074411141,0.99990292329805308,0.99990312523327229,0.99990331693329337,0.99990349848163873,0.99990367002530367]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G156)/(G156+G165+G164+G163)","v":0.41608134784005879},{"$f":"(H156)/(H156+H165+H164+H163)","v":0.4393485342435075},0.46177687767767694,0.48314620745256209,0.50336967466059601,0.52307078872544943,0.54237334354951749,0.55995860712534029,0.57656096894065823,0.59223383946494057,0.82799664340697277,0.83996016351699643,0.85135355120552503,0.86220565999859411,0.87254382497580174,0.88239355443221779,0.89177998598027197,0.90072644120584944,0.90925479892692385,0.91738621677416532,0.92514070316712149,0.93253698675455954,0.93959303277375561,0.94534669083588874,0.9453469119874528,0.94534712281894973,0.94534732378523645,0.94534751468880596,0.94534769593811485,0.94534786758475908,0.94534802976719701]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G135:G137)+G133+G144+G149+G150+G143","v":27.063970249},{"$f":"SUM(H135:H137)+H133+H144+H149+H150+H143","v":28.376921408999998},27.369597342000002,27.279156958000002,27.163640603000001,27.033869101000001,27.009716523000002,26.933023087999999,26.857485712999999,26.781531841,24.926504348000002,24.829493915000004,24.742604216,24.627793253,24.519948401000001,24.415991472999998,24.309778120000001,24.210896108,24.117286117000003,24.025700092000001,23.940028212000001,23.849040345000002,23.762218068999999,23.729409988,23.731149619,23.732087718999999,23.729757203000002,23.730392996000006,23.728213151999999,23.727471087000001,23.723609117000002]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2,null,null,null,null,null,null,2.5767030777365E-3,3.3559785207427999E-3,4.0792653471688001E-3,5.0332666198386004E-3,6.0685475935330999E-3,7.1770429582692996E-3,8.3450556601422001E-3,9.7180921147732007E-3,1.10384750342199E-2,1.25299083942639E-2,1.1818510949264499E-2,1.08174893471841E-2,1.18068726709602E-2,1.3514966126060001E-2,1.4975126236434899E-2,1.33154952590044E-2,1.4617302072017901E-2,1.6261801759959199E-2,1.7434619827625401E-2,1.8770158109415E-2,1.6057678862555699E-2,1.71908677458129E-2,1.8257703843936102E-2,2.0408419241060301E-2,2.08450985837354E-2]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2,null,null,null,null,null,null,1.4194057953582662,1.452451886295802,1.4497129704530869,1.4893025596910798,1.475372008848407,1.5061144548252852,1.5087682725947096,1.552875301620235,1.5475404829269923,1.5775509401819729,1.2488080864980098,1.0043267405665866,1.0104964665684832,1.0528390747597116,1.0491794386716415,0.85442132953719174,0.87679318104814086,0.87663033068640739,0.91136426928315961,0.91290646459426439,0.72426619478245713,0.7351960824974052,0.75918029560088096,0.85753715891682369,0.82492118570935946]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,null,null,null,null,null,null,{"$f":"M176+M177","v":1.4219824984360028},1.4558078648165449,1.4537922358002557,1.4943358263109183,1.4814405564419402,1.5132914977835545,1.5171133282548517,1.5625933937350083,1.5585789579612122,1.5900808485762368,1.2606265974472743,1.0151442299137707,1.0223033392394434,1.0663540408857717,1.0641545649080764,0.86773682479619618,0.8914104831201588,0.89289213244636656,0.92879888911078501,0.93167662270367935,0.74032387364501284,0.75238695024321811,0.77743799944481706,0.87794557815788399,0.84576628429309486]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,null,null,null,null,null,null,{"$f":"M132-M175","v":10.524065426925098},10.600758861925101,10.676296236925101,10.7522501089251,12.607277601925098,12.704288034925096,12.7911777339251,12.9059886969251,13.013833548925099,13.117790476925101,5.9720459597045839,6.0709279717045845,6.164537962704582,6.2561239877045836,6.3417958677045831,6.4327837347045822,6.5196060107045852,6.5524140917045841,6.5506744607045846,6.5497363607045855,6.5520668767045827,6.5514310837045784,6.553610927704586,6.5543529927045832,6.5582149627045823]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,null,null,null,null,null,null,{"$f":"M123-M134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,null,null,null,null,null,null,{"$f":"M179-M178","v":9.1020829284890947},9.1449509971085554,9.2225040011248449,9.2579142826141823,11.125837045483157,11.19099653714154,11.274064405670249,11.343395303190091,11.455254590963888,11.527709628348864,4.7114193622573097,5.0557837417908136,5.1422346234651384,5.1897699468188119,5.277641302796507,5.5650469099083857,5.6281955275844266,5.6595219592582175,5.6218755715937991,5.6180597380009063,5.8117430030595703,5.7990441334613605,5.7761729282597685,5.6764074145466994,5.7124486784114872]
[]
[]
[null,"Water Company","Anglian Water","Version","V1.3"]
[null,"WRZ","AWSHPL","Planning Scenario","DYCP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3d: DYCP - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1.1BL","Non-potable water supplies","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2BL","Raw water imported ","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3BL","Potable water imported","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2,null,null,null,null,null,null,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G211+G213","v":0},{"$f":"H211+H213","v":0},0,0,0,0,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G214:G219)","v":0},{"$f":"SUM(H214:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.3BL","Total expected DO reductions to restore sustainable abstraction (Environmental Destination) (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.6BL","Total other changes to DO (specify e.g. Nitrates)","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8BL","Raw water losses, treatment works losses and operational use","Input","Ml/d",2,null,null,null,null,null,null,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2,null,null,null,null,null,null,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (8BL + 9BL)","Ml/d",2,{"$f":"(G211+G213)-(G220+G221)","v":0},{"$f":"(H211+H213)-(H220+H221)","v":0},0,0,0,0,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G222+SUM(G207:G210)","v":0},{"$f":"H222+SUM(H207:H210)","v":0},0,0,0,0,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998]
[null,"12BL","Water delivered measured non-household","Input Note - consumption & uspl","Ml/d",2,12.06946821,12.069954940000001,12.07048621,12.070895180000001,12.071262450000001,12.07168253,12.072006760000001,12.072334919999999,12.072658219999999,12.072981240000001,12.073293980000001,12.07360025,12.07390784,12.074198640000001,12.074473490000001,12.074742519999999,12.07499835,12.075247429999999,12.07548688,12.075719080000001,12.075943179999999,12.07616076,12.076372299999999,12.076576449999999,12.076778320000001,12.07697499,12.07716632,12.07735038,12.07753037,12.077706490000001,12.077875280000001]
[null,"12.1BL","Non-potable water consumption","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13BL","Water delivered unmeasured non-household","Input Note - consumption & uspl","Ml/d",2,3.135429E-2,3.1361146999999999E-2,3.1368632E-2,3.1374393E-2,3.1379566999999997E-2,3.1385484999999998E-2,3.1390052000000002E-2,3.1394674999999997E-2,3.139923E-2,3.1403779999999999E-2,3.1408185999999998E-2,3.1412501000000002E-2,3.1416833999999998E-2,3.142093E-2,3.1424802000000002E-2,3.1428591999999998E-2,3.1432196000000003E-2,3.1435705000000001E-2,3.1439078000000002E-2,3.1442350000000001E-2,3.1445506999999998E-2,3.1448572000000001E-2,3.1451552000000001E-2,3.1454428E-2,3.1457272000000001E-2,3.1460042000000001E-2,3.1462737999999997E-2,3.1465330999999999E-2,3.1467865999999997E-2,3.1470347000000003E-2,3.1472725E-2]
[null,"14BL","Water delivered measured household","Input Note - consumption & uspl","Ml/d",2,5.7635545700000002,6.8199920780000003,6.802275421,7.2307180510000002,7.6316662270000002,8.0207757439999998,8.3842720649999993,8.6610872640000007,8.9210292469999999,9.1624613319999995,9.3529836070000005,9.5513005809999996,9.7455105139999993,9.8879701139999998,10.025273800000001,10.152602310000001,10.267461620000001,10.3807904,10.490998660000001,10.59347051,10.69405139,10.78110515,10.864903869999999,11.007214210000001,11.14613323,11.278524109999999,11.29141267,11.307019349999999,11.31629174,11.326943139999999,11.335204389999999]
[null,"15BL","Water delivered unmeasured household","Input Note - consumption & uspl","Ml/d",2,11.26435515,11.929783560000001,10.80988475,10.459936689999999,10.10625639,9.746578264,9.3403423619999995,8.9550253259999995,8.5907086079999999,8.2443141079999993,7.9126127840000002,7.6159516319999998,7.3381023159999996,7.0761080390000002,6.8291118559999999,6.5932564029999998,6.366446345,6.1505871059999997,5.9472041579999999,5.7530618980000003,5.570216297,5.3954230259999996,5.2299553689999998,5.0741340819999996,4.9261999789999997,4.784455715,4.788953749,4.7949535650000001,4.7991013110000003,4.8042850650000002,4.8092611920000001]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1,1.5517241379310327E-2,1.775862068965519E-2,2.2586206896551726E-2,2.3620689655172417E-2,2.7758620689655178E-2,3.2413793103448246E-2,3.2413793103448302E-2,3.517241379310343E-2,4.6206896551724108E-2,4.1379310344827613E-2,4.4137931034482769E-2,4.9482758620689737E-2,5.5344827586206846E-2,5.2931034482758488E-2,5.5689655172413866E-2,6.5000000000000169E-2,6.4999999999999947E-2,6.4482758620689529E-2,7.8620689655172327E-2,7.051724137931048E-2,7.7413793103448314E-2,8.4827586206896344E-2,7.9177849498896169E-2,8.6581450653983261E-2,8.9674706981484942E-2,9.2767963308985513E-2,9.2537623394295387E-2,9.3354371929604163E-2,6.5271688127725547E-2,6.8157151493373647E-2,8.0350549109257319E-2]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G229*(G224+SUM(G226:G228)-SUM(G236:G239))","v":0.43331325411724092},{"$f":"H229*(SUM(H224:H228)-SUM(H236:H239))","v":0.52659420702258675},0.6441995916172415,0.67572413443344836,0.79562276629862094,0.9302542409020681,0.92916460784482824,1.0047569901434477,1.3155678384055163,1.174134072579311,1.2465783667200006,1.3930922764777611,1.5539541432739641,1.4802685795789619,1.5517238041950021,1.8045544072400046,1.7977195693599985,1.7772207503599964,2.1600397077310323,1.9313559621401759,2.11430920383276,2.3098065842751669,2.1499077361430419,2.3501918823999142,2.4337682251192829,2.5172673909409822,2.5125275422986162,2.5366257048713918,1.7743755979125846,1.8538319349409955,2.1864782565214784]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,{"$f":"(((G227-G238))*1000000)/((G260)*1000)","v":160.60815558857269},{"$f":"(((H227-H238))*1000000)/((H260)*1000)","v":176.71477840748074},163.88654635373831,163.45588830454039,163.08236438788254,162.75667393887667,162.41542783235562,161.24452868473642,160.13988168396699,159.07764931050605,157.98627960389314,157.37177121552011,156.80613530741243,155.50957306357478,154.27410949567988,153.09704674609392,151.96634066544831,150.96656211923141,150.00726059325859,149.07540305266727,148.17880714956331,147.2220794790926,146.28443445156159,146.20683964479485,146.13323016456414,146.06517027616687,145.83852571116074,145.61596505315526,145.34987897513744,145.08941682764595,144.84538896360743]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,{"$f":"(((G228-G239))*1000000)/((G261)*1000)","v":191.69601593397823},211.24030957357684,196.72761267710362,196.79982636669632,196.88358542623132,196.97685884781808,196.47577856378385,195.98289378741651,195.50617890937116,195.03011128459264,194.5620198825051,194.70425778259815,194.86598256595502,195.02646113896765,195.19573569876647,195.38014071719914,195.57407653369299,195.77049266423876,195.98301568108371,196.19748162206227,196.42888393681113,196.66978367578002,196.91175142131249,197.16756362927543,197.43271120832449,197.70721498831873,197.94151058275747,198.18160531115322,198.36392526614333,198.55427618669216,198.76830817052914]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,{"$f":"(((G227-G238)+(G228-G239))*1000000)/((G260+G261)*1000)","v":179.58312942081932},{"$f":"(((H227-H238)+(H228-H239))*1000000)/((H260+H261)*1000)","v":196.89007762700746},182.25408108036243,181.30766277492012,180.41524885487209,179.55151320622375,178.39893002110699,176.86582633759201,175.38896336495114,173.95082872030653,172.53803589280329,171.66233445875483,170.82889347268295,169.52876658070554,168.25837749383209,167.02204367942119,165.81274182825547,164.68882754870563,163.59537976993784,162.52087456011111,161.4758592825344,160.39001841823119,159.31806477503673,158.89550010002876,158.49262819307981,158.11030453227616,157.96489982896313,157.82430500863097,157.63795853601894,157.45833733861539,157.29801658508129]
[null,"21BL","Water taken unbilled","Input","Ml/d",2,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998]
[null,"22BL","Distribution system operational use","Input","Ml/d",2,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2,3.3083637999999999E-2,3.3570365999999997E-2,3.4101633999999999E-2,3.4510604E-2,3.4877874000000003E-2,3.5297953999999999E-2,3.5622187999999999E-2,3.5950342000000003E-2,3.6273643000000001E-2,3.6596666E-2,3.6909403E-2,3.7215673999999997E-2,3.7523263000000001E-2,3.7814062000000002E-2,3.8088918999999999E-2,3.8357947000000003E-2,3.8613770999999998E-2,3.8862858E-2,3.9102304999999997E-2,3.9334503999999999E-2,3.9558607000000003E-2,3.9776182E-2,3.9987727000000001E-2,4.0191871999999997E-2,4.0393748E-2,4.0590411E-2,4.0781745000000001E-2,4.0965808999999999E-2,4.1145794999999999E-2,4.1321918999999999E-2,4.149071E-2]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2,4.6606600000000001E-4,4.7292299999999998E-4,4.8040700000000002E-4,4.8616799999999998E-4,4.9134199999999997E-4,4.9726000000000002E-4,5.0182799999999995E-4,5.0645099999999999E-4,5.1100500000000003E-4,5.1555600000000002E-4,5.1996099999999999E-4,5.2427599999999995E-4,5.2860899999999998E-4,5.3270599999999998E-4,5.3657800000000001E-4,5.4036799999999995E-4,5.4397199999999999E-4,5.4748100000000005E-4,5.5085400000000004E-4,5.5412500000000004E-4,5.5728199999999998E-4,5.6034699999999999E-4,5.6332699999999997E-4,5.6620300000000004E-4,5.6904700000000004E-4,5.7181799999999998E-4,5.7451300000000002E-4,5.7710599999999997E-4,5.7964099999999999E-4,5.8212300000000004E-4,5.8449999999999995E-4]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2,0.237823589,0.25967390200000001,0.28135227299999999,0.30259183899999997,0.32320236299999999,0.34371753999999999,0.36424171399999999,0.38319582600000002,0.40132490399999998,0.418649414,0.43440825700000002,0.44951491700000001,0.46399643899999998,0.477877787,0.49118277199999999,0.50393109999999997,0.51614786499999998,0.52785428099999998,0.53906776700000003,0.54980888699999997,0.56009809399999999,0.56995031900000004,0.57938296499999997,0.58841255400000003,0.59705313199999999,0.60531987099999995,0.60638394900000003,0.607399193,0.60836690299999996,0.60928691199999996,0.61015940700000004]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2,0.932726995,0.90449685700000004,0.87626671899999997,0.84803658100000001,0.81980644300000005,0.79157630499999998,0.76192888400000003,0.73356925799999995,0.70644148900000003,0.68049207,0.65566981499999999,0.631925764,0.60921308399999996,0.58748697400000005,0.56670458199999996,0.546824914,0.52780875900000002,0.509618609,0.49221858499999999,0.475574365,0.459653121,0.44442344700000003,0.42985530500000002,0.41591995900000001,0.40258992300000002,0.38983890399999999,0.38983890399999999,0.38983890399999999,0.38983890399999999,0.38983890399999999,0.38983890399999999]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2,0.12045842399999999,0.12218298399999999,0.123858569,0.12540916499999999,0.126780586,0.12812484900000001,0.12923211200000001,0.13009800099999999,0.13092578699999999,0.13171274799999999,0.13223391100000001,0.13274164699999999,0.13323617200000001,0.13371743699999999,0.134185374,0.13463904400000001,0.135079328,0.13550627200000001,0.13591910400000001,0.136318195,0.13670412300000001,0.13707612199999999,0.13743434600000001,0.13777891,0.13810942100000001,0.13842599799999999,0.138729088,0.139018268,0.13929390899999999,0.13955596300000001,0.13980448300000001]
[null,"28BL","Distribution losses","Input","Ml/d",2,3.3097933959999999,3.3097933959999999,3.1483134760000002,2.9868335560000001,2.825353636,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G236:G241)","v":4.6343521079999999},{"$f":"SUM(H236:H241)","v":4.6301904279999997},4.4643730780000004,4.2978679130000002,4.1305122440000002,3.9630876239999999,3.9554004419999997,3.9471935939999998,3.9393505439999998,3.9318401700000001,3.9236150629999997,3.9157959939999998,3.9083712830000001,3.9013026819999999,3.8945719409999997,3.888167089,3.8820674109999995,3.876263217,3.8707323310000001,3.8654637919999999,3.8604449429999996,3.8556601329999998,3.8510973860000002,3.846743214,3.8425889870000001,3.8386207179999996,3.8401819149999996,3.8416729959999998,3.8430988679999998,3.8444595369999996,3.84575172]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G242*1000000)/(G257*1000)","v":97.080924817146382},{"$f":"(H242*1000000)/(H257*1000)","v":95.621463786245656},90.933229335006303,86.463288978818809,82.199685087061098,78.030629309161554,77.20835684699081,76.518617345759409,75.866321272674654,75.250189910025043,74.766639113123134,74.302969610342942,73.857081802224783,73.431101477859272,73.024171617993801,72.634426050387773,72.261983446084088,71.905234177744447,71.564349018681028,71.238276573060162,70.926403864809345,70.628317129087421,70.34342623400741,70.071452077294154,69.811404327875692,69.563273417048961,69.423308525746421,69.290185967702243,69.163236763606548,69.042370736684958,68.927972519277063]
[null,"31BL","Measured Non Household - properties","Input","000's",2,4.1578380580000003,4.2190082450000004,4.2857762260000003,4.3371742040000001,4.3833314290000001,4.4361256540000005,4.4768742340000003,4.5181155400000002,4.5587468259999993,4.5993433499999998,4.6386470200000014,4.6771380889999996,4.7157948679999997,4.7523413980000004,4.7868845159999998,4.8206950260000001,4.852846081,4.8841505770000007,4.9142433520000006,4.9434254209999997,4.9715898850000002,4.9989339030000002,5.0255202539999999,5.0511764890000004,5.0765475489999998,5.1012634710000002,5.1253096180000002,5.148442191,5.1710621920000008,5.1931968930000014,5.2144099089999996]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2,1.3161942039999999E-2,1.335558077E-2,1.3566939720000001E-2,1.37296438E-2,1.387575789E-2,1.4042881890000001E-2,1.4171874520000001E-2,1.43024269E-2,1.4431048219999999E-2,1.455955951E-2,1.468397816E-2,1.4805824469999999E-2,1.492819534E-2,1.504388607E-2,1.5153234850000001E-2,1.526026451E-2,1.536204104E-2,1.546113772E-2,1.5556398609999999E-2,1.5648776600000001E-2,1.5737933280000001E-2,1.5824492780000001E-2,1.5908653830000001E-2,1.5989870520000001E-2,1.6070184479999999E-2,1.6148424549999998E-2,1.6224544390000002E-2,1.6297772249999998E-2,1.636937753E-2,1.643944655E-2,1.6506597920000001E-2]
[null,"33BL","All void non-households - properties","Input","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,18.126999999999999,{"$f":"G247+SUM(H248:H253)","v":19.414688218999999},{"$f":"H247+SUM(I248:I253)","v":20.685629948999999},{"$f":"I247+SUM(J248:J253)","v":21.913833752999999},23.080771097,24.238422034999999,25.350077345999999,26.347357194000001,27.301150219,28.211848351,29.003791381999999,29.76448409,30.495158639,31.196905776000001,31.87076192,32.517419607000001,33.138149239000001,33.733894466000002,34.305277940000003,34.853275296000007,35.378896098000006,35.882654583000004,36.365346728000006,36.827721669000006,37.270324870000003,37.693846971000006,37.797484222000008,37.896365257000006,37.990616631000009,38.080222065000008,38.165199909000009]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2,0,0.58968821900000001,0.57294173000000004,0.530203804,0.46893734399999998,0.45965093800000001,0.37861249899999999,0.29607821600000001,0.28304948899999999,0.26908968300000002,0.17820412799999999,0.17361278199999999,0.16909561400000001,0.164561505,0.16000424499999999,0.155125973,0.15054858099999999,0.145987431,0.141161806,0.13646322699999999,0.13196248099999999,0.12719950099999999,0.12248975300000001,0.11781866100000001,0.11301341199999999,0.108248704,0.103637251,9.8881035000000006E-2,9.4251373999999999E-2,8.9605433999999998E-2,8.4977843999999997E-2]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2,0,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.70772881200000004,0.67698719600000001,0.64758090300000004,0.61945193099999996,0.59254479800000004,0.566806429,0.54218605799999997,0.51863512300000003,0.49610716900000001,0.47455776199999999,0.45394439599999997,0.43422641299999998,0.415364921,0.39732271499999999,0.38006420800000001,0.36355535900000002,0.34776360499999998,0.33265779699999998,0.31820813999999997,0.304386133,0,0,0,0,0]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0.03,0.03,0.03,0.03,0.03,2.5314E-2,2.4214435999999999E-2,2.3162632999999998E-2,2.2156518E-2,2.1194105000000001E-2,2.0273497000000001E-2,1.9392876999999999E-2,1.8550509E-2,1.774473E-2,1.6973952E-2,1.6236654999999999E-2,1.5531382999999999E-2,1.4856747E-2,1.4211414E-2,1.3594113E-2,1.3003625E-2,1.2438787E-2,1.1898483E-2,1.1381649000000001E-2,1.0887264000000001E-2,0,0,0,0,0]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7BL","Measured household void properties","Input","000's",2,1.046101605,1.1204135550000001,1.1937590709999999,1.2646382,1.331981667,1.3987892199999998,1.462942384,1.520494988,1.575537985,1.6280939940000001,1.6737966959999999,1.7176959549999999,1.7598628780000001,1.8003604120000001,1.8392483690000001,1.876566714,1.912388763,1.946768971,1.979743273,2.0113679709999999,2.0417013289999999,2.0707730199999999,2.0986289829999998,2.1253124479999999,2.1508548940000001,2.1752961769999999,2.1812770399999999,2.186983423,2.1924226309999999,2.1975937230000002,2.2024977589999999]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2,23.062000000000001,22.364000000000001,21.666,20.968,20.27,19.571999999999999,18.838957189999999,18.137755559999999,17.467012019999999,16.825403569999999,16.211664670000001,15.62458474,15.06300581,14.52582018,14.01196828,13.52043656,13.05025551,12.600497710000001,12.17027605,11.75874192,11.3650836,10.988524610000001,10.628322219999999,10.28376594,9.9541761530000006,9.6389027550000002,9.6389027550000002,9.6389027550000002,9.6389027550000002,9.6389027550000002,9.6389027550000002]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2,1.330898395,1.2906171070000001,1.2503358180000002,1.210054529,1.16977324,1.1294919520000002,1.087188357,1.0467223029999999,1.008013974,0.97098701809999999,0.93556840220000004,0.90168826459999996,0.86927977860000005,0.83827902009999999,0.80862484140000002,0.7802587513,0.75312479910000008,0.72716946440000008,0.70234155150000011,0.67859208869999998,0.6558742313,0.63414316950000005,0.61335603979999997,0.59347184059999991,0.57445135150000004,0.55625705530000003,0.55625705530000003,0.55625705530000003,0.55625705530000003,0.55625705530000003,0.55625705530000003]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G244:G247)+G254+G255+G256","v":47.737000000039998},{"$f":"SUM(H244:H247)+H254+H255+H256","v":48.422082706769999},49.095068003720002,49.707430329799998,50.249733190889998,50.788871742890002,51.230211385520001,51.584748011899997,51.924892072219997,52.250235842609996,52.478152148360003,52.700396963070006,52.91803016894,53.128750672170014,53.332641161249995,53.530636922810004,53.722126433140005,53.907942326120001,54.087438565109998,54.261051473300007,54.42888307658,54.59085377828,54.74708287863001,54.897438257120015,55.04242500198,55.181714853850004,55.315455234690013,55.443248453550005,55.565630641830005,55.682611937850005,55.793773985220007]
[null,"37BL","Measured Non Household - Population","Input","000's",2,1.5780047099999999,1.5853521590000001,1.613557862,1.6454746029999998,1.66404507,1.6801794319999999,1.6823380109999999,1.71654481,1.734198793,1.757228682,1.7833913729999999,1.8114756139999999,1.867705602,1.917770768,1.9685262720000001,2.0080767100000001,2.0448442409999998,2.0873672719999998,2.1355559419999999,2.1704064349999999,2.2148433820000002,2.2561746409999999,2.3025469099999998,2.348509672,2.3999011079999999,2.4448111450000001,2.498423056,2.5516786919999999,2.5941807090000002,2.6294396299999998,2.662521301]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2,4.9952899200000006E-3,5.0185488100000005E-3,5.1078360370000004E-3,5.2088708270000006E-3,5.2676570060000002E-3,5.3187315140000007E-3,5.3255646539999996E-3,5.4338487909999997E-3,5.4897337710000001E-3,5.562636579E-3,5.6454565010000003E-3,5.734359231E-3,5.91235939E-3,6.070844356E-3,6.2315146330000001E-3,6.3567144539998996E-3,6.4731047759999999E-3,6.6077145549999997E-3,6.7602593350000002E-3,6.8705811329999996E-3,7.0112495549999997E-3,7.1420866939999996E-3,7.2888815200000002E-3,7.4343800230000003E-3,7.597063391E-3,7.7392294159998997E-3,7.9089418609999997E-3,8.0775264900000004E-3,8.2120697509999001E-3,8.3236844559999995E-3,8.4284069199999992E-3]
[null,"39BL","Measured Household - Population","Input","000's",2,34.405045999999999,37.123766529999997,39.789252339999997,42.385296019999998,44.814556690000003,47.168930269999997,49.379732320000002,51.33750277,53.201640050000002,54.965684719999999,56.451581570000002,57.836202729999997,59.191013519999998,60.511337930000003,61.799682779999998,63.023235360000001,64.167589430000007,65.265685199999993,66.342994689999998,67.373030139999997,68.390031550000003,69.358854780000001,70.311793210000005,71.260699439999996,72.188099080000001,73.071521559999994,73.266159740000006,73.478345270000005,73.669994860000003,73.869317710000004,74.044780160000002]
[null,"40BL","Unmeasured Household - Population","Input","000's",2,53.895893999999998,52.193100479999998,50.494274269999998,48.840998929999998,47.167212679999999,45.462203080000002,43.661430129999999,41.949865670000001,40.32745749,38.782842240000001,37.298867340000001,35.869918550000001,34.530856249999999,33.270465080000001,32.082705349999998,30.947011639999999,29.853842029999999,28.814191659999999,27.833970990000001,26.898854610000001,26.017371140000002,25.174175139999999,24.376910110000001,23.625661529999999,22.912160950000001,22.22790307,22.224316829999999,22.227666660000001,22.228146580000001,22.232944289999999,22.234038859999998]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G258:G261)","v":89.883939999919988},{"$f":"SUM(H258:H261)","v":90.907237717810006},91.902192308037002,92.876978423826998,93.651082097005997,94.316631513513997,94.728826025654001,95.009347098791011,95.268786066771,95.511318278578997,95.539485739501004,95.523331253230992,95.595487731389994,95.705644622356004,95.857145916632987,95.984680424453998,96.072748805776001,96.173851846554982,96.319281881335002,96.449161766133003,96.629257321555002,96.796346647694008,96.998539111520003,97.242305022023004,97.507758201390999,97.751975004415996,97.996808567860995,98.265768148489997,98.500534218751,98.740025314456005,98.949768727920002]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,{"$f":"(G261+G260)/(G247+G255)","v":2.1437990725679184},{"$f":"(H261+H260)/(H247+H255)","v":2.1378571424217361},2.1317603766069873,2.1273879161853202,2.1218023818811704,2.1143629540020705,2.105526029861573,2.0970469144559334,2.0891877812782247,2.0815774267143254,2.0734159753289312,2.0645085633055493,2.0571915243625929,2.0510982459849028,2.0461377891152606,2.0411516700327588,2.0356068145444146,2.0304545380165986,2.0263763977996638,2.0224802611125852,2.0196697692395955,2.0168690343962603,2.0149246789982724,2.014081188806979,2.0137906800472662,2.0133929505822006,2.0130217045471754,2.0133685142122175,2.013418205269311,2.0139150154682151,2.0140283710942866]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,{"$f":"G247/(G247+G255)","v":0.44009322877467283},{"$f":"H247/(H247+H255)","v":0.46470315480538799},0.48842582856692213,0.51102837344186369,0.53241892849738159,0.55325698564684,0.57367348284895781,0.5922735846416598,0.60983406183281907,0.62641140717214505,0.6414574553587209,0.65576326761581638,0.66936758773803862,0.68230633943438712,0.69461345872569724,0.70631915372090093,0.71745602427885224,0.72805302674226668,0.73813596600443665,0.74773153743786691,0.75686529744735731,0.76555903224126509,0.77383501952655409,0.78171425989878041,0.78921585326752397,0.79635869855865737,0.79680360648728332,0.79722628780452631,0.79762754528585023,0.7980075537563055,0.79836662089969945]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,{"$f":"(G247)/(G247+G256+G255+G254)","v":0.41608134784005879},{"$f":"(H247)/(H247+H256+H255+H254)","v":0.4393485342435075},0.46177687767767694,0.48314620745256209,0.50336967466059601,0.52307078872544943,0.54237334354951749,0.55995860712534029,0.57656096894065823,0.59223383946494057,0.60645896177865188,0.61998423609377262,0.63284629232696965,0.64507909414146591,0.65671472597371761,0.66778174775930044,0.67831098066643192,0.6883298011818636,0.69786260624627472,0.70693463471248075,0.71557004857893858,0.72378944542022805,0.73161388741335398,0.73906322936948987,0.74615552908256966,0.75290865434392018,0.75332928768980001,0.75372890713954188,0.75410827164500216,0.75446754651577541,0.75480702263275601]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G226:G228)+G224+G235+G240+G241+G234","v":33.247077357000002},{"$f":"SUM(H226:H228)+H224+H235+H240+H241+H234","v":34.971161422000002},33.674280375000002,33.593260352000001,33.480792173000005,33.350513905,33.309210384000004,33.201907219000006,33.098688125000002,32.994840240999999,32.854499501000006,32.756973644000006,32.674140709,32.555382193,32.44643635500001,32.338635902000007,32.227384872000009,32.125533945999997,32.033014913000002,31.941979065999998,31.860327530000003,31.773180663000002,31.692084469999994,31.679125113000001,31.670645255,31.661807887999995,31.679691598000002,31.701773926999994,31.715652229000003,31.731928038000003,31.745585103]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2,null,null,null,null,null,null,3.1762615494462E-3,4.1354719009008998E-3,5.0250371783610998E-3,6.1980116275343004E-3,7.4711163354552997E-3,8.8343202318446994E-3,1.02698397325911E-2,1.19574717735179E-2,1.35804352975315E-2,1.5413404663159699E-2,1.4536771614771E-2,1.3305291323711801E-2,1.45215674919792E-2,1.6622570913827E-2,1.8419206471124602E-2,1.6378399249480698E-2,1.7983003173753401E-2,2.00104747196319E-2,2.1458692745587898E-2,2.3112372085187901E-2,1.9781128573562901E-2,2.1183484124482201E-2,2.25053222426859E-2,2.5165705492529299E-2,2.5713665004705101E-2]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2,1.6106268960000001,1.72161312,1.63990546,1.657618635,1.6679670259999999,1.6611086799999999,1.7496793052375976,1.7898129937545817,1.7858268473599443,1.8339411120203744,1.8163614516143824,1.8538968593473863,1.8567651294613372,1.910710699962364,1.90391094182385,1.9405912838839368,1.536034278940239,1.235301412236735,1.2428348343056519,1.2949268254025097,1.2904767813665043,1.0509600574540396,1.0786788478359302,1.0787112848623837,1.1217156454921215,1.124094627529679,0.89220882065869644,0.90594696976588518,0.93580207778810964,1.0574325887417348,1.0175891919822957]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,null,null,null,null,null,null,{"$f":"M267+M268","v":1.7528555667870438},1.7939484656554825,1.7908518845383055,1.8401391236479085,1.8238325679498377,1.862731179579231,1.8670349691939283,1.9226681717358818,1.9174913771213815,1.9560046885470965,1.5505710505550101,1.2486067035604467,1.2573564017976311,1.3115493963163367,1.3088959878376289,1.0673384567035202,1.0966618510096835,1.0987217595820156,1.1431743382377095,1.1472069996148668,0.9119899492322594,0.92713045389036741,0.95830740003079551,1.0825982942342642,1.0433028569870009]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,null,null,null,null,null,null,{"$f":"M223-M266","v":10.563789615999994},10.671092780999992,10.774311874999995,10.878159758999999,11.018500498999991,11.116026355999992,11.198859290999998,11.317617806999998,11.426563644999987,11.53436409799999,11.645615127999989,11.747466054,11.839985086999995,11.931020933999999,12.012672469999995,12.099819336999996,12.180915530000004,12.193874886999996,12.202354744999997,12.211192112000003,12.193308401999996,12.171226073000003,12.157347770999994,12.141071961999994,12.127414896999998]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,null,null,null,null,null,null,{"$f":"M206-M225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50BL","Supply Demand Balance"," ","Ml/d",2,null,null,null,null,null,null,{"$f":"M270-M269","v":8.8109340492129498},8.8771443153445091,8.9834599904616894,9.0380206353520904,9.1946679310501533,9.2532951764207603,9.331824321806069,9.3949496352641155,9.5090722678786062,9.5783594094528937,10.095044077444978,10.498859350439554,10.582628685202364,10.619471537683662,10.703776482162366,11.032480880296475,11.08425367899032,11.09515312741798,11.059180406762287,11.063985112385136,11.281318452767737,11.244095619109636,11.199040370969199,11.05847366776573,11.084112040012997]
[]
[null,"Table 3e: DYCP - Final plan Options","Back to top of sheet"]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2.1FP","Raw water imports","RSRWI","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.3FP","Other options to increase deployable output","RSIPO","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.02FP","DO benefit from demand side drought measures","RSDPD","Ml/d",2,0,0,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2,0,0,0,0,0,0,-1.0287439999991E-3,-2.0776090000004998E-3,-3.1453449999999999E-3,-4.2307059999995003E-3,2.582138853,2.5320530689999998,2.4871419459999999,2.4464899660000001,2.41005095,2.3811402400000001,2.3539957600000001,2.3300603299999998,2.3106584200000002,2.29478274,2.2845381200000001,2.27949118,2.2840588099999999,2.2879955700000001,2.16174775,2.0414056700000001,2.0363215499999998,2.03251392,2.0278664599999998,2.0241022900000001,2.0202144299999998]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,-4.9497367700000003,-4.9295121770000003,-4.9149433690000004,-4.9047686720000003,-4.8990425200000001,-4.8955820360000004,-4.8932743270000003,-4.8940882950000004,-4.9000234020000004,-4.909421837,-4.9253295650000002,-4.9470586340000002,-4.9801673500000003,-5.0097416199999998,-4.861721438,-4.7198881469999998,-4.7243102239999999,-4.730231539,-4.7343198690000001,-4.7394411820000002,-4.7443475079999997]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,-0.187958823,-0.19111170099999999,-0.194151359,-0.19708120700000001,-0.199904472,-0.20262243799999999,-0.20524002799999999,-0.207760309,-0.21018452900000001,-0.21251618899999999,-0.21475911,-0.21691421599999999,-0.21898424,-0.22078610300000001,-0.22147087900000001,-0.22212678399999999,-0.222754747,-0.22335389,-0.22392498199999999,-0.22446792300000001,-0.224982824]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 3f: DYCP - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G206+G276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,{"$f":"G209+G279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,{"$f":"G210+G280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G212+G281+G282+G283+G284","v":0},{"$f":"H212+H281+H282+H283+H284","v":0},3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243,47.255874673629243]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G220+G285+G286","v":0},0,0,0,0,0,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452,2.2558746736292452]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G221+G287","v":0},0,0,0,0,0,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127,1.127]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G309)-(G310+G311)","v":0},{"$f":"(H309)-(H310+H311)","v":0},3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G312+SUM(G305:G308)","v":0},0,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G224+G288","v":12.06946821},12.069954940000001,12.07048621,12.070895180000001,12.071262450000001,12.07168253,12.072006760000001,12.072334919999999,12.072658219999999,12.072981240000001,12.073293980000001,12.07360025,12.07390784,12.074198640000001,12.074473490000001,12.074742519999999,12.07499835,12.075247429999999,12.07548688,12.075719080000001,12.075943179999999,12.07616076,12.076372299999999,12.076576449999999,12.076778320000001,12.07697499,12.07716632,12.07735038,12.07753037,12.077706490000001,12.077875280000001]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G226+G289","v":3.135429E-2},3.1361146999999999E-2,3.1368632E-2,3.1374393E-2,3.1379566999999997E-2,3.1385484999999998E-2,3.1390052000000002E-2,3.1394674999999997E-2,3.139923E-2,3.1403779999999999E-2,3.1408185999999998E-2,3.1412501000000002E-2,3.1416833999999998E-2,3.142093E-2,3.1424802000000002E-2,3.1428591999999998E-2,3.1432196000000003E-2,3.1435705000000001E-2,3.1439078000000002E-2,3.1442350000000001E-2,3.1445506999999998E-2,3.1448572000000001E-2,3.1451552000000001E-2,3.1454428E-2,3.1457272000000001E-2,3.1460042000000001E-2,3.1462737999999997E-2,3.1465330999999999E-2,3.1467865999999997E-2,3.1470347000000003E-2,3.1472725E-2]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,5.7635545700000002,6.8199920780000003,6.802275421,7.2307180510000002,7.6316662270000002,8.0207757439999998,8.3832433210000001,8.6590096550000002,8.9178839019999998,9.1582306259999999,11.935122460000001,12.083353649999999,12.232652459999999,12.334460079999999,12.435324750000001,12.533742550000001,12.621457380000001,12.710850730000001,12.801657080000002,12.88825325,12.978589510000001,13.060596329999999,13.148962679999999,13.29520978,13.30788098,13.319929779999999,13.32773422,13.339533269999999,13.344158200000001,13.351045429999999,13.355418819999999]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,11.26435515,11.929783560000001,10.80988475,10.459936689999999,10.10625639,9.746578264,9.3403423619999995,8.9550253259999995,8.5907086079999999,8.2443141079999993,2.9628760139999999,2.6864394549999995,2.4231589469999992,2.1713393669999999,1.9300693359999999,1.6976743669999994,1.4731720179999996,1.2564988109999993,1.0471807559999995,0.84364006100000033,0.6448867319999998,0.44836439199999933,0.24978801899999947,6.4392461999999817E-2,6.4478540999999723E-2,6.4567568000000186E-2,6.4643525000000146E-2,6.4722026000000099E-2,6.4781442000000133E-2,6.4843882999999991E-2,6.4913684000000416E-2]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,{"$f":"G229","v":1.5517241379310327E-2},1.775862068965519E-2,2.2586206896551726E-2,2.3620689655172417E-2,2.7758620689655178E-2,3.2413793103448246E-2,3.2413793103448302E-2,3.517241379310343E-2,4.6206896551724108E-2,4.1379310344827613E-2,4.4137931034482769E-2,4.9482758620689737E-2,5.5344827586206846E-2,5.2931034482758488E-2,5.5689655172413866E-2,6.5000000000000169E-2,6.4999999999999947E-2,6.4482758620689529E-2,7.8620689655172327E-2,7.051724137931048E-2,7.7413793103448314E-2,8.4827586206896344E-2,7.9177849498896169E-2,8.6581450653983261E-2,8.9674706981484942E-2,9.2767963308985513E-2,9.2537623394295387E-2,9.3354371929604163E-2,6.5271688127725547E-2,6.8157151493373647E-2,8.0350549109257319E-2]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G319*(G314+SUM(G316:G318)-SUM(G326:G329))","v":0.43331325411724092},{"$f":"H319*(SUM(H314:H318)-SUM(H326:H329))","v":0.52659420702258675},{"$f":"I319*(SUM(I314:I318)-SUM(I326:I329))","v":0.6441995916172415},{"$f":"J319*(SUM(J314:J318)-SUM(J326:J329))","v":0.67572413443344836},0.79562276629862094,0.9302542409020681,0.92913126234965604,1.0046839156199996,1.3154225017744818,1.1739590088827592,1.1503736067089658,1.2839161203037952,1.430333165593964,1.3605810567870655,1.4242453330477605,1.654286148970004,1.6460070643249987,1.6252821118524108,1.972986899702067,1.7619648812139694,1.9265008385887943,2.1019235854655118,1.9537743611275833,2.1336551421611456,2.2115092119694197,2.2893962761389406,2.2844006535830506,2.3056330330252042,1.6123367766572274,1.6840612649564164,1.9856701613060379]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G317-G328))*1000000)/((G350)*1000)","v":160.60815558857269},{"$f":"(((H317-H328))*1000000)/((H350)*1000)","v":176.71477840748074},163.88654635373831,163.45588830454039,163.08236438788254,162.75667393887667,162.39459450759531,161.20405906919422,160.08076048024014,159.00067936058997,146.67758444731476,146.05833776131371,145.48366247187931,144.38465084023645,143.33060358504719,142.37557539668455,141.45018212466957,140.62132065691202,139.82802563177077,139.05797232619744,138.32381886161801,137.5503566735988,136.80555418174507,136.71198350492818,136.453186880716,136.21376367446277,136.01772686073477,135.82970638376722,135.60089004048848,135.37987096689761,135.17261989312507]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G318-G329))*1000000)/((G351)*1000)","v":191.69601593397823},211.24030957357684,196.72761267710362,196.79982636669632,196.88358542623132,196.97685884781808,196.47577856378385,195.98289378741651,195.50617890937116,195.03011128459264,164.08686347470413,161.19320064134516,157.81635879011151,153.78991766591469,148.92236551363172,142.89898873577766,135.23658195158947,125.19944276902571,111.52438979206418,91.676127554651643,60.210799095877015,1.8344958149989747,-148.95824579533124,-1079.4876716811959,-1038.2930913363771,-998.86872524188652,-998.64072379437255,-998.39474995564933,-998.21158860660239,-998.01281549157795,-997.79686417309051]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G317-G328)+(G318-G329))*1000000)/((G350+G351)*1000)","v":179.58312942081932},{"$f":"(((H317-H328)+(H318-H329))*1000000)/((H350+H351)*1000)","v":196.89007762700746},182.25408108036243,181.30766277492012,180.41524885487209,179.55151320622375,178.38787315151393,176.84355527308733,175.3553337771252,173.90570048056571,149.28866353422043,148.11694193944123,146.99614161923094,145.41750590512558,143.87587995907595,142.42043379658352,140.98820445976199,139.6434327595301,138.332509648057,137.04007596008861,135.77837935743199,134.46624087214701,133.15734852258782,132.53807716204449,132.4306299446792,132.33516787152357,132.14835753403605,131.97050879213276,131.7508204913706,131.53937436375355,131.34059126459047]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G234+G292","v":-0.71847267199999998},-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998,-0.71847267199999998]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989,1.406565989]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,3.3083637999999999E-2,3.3570365999999997E-2,3.4101633999999999E-2,3.4510604E-2,3.4877874000000003E-2,3.5297953999999999E-2,3.5622187999999999E-2,3.5950342000000003E-2,3.6273643000000001E-2,3.6596666E-2,3.6909403E-2,3.7215673999999997E-2,3.7523263000000001E-2,3.7814062000000002E-2,3.8088918999999999E-2,3.8357947000000003E-2,3.8613770999999998E-2,3.8862858E-2,3.9102304999999997E-2,3.9334503999999999E-2,3.9558607000000003E-2,3.9776182E-2,3.9987727000000001E-2,4.0191871999999997E-2,4.0393748E-2,4.0590411E-2,4.0781745000000001E-2,4.0965808999999999E-2,4.1145794999999999E-2,4.1321918999999999E-2,4.149071E-2]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,4.6606600000000001E-4,4.7292299999999998E-4,4.8040700000000002E-4,4.8616799999999998E-4,4.9134199999999997E-4,4.9726000000000002E-4,5.0182799999999995E-4,5.0645099999999999E-4,5.1100500000000003E-4,5.1555600000000002E-4,5.1996099999999999E-4,5.2427599999999995E-4,5.2860899999999998E-4,5.3270599999999998E-4,5.3657800000000001E-4,5.4036799999999995E-4,5.4397199999999999E-4,5.4748100000000005E-4,5.5085400000000004E-4,5.5412500000000004E-4,5.5728199999999998E-4,5.6034699999999999E-4,5.6332699999999997E-4,5.6620300000000004E-4,5.6904700000000004E-4,5.7181799999999998E-4,5.7451300000000002E-4,5.7710599999999997E-4,5.7964099999999999E-4,5.8212300000000004E-4,5.8449999999999995E-4]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,0.237823589,0.25967390200000001,0.28135227299999999,0.30259183899999997,0.32320236299999999,0.34371753999999999,0.36424171399999999,0.38319582600000002,0.40132490399999998,0.418649414,0.24644943400000002,0.25840321600000005,0.26984507999999996,0.28079657999999996,0.29127829999999999,0.30130866199999995,0.31090783700000002,0.320093972,0.32888323800000002,0.33729269799999995,0.34533898399999996,0.35303610300000005,0.36039872499999998,0.36762645100000002,0.37558225299999998,0.38319308699999999,0.38362920200000006,0.384045303,0.38444192099999996,0.38481898899999994,0.38517658300000002]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,0.932726995,0.90449685700000004,0.87626671899999997,0.84803658100000001,0.81980644300000005,0.79157630499999998,0.76192888400000003,0.73356925799999995,0.70644148900000003,0.68049207,0.65566981499999999,0.631925764,0.60921308399999996,0.58748697400000005,0.56670458199999996,0.546824914,0.52780875900000002,0.509618609,0.49221858499999999,0.475574365,0.459653121,0.44442344700000003,0.42985530500000002,0.41591995900000001,0.40258992300000002,0.38983890399999999,0.38983890399999999,0.38983890399999999,0.38983890399999999,0.38983890399999999,0.38983890399999999]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,0.12045842399999999,0.12218298399999999,0.123858569,0.12540916499999999,0.126780586,0.12812484900000001,0.12923211200000001,0.13009800099999999,0.13092578699999999,0.13171274799999999,0.13223391100000001,0.13274164699999999,0.13323617200000001,0.13371743699999999,0.134185374,0.13463904400000001,0.135079328,0.13550627200000001,0.13591910400000001,0.136318195,0.13670412300000001,0.13707612199999999,0.13743434600000001,0.13777891,0.13810942100000001,0.13842599799999999,0.138729088,0.139018268,0.13929390899999999,0.13955596300000001,0.13980448300000001]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,3.3097933959999999,3.3097933959999999,3.1483134760000002,2.9868335560000001,2.825353636,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999,2.6638737159999999]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G326:G331)","v":4.6343521079999999},{"$f":"SUM(H326:H331)","v":4.6301904279999997},4.4643730780000004,4.2978679130000002,4.1305122440000002,3.9630876239999999,3.9554004419999997,3.9471935939999998,3.9393505439999998,3.9318401700000001,3.73565624,3.7246842930000001,3.714219924,3.7042214749999998,3.6946674689999996,3.6855446509999998,3.676827383,3.6685029079999998,3.660547802,3.6529476029999999,3.6456858329999999,3.6387459170000001,3.632113146,3.625957111,3.6211181080000001,3.6164939339999997,3.6174271679999999,3.618319106,3.6191738859999996,3.6199916139999999,3.620768896]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G332*1000000)/(G347*1000)","v":97.080924817146382},{"$f":"(H332*1000000)/(H347*1000)","v":95.621463786245656},90.933229335006303,86.463288978818809,82.199685087061098,78.030629309161554,77.20835684699081,76.518617345759409,75.866321272674654,75.250189910025043,71.18498055348293,70.676588935450937,70.188174282733826,69.721599481429152,69.275914125376261,68.849258342266268,68.441583144363875,68.0512508793759,67.678335290675719,67.321725324530163,66.980721028436633,66.654863680426899,66.343500968108955,66.049659621761293,65.787764764801182,65.537904060216647,65.396319214719512,65.261672194431128,65.13331792028012,65.011167545005804,64.89557234458097]
[null,"31FP","Measured Non Household - properties","Input","000's",2,4.1578380580000003,4.2190082450000004,4.2857762260000003,4.3371742040000001,4.3833314290000001,4.4361256540000005,4.4768742340000003,4.5181155400000002,4.5587468259999993,4.5993433499999998,4.6386470200000014,4.6771380889999996,4.7157948679999997,4.7523413980000004,4.7868845159999998,4.8206950260000001,4.852846081,4.8841505770000007,4.9142433520000006,4.9434254209999997,4.9715898850000002,4.9989339030000002,5.0255202539999999,5.0511764890000004,5.0765475489999998,5.1012634710000002,5.1253096180000002,5.148442191,5.1710621920000008,5.1931968930000014,5.2144099089999996]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2,1.3161942039999999E-2,1.335558077E-2,1.3566939720000001E-2,1.37296438E-2,1.387575789E-2,1.4042881890000001E-2,1.4171874520000001E-2,1.43024269E-2,1.4431048219999999E-2,1.455955951E-2,1.468397816E-2,1.4805824469999999E-2,1.492819534E-2,1.504388607E-2,1.5153234850000001E-2,1.526026451E-2,1.536204104E-2,1.546113772E-2,1.5556398609999999E-2,1.5648776600000001E-2,1.5737933280000001E-2,1.5824492780000001E-2,1.5908653830000001E-2,1.5989870520000001E-2,1.6070184479999999E-2,1.6148424549999998E-2,1.6224544390000002E-2,1.6297772249999998E-2,1.636937753E-2,1.643944655E-2,1.6506597920000001E-2]
[null,"33FP","All void non-households - properties","Input","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,18.126999999999999,{"$f":"G337+SUM(H338:H343)","v":19.414688218999999},{"$f":"H337+SUM(I338:I343)","v":20.685629948999999},{"$f":"I337+SUM(J338:J343)","v":21.913833752999999},23.080771097,24.238422034999999,{"$f":"L337+SUM(M338:M343)","v":25.350077345999999},{"$f":"M337+SUM(N338:N343)","v":26.347357194000001},27.301150219,28.211848351,39.598791382000002,40.325188075,41.024435025000002,41.697442959,42.345078325999999,42.967873210999997,43.566946586999997,44.143099225999997,44.696818992999994,45.228954410999997,45.740395193999994,46.231542605999991,46.703086160999987,47.106882641999988,47.219896053999989,47.328144757999986,47.431782008999988,47.530663043999986,47.624914417999989,47.714519851999988,47.799497695999989]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2,0,0.58968821900000001,0.57294173000000004,0.530203804,0.46893734399999998,0.45965093800000001,0.37861249899999999,0.29607821600000001,0.28304948899999999,0.26908968300000002,0.17820412799999999,0.17361278199999999,0.16909561400000001,0.164561505,0.16000424499999999,0.155125973,0.15054858099999999,0.145987431,0.141161806,0.13646322699999999,0.13196248099999999,0.12719950099999999,0.12248975300000001,0.11781866100000001,0.11301341199999999,0.108248704,0.103637251,9.8881035000000006E-2,9.4251373999999999E-2,8.9605433999999998E-2,8.4977843999999997E-2]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2,0,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.66800000000000004,0.70772881200000004,0.67698719600000001,0.64758090300000004,0.61945193099999996,0.59254479800000004,0.122483914,0.11716358,0.11207434600000001,0.107206173,0.102549458,9.8095017000000007E-2,9.3834063999999995E-2,8.9758193999999999E-2,8.5859367000000006E-2,8.2129893999999995E-2,7.8562417999999995E-2,7.5149902000000005E-2,6.1408427000000002E-2,0,0,0,0,0,0,0]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,10.595000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0.42591899999999999,0.40879705599999999,0.39236341499999999,0.37659040500000002,0.36145147100000002,0.34692112200000003,0.33297489299999999,0.31958930200000002,0.306741812,0.29441079100000001,0.28257547700000002,0.27121594300000001,0.22237293999999999,0,0,0,0,0,0,0]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0.03,0.03,0.03,0.03,0.03,2.5314E-2,2.4214435999999999E-2,2.3162632999999998E-2,2.2156518E-2,2.1194105000000001E-2,4.3809970000000002E-3,4.1907000000000003E-3,4.008668E-3,3.8345440000000001E-3,3.6679830000000001E-3,3.5086560000000002E-3,3.3562510000000002E-3,3.210465E-3,3.0710120000000001E-3,2.937617E-3,2.8100159999999998E-3,2.6879569999999999E-3,2.1964530000000001E-3,0,0,0,0,0,0,0]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7FP","Measured household void properties","Input","000's",2,1.046101605,1.1204135550000001,1.1937590709999999,1.2646382,1.331981667,1.3987892199999998,1.462942384,1.520494988,1.575537985,1.6280939940000001,2.2852297240000001,2.327149774,2.3675030239999999,2.4063420309999999,2.4437167980000001,2.479658031,2.5142303049999999,2.5474798330000001,2.5794347700000002,2.6101440829999998,2.6396591169999999,2.6680030289999999,2.6952156110000001,2.718518537,2.7250404939999999,2.7312874819999999,2.7372683439999999,2.7429747280000001,2.7484139349999999,2.7535850270000002,2.7584890629999999]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2,23.062000000000001,22.364000000000001,21.666,20.968,20.27,19.571999999999999,18.838957189999999,18.137755559999999,17.467012019999999,16.825403569999999,5.6166646680000003,5.0638807569999997,4.5337294210000003,4.0252829920000002,3.537651871,3.0699829589999998,2.6214581629999998,2.1912929559999998,1.7787349939999999,1.3830628030000001,1.003584501,0.63963658999999995,0.29058278799999998,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3,4.6049680000000001E-3]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2,1.330898395,1.2906171070000001,1.2503358180000002,1.210054529,1.16977324,1.1294919520000002,1.087188357,1.0467223029999999,1.008013974,0.97098701809999999,0.32413537390000002,0.29223444510000002,0.26163963280000002,0.23229740160000001,0.20415641300000001,0.17716743530000001,0.1512832566,0.1264586019,0.10265005419999999,7.9815977129999993E-2,5.791644269E-2,3.691316066E-2,1.6769411410000001E-2,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4,2.6575075999999998E-4]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G334:G337)+G344+G345+G346","v":47.737000000039998},{"$f":"SUM(H334:H337)+H344+H345+H346","v":48.422082706769999},49.095068003720002,49.707430329799998,50.249733190889998,50.788871742890002,51.230211385520001,51.584748011899997,51.924892072219997,52.250235842609996,52.478152146059998,52.700396964569997,52.918030166139999,53.128750667670005,53.332641158849995,53.530636926809997,53.72212643364,53.907942331619992,54.087438561809989,54.261051471729999,54.428883072969995,54.590853781439989,54.747082879239997,54.897438257279994,55.042425000239987,55.181714854309988,55.315455234149994,55.443248454009989,55.565630641289992,55.682611937309993,55.793773984679987]
[null,"37FP","Measured Non Household - Population","Input","000's",2,1.5780047099999999,1.5853521590000001,1.613557862,1.6454746029999998,1.66404507,1.6801794319999999,1.6823380109999999,1.71654481,1.734198793,1.757228682,1.7833913729999999,1.8114756139999999,1.867705602,1.917770768,1.9685262720000001,2.0080767100000001,2.0448442409999998,2.0873672719999998,2.1355559419999999,2.1704064349999999,2.2148433820000002,2.2561746409999999,2.3025469099999998,2.348509672,2.3999011079999999,2.4448111450000001,2.498423056,2.5516786919999999,2.5941807090000002,2.6294396299999998,2.662521301]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2,4.9952899200000006E-3,5.0185488100000005E-3,5.1078360370000004E-3,5.2088708270000006E-3,5.2676570060000002E-3,5.3187315140000007E-3,5.3255646539999996E-3,5.4338487909999997E-3,5.4897337710000001E-3,5.562636579E-3,5.6454565010000003E-3,5.734359231E-3,5.91235939E-3,6.070844356E-3,6.2315146330000001E-3,6.3567144539998996E-3,6.4731047759999999E-3,6.6077145549999997E-3,6.7602593350000002E-3,6.8705811329999996E-3,7.0112495549999997E-3,7.1420866939999996E-3,7.2888815200000002E-3,7.4343800230000003E-3,7.597063391E-3,7.7392294159998997E-3,7.9089418609999997E-3,8.0775264900000004E-3,8.2120697509999001E-3,8.3236844559999995E-3,8.4284069199999992E-3]
[null,"39FP","Measured Household - Population","Input","000's",2,34.405045999999999,37.123766529999997,39.789252339999997,42.385296019999998,44.814556690000003,47.168930269999997,49.379732320000002,51.33750277,53.201640050000002,54.965684719999999,79.689565860000002,80.960461519999996,82.227840409999999,83.482997879999999,84.727519079999993,85.916659890000005,87.030991110000002,88.114353500000007,89.200814969999996,90.257036990000003,91.330984279999996,92.384785719999996,93.479859289999993,94.560718069999993,94.774618480000001,94.973784910000006,95.164838560000007,95.380372320000006,95.572501590000002,95.776619879999998,95.953176369999994]
[null,"40FP","Unmeasured Household - Population","Input","000's",2,53.895893999999998,52.193100479999998,50.494274269999998,48.840998929999998,47.167212679999999,45.462203080000002,43.661430129999999,41.949865670000001,40.32745749,38.782842240000001,14.06088306,12.745659760000001,11.49402937,10.29880513,9.1548690439999998,8.0535871050000001,6.9904403479999999,5.9655233719999998,4.9761507060000003,4.014847767,3.0764184129999999,2.148244203,1.208844029,0.32564290099999998,0.32564156,0.32563972400000002,0.325638011,0.325639611,0.32563984000000001,0.32564213199999997,0.325642655]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G348:G351)","v":89.883939999919988},{"$f":"SUM(H348:H351)","v":90.907237717810006},91.902192308037002,92.876978423826998,93.651082097005997,94.316631513513997,94.728826025654001,95.009347098791011,95.268786066771,95.511318278578997,95.539485749500997,95.523331253230992,95.595487741390002,95.705644622356004,95.857145910632994,95.984680419454008,96.072748803775994,96.173851858554997,96.319281877335001,96.449161773133014,96.629257324554999,96.796346650694005,96.998539110519999,97.242305023022993,97.507758211390993,97.751975008416011,97.996808568860999,98.26576814949,98.500534208750992,98.740025326455992,98.949768732919992]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G351+G350)/(G337+G345)","v":2.1437990725679184},{"$f":"(H351+H350)/(H337+H345)","v":2.1378571424217361},2.1317603766069873,2.1273879161853202,2.1218023818811704,2.1143629540020705,2.105526029861573,2.0970469144559334,2.0891877812782247,2.0815774267143254,2.0734159756418071,2.0645085632145799,2.0571915247175578,2.0510982462092007,2.0461377891182768,2.041151669791144,2.0356068144570418,2.0304545380126555,2.0263763978444,2.022480261349541,2.0196697694333965,2.0168690343311759,2.0149246789341171,2.0140811887854544,2.0137906803016641,2.0133929506667094,2.0130217045682572,2.0133685142332554,2.0134182050593581,2.0139150157196872,2.0140283711988811]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G337/(G337+G345)","v":0.44009322877467283},{"$f":"H337/(H337+H345)","v":0.46470315480538799},0.48842582856692213,0.51102837344186369,0.53241892849738159,0.55325698564684,0.57367348284895781,0.5922735846416598,0.60983406183281907,0.62641140717214505,0.87577998413221803,0.88843391399495097,0.90048480933919484,0.91196318880213301,0.92289796496828114,0.93331611820359872,0.94324423679083658,0.95270698820451405,0.9617275138990804,0.97032819247769875,0.97853018704123418,0.98635330706476898,0.99381655455939488,0.99990225381889608,0.99990248773623125,0.99990271074411141,0.99990292329805308,0.99990312523327229,0.99990331693329337,0.99990349848163873,0.99990367002530367]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G337)/(G337+G346+G345+G344)","v":0.41608134784005879},{"$f":"(H337)/(H337+H346+H345+H344)","v":0.4393485342435075},0.46177687767767694,0.48314620745256209,0.50336967466059601,0.52307078872544943,0.54237334354951749,0.55995860712534029,0.57656096894065823,0.59223383946494057,0.82799664340697277,0.83996016351699643,0.85135355120552503,0.86220565999859411,0.87254382497580174,0.88239355443221779,0.89177998598027197,0.90072644120584944,0.90925479892692385,0.91738621677416532,0.92514070316712149,0.93253698675455954,0.93959303277375561,0.94534669083588874,0.9453469119874528,0.94534712281894973,0.94534732378523645,0.94534751468880596,0.94534769593811485,0.94534786758475908,0.94534802976719701]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G316:G318)+G314+G325+G330+G331+G324","v":33.247077357000002},{"$f":"SUM(H316:H318)+H314+H325+H330+H331+H324","v":34.971161422000002},33.674280375000002,33.593260352000001,33.480792173000005,33.350513905,33.308181640000008,33.199829610000002,33.095542780000002,32.990609535000004,30.486901584000002,30.359514536000002,30.246339285999998,30.097103487000002,29.957444785000003,29.824194106,29.688106305000002,29.561505981000003,29.443649930999999,29.327339969000004,29.219536085000001,29.105613209000001,28.995975929999997,28.957379063000005,28.970671567,28.983325410999999,28.991702924000002,29.004056308000003,29.009198819999998,29.016589146000001,29.021452025000002]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2,null,null,null,null,null,null,3.1762615494462E-3,4.1354719009008998E-3,5.0250371783610998E-3,6.1980116275343004E-3,7.4711163354552997E-3,8.8343202318446994E-3,1.02698397325911E-2,1.19574717735179E-2,1.35804352975315E-2,1.5413404663159699E-2,1.4536771614771E-2,1.3305291323711801E-2,1.45215674919792E-2,1.6622570913827E-2,1.8419206471124602E-2,1.6378399249480698E-2,1.7983003173753401E-2,2.00104747196319E-2,2.1458692745587898E-2,2.3112372085187901E-2,1.9781128573562901E-2,2.1183484124482201E-2,2.25053222426859E-2,2.5165705492529299E-2,2.5713665004705101E-2]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2,1.6106268960000001,1.72161312,1.63990546,1.657618635,1.6679670259999999,1.6611086799999999,1.7496793052375976,1.7898129937545817,1.7858268473599443,1.8339411120203744,1.8163614516143824,1.8538968593473863,1.8567651294613372,1.910710699962364,1.90391094182385,1.9405912838839368,1.536034278940239,1.235301412236735,1.2428348343056519,1.2949268254025097,1.2904767813665043,1.0509600574540396,1.0786788478359302,1.0787112848623837,1.1217156454921215,1.124094627529679,0.89220882065869644,0.90594696976588518,0.93580207778810964,1.0574325887417348,1.0175891919822957]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,null,null,null,null,null,null,{"$f":"M357+M358","v":1.7528555667870438},1.7939484656554825,1.7908518845383055,1.8401391236479085,1.8238325679498377,1.862731179579231,1.8670349691939283,1.9226681717358818,1.9174913771213815,1.9560046885470965,1.5505710505550101,1.2486067035604467,1.2573564017976311,1.3115493963163367,1.3088959878376289,1.0673384567035202,1.0966618510096835,1.0987217595820156,1.1431743382377095,1.1472069996148668,0.9119899492322594,0.92713045389036741,0.95830740003079551,1.0825982942342642,1.0433028569870009]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,null,null,null,null,null,null,{"$f":"M313-M356","v":10.56481835999999},10.673170389999996,10.777457219999995,10.882390464999993,13.386098415999996,13.513485463999995,13.626660714,13.775896512999996,13.915555214999994,14.048805893999997,14.184893694999996,14.311494018999994,14.429350068999998,14.545660030999993,14.653463914999996,14.767386790999996,14.877024070000001,14.915620936999993,14.902328432999997,14.889674588999998,14.881297075999996,14.868943691999995,14.863801179999999,14.856410853999996,14.851547974999995]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,null,null,null,null,null,null,{"$f":"M304-M315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,null,null,null,null,null,null,{"$f":"M360-M359","v":8.8119627932129454},8.8792219243445132,8.9866053354616895,9.0422513413520846,11.562265848050158,11.650754284420763,11.759625744806071,11.853228341264114,11.998063837878613,12.092801205452901,12.634322644444985,13.062887315439548,13.171993667202367,13.234110634683656,13.344567927162368,13.700048334296476,13.780362218990318,13.816899177417977,13.759154094762287,13.742467589385132,13.969307126767736,13.941813238109628,13.905493779969204,13.773812559765732,13.808245118012994]
[]
[]
[null,"Data for Charts"]
[]
[null,"DYAA Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G46-G57","v":4.3045999790000007},5.1096467949999997,5.0778169339999994,5.3936313949999999,5.6881516730000001,5.9730938560000002,6.2379229259999995,6.436226199,6.6211883040000004,6.7925533119999999,6.9252699089999998,7.0640499299999995,7.1995721240000004,7.2954654760000004,7.3875067009999995,7.4714609239999996,7.546068817000001,7.6198306149999997,7.6903891080000006,7.755851408999999,7.8195778539999994,7.8725363569999995,7.9236643039999999,8.0194764999999997,8.1125684090000014,8.2005169669999987,8.2021193330000006,8.2057748769999996,8.2068725679999996,8.2088288370000004,8.2080064890000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46-BS57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,7.6484920599999997,8.1605580849999999,7.3508812280000004,7.1111315480000004,6.8684505839999996,6.6211615189999993,6.3406672040000007,6.0746925759999995,5.8228652049999994,5.5838988440000001,5.3549931570000009,5.1510644860000001,4.9601547930000001,4.7805242520000002,4.6113054849999999,4.4493969189999998,4.2937142789999996,4.1456946989999999,4.0058857630000002,3.8728316170000001,3.7474613489999995,3.627410405,3.514099539,3.4073103150000001,3.3059245260000001,3.2087170039999999,3.2090736240000002,3.2104983150000002,3.2114584910000001,3.2130804020000001,3.214164217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G43+G45-G55-G56","v":9.7884327849999995},9.7884327840000012,9.7884327849999995,9.7884327850000012,9.7884327850000012,9.7884327849999995,9.7884327840000012,9.7884327840000012,9.7884327850000012,9.7884327850000012,9.7884327850000012,9.7884327849999995,9.7884327859999996,9.7884327839999994,9.7884327839999994,9.7884327839999994,9.7884327840000029,9.7884327849999995,9.7884327839999994,9.7884327860000013,9.7884327849999995,9.7884327849999995,9.7884327859999996,9.7884327860000013,9.7884327859999996,9.7884327840000012,9.7884327849999995,9.7884327850000012,9.7884327849999995,9.7884327850000012,9.7884327849999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS43+BS45-BS55-BS56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G61","v":4.6343521079999999},4.6301904279999997,4.4643730780000004,4.2978679130000002,4.1305122440000002,3.9630876239999999,3.9554004419999997,3.9471935939999998,3.9393505439999998,3.9318401700000001,3.9236150629999997,3.9157959939999998,3.9083712830000001,3.9013026819999999,3.8945719409999997,3.888167089,3.8820674109999995,3.876263217,3.8707323310000001,3.8654637919999999,3.8604449429999996,3.8556601329999998,3.8510973860000002,3.846743214,3.8425889870000001,3.8386207179999996,3.8401819149999996,3.8416729959999998,3.8430988679999998,3.8444595369999996,3.84575172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G85-SUM(G368:G371)","v":0.68809331699999632},0.68809331699999632,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331700000342,0.68809331699999987,0.68809331700000342,0.68809331700000342,0.68809331700000698,0.68809331699999987,0.68809331700000342,0.68809331700000698,0.68809331699999987,0.68809331699999632,0.68809331699999987,0.68809331699999987,0.68809331700000342,0.68809331700000342,0.68809331700000342,0.68809331699999987,0.68809331700000342,0.68809331699999987,0.68809331699999987,0.68809331700000342,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331699999987,0,{"$f":"AM85-SUM(AM368:AM371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS85-SUM(BS368:BS371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G42","v":0},0,0,0,0,0,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G368:G372)+G88","v":27.063970249},28.376921408999998,27.369597342000002,27.279156958000002,27.163640603000001,27.033869101000001,28.432499171436003,28.390446334816549,28.313722390800258,28.279154254310924,28.161844787441943,28.120728009783559,28.061737631254854,28.016411904735008,27.928489185961215,27.875631881576236,27.459003205447278,27.13345886291377,27.065836642239443,27.037026961885772,26.968164812908078,26.699869821796199,26.656797815120157,26.642948264446371,26.666406914110784,26.656057412703682,26.468224847645018,26.48685924024322,26.515394028444817,26.620840456157886,26.590214812293095,0,{"$f":"SUM(AM368:AM372)+AM88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS368:BS372)+BS88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DYAA Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G136-G147","v":4.3045999790000007},5.1096467949999997,5.0778169339999994,5.3936313949999999,5.6881516730000001,5.9730938560000002,6.2371227759999996,6.4346108170000003,6.6187438619999996,6.7892667250000001,8.909967623,9.012769393000001,9.1160797939999991,9.1829800190000004,9.2491148519999999,9.3126989899999995,9.3681855360000004,9.4252033779999991,9.4821581250000015,9.5367759719999992,9.5937757199999982,9.6437776510000006,9.6993466700000006,9.7995060149999986,9.8002134940000012,9.800158033999999,9.7968817189999999,9.7966115590000005,9.79356385,9.7919901230000015,9.787337238000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS136-BS147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,7.6484920599999997,8.1605580849999999,7.3508812280000004,7.1111315480000004,6.8684505839999996,6.6211615189999993,6.3406672040000007,6.0746925759999995,5.8228652049999994,5.5838988440000001,2.0187190110000004,1.8303279730000002,1.6510498450000004,1.4798016060000003,1.3158459479999995,1.1579019669999999,1.0053966749999996,0.85830062100000037,0.7161713030000002,0.57804800900000008,0.44311775599999975,0.30954592700000022,0.17426319600000001,4.6964459000000291E-2,4.6985808999999767E-2,4.700783999999969E-2,4.7020404000000071E-2,4.7034420000000243E-2,4.7047504000000129E-2,4.7061438999999816E-2,4.7075070999999746E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G133+G135-G145-G146","v":9.7884327849999995},9.7884327840000012,9.7884327849999995,9.7884327850000012,9.7884327850000012,9.7884327849999995,9.7884327840000012,9.7884327840000012,9.7884327850000012,9.7884327850000012,9.7884327850000012,9.7884327849999995,9.7884327859999996,9.7884327839999994,9.7884327839999994,9.7884327839999994,9.7884327840000029,9.7884327849999995,9.7884327839999994,9.7884327860000013,9.7884327849999995,9.7884327849999995,9.7884327859999996,9.7884327860000013,9.7884327859999996,9.7884327840000012,9.7884327849999995,9.7884327850000012,9.7884327849999995,9.7884327850000012,9.7884327849999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS133+BS135-BS145-BS146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G151","v":4.6343521079999999},4.6301904279999997,4.4643730780000004,4.2978679130000002,4.1305122440000002,3.9630876239999999,3.9554004419999997,3.9471935939999998,3.9393505439999998,3.9318401700000001,3.5212916119999997,3.5098704469999999,3.4989484740000001,3.4884855269999999,3.4784614999999999,3.4688644149999996,3.4596698080000001,3.4508660070000001,3.4424305879999997,3.434350008,3.4266086339999999,3.4191906649999999,3.4120821000000001,3.4064134109999999,3.4074242129999996,3.4083957439999999,3.4093289779999996,3.410220915,3.4110756960000002,3.4118934229999995,3.4126707060000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G175-SUM(G377:G380)","v":0.68809331699999632},0.68809331699999632,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331700000342,0.68809331699999632,0.68809331699999987,0.68809331699999632,0.68809331700000342,0.68809331700000342,0.68809331700000342,0.68809331699999632,0.68809331700000342,0.68809331700000342,0.68809331699999632,0.68809331700000342,0.68809331699999987,0.68809331699999987,0.68809331700000342,0.68809331700000342,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331700000698,0.68809331700000342,0.68809331699999632,0.68809331699999987,0.68809331700000342,0,{"$f":"AM175-SUM(AM377:AM380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS175-SUM(BS377:BS380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G132","v":0},0,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,37.5337819499251,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,30.281824079704585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G377:G381)+G178","v":27.063970249},28.376921408999998,27.369597342000002,27.279156958000002,27.163640603000001,27.033869101000001,28.431699021436003,28.388830952816544,28.311277948800253,28.275867667310919,26.407944904441941,26.342785412783559,26.259717544254851,26.190386646735007,26.078527358961214,26.006072321576234,25.570404717447275,25.226040337913769,25.139589456239445,25.092054132885771,25.004182776908078,24.716777169796199,24.653628552120157,24.622302120446367,24.659948508110784,24.663764341703679,24.470081076645016,24.482779946243223,24.505651151444816,24.605416665157886,24.569375401293097,0,{"$f":"SUM(AM377:AM381)+AM178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS377:BS381)+BS178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DYCP Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G227-G238","v":5.5257309810000006},6.560318176,6.5209231479999996,6.9281262120000005,7.3084638640000001,7.6770582039999997,8.0200303509999991,8.277891438000001,8.5197043430000008,8.7438119179999987,8.9185753500000011,9.1017856639999994,9.2815140749999987,9.4100923269999992,9.5340910280000006,9.6486712099999998,9.751313755,9.8529361190000007,9.9519308930000001,10.043661623,10.133953296,10.211154831,10.285520904999998,10.418801656000001,10.549080098000001,10.673204238999999,10.685028721,10.699620156999998,10.707924837,10.717656227999999,10.725044983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS227-BS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,10.331628155000001,11.025286703000001,9.933618031,9.6119001089999987,9.2864499470000013,8.9550019590000005,8.5784134779999999,8.2214560680000002,7.8842671189999995,7.5638220379999996,7.2569429690000007,6.9840258679999998,6.7288892319999993,6.4886210650000002,6.2624072740000001,6.0464314889999997,5.8386375859999999,5.6409684969999994,5.4549855730000001,5.2774875330000004,5.1105631760000003,4.9509995789999994,4.8001000639999996,4.6582141229999996,4.5236100559999999,4.3946168109999997,4.3991148449999997,4.4051146609999998,4.4092624069999999,4.4144461609999999,4.4194222879999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G224+G226-G236-G237","v":12.067272795999999},12.067272798000001,12.067272801,12.067272801000001,12.067272801000001,12.067272801,12.067272796000001,12.067272802,12.067272802,12.067272798000001,12.067272802000002,12.067272801,12.067272802,12.067272802,12.067272795000001,12.067272796999999,12.067272803000002,12.067272795999999,12.067272798999999,12.067272801000001,12.067272797999999,12.067272803,12.067272797999999,12.067272803,12.067272797000001,12.067272803000002,12.0672728,12.067272796000001,12.0672728,12.067272795000003,12.067272795000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS224+BS226-BS236-BS237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G242","v":4.6343521079999999},4.6301904279999997,4.4643730780000004,4.2978679130000002,4.1305122440000002,3.9630876239999999,3.9554004419999997,3.9471935939999998,3.9393505439999998,3.9318401700000001,3.9236150629999997,3.9157959939999998,3.9083712830000001,3.9013026819999999,3.8945719409999997,3.888167089,3.8820674109999995,3.876263217,3.8707323310000001,3.8654637919999999,3.8604449429999996,3.8556601329999998,3.8510973860000002,3.846743214,3.8425889870000001,3.8386207179999996,3.8401819149999996,3.8416729959999998,3.8430988679999998,3.8444595369999996,3.84575172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G266-SUM(G386:G389)","v":0.68809331700000342},0.68809331699999632,0.68809331700000342,0.68809331700000342,0.68809331700000342,0.68809331699999632,0.68809331700000342,0.68809331700001053,0.68809331700000342,0.68809331700000342,0.68809331700000342,0.68809331700000342,0.68809331700000342,0.68809331699999987,0.68809331700001053,0.68809331700001053,0.68809331700001053,0.68809331699999632,0.68809331700000342,0.68809331699999632,0.68809331700000342,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331699999987,0.68809331699999277,0.68809331700000342,0.68809331699999632,0.68809331700000698,0.68809331699999987,0.68809331699999987,0,{"$f":"AM266-SUM(AM386:AM389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS266-SUM(BS386:BS389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G223","v":0},0,0,0,0,0,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G386:G390)+G269","v":33.247077357000002},34.971161422000002,33.674280375000002,33.593260352000001,33.480792173000005,33.350513905,35.062065950787044,34.995855684655488,34.889540009538308,34.834979364647907,34.678332068949842,34.619704823579234,34.54117567819393,34.478050364735878,34.36392773212139,34.294640590547104,33.777955922555016,33.374140649560445,33.290371314797632,33.253528462316332,33.169223517837629,32.840519119703522,32.788746321009675,32.777846872582018,32.81381959323771,32.809014887614865,32.591681547232263,32.628904380890361,32.673959629030797,32.814526332234266,32.788887959987001,0,{"$f":"SUM(AM386:AM390)+AM269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS386:BS390)+BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DYCP Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G317-G328","v":5.5257309810000006},6.560318176,6.5209231479999996,6.9281262120000005,7.3084638640000001,7.6770582039999997,8.0190016069999999,8.2758138290000005,8.5165589980000007,8.7395812119999992,11.688673026,11.824950434,11.962807379999999,12.053663499999999,12.144046450000001,12.232433888000001,12.310549543,12.390756758,12.472773842000002,12.550960551999999,12.633250526000001,12.707560226999998,12.788563954999999,12.927583329000001,12.932298727000001,12.936736692999999,12.944105018,12.955487966999998,12.959716279,12.966226441,12.970242236999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS317-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,10.331628155000001,11.025286703000001,9.933618031,9.6119001089999987,9.2864499470000013,8.9550019590000005,8.5784134779999999,8.2214560680000002,7.8842671189999995,7.5638220379999996,2.3072061989999999,2.0545136909999995,1.8139458629999994,1.5838523929999999,1.363364754,1.1508494529999993,0.94536325899999962,0.74688020199999927,0.55496217099999945,0.36806569600000033,0.1852336109999998,3.9409449999993074E-3,-0.18006728600000055,-0.35152749700000019,-0.33811138200000029,-0.3252713359999998,-0.32519537899999984,-0.32511687799999989,-0.32505746199999985,-0.324995021,-0.32492521999999957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G314+G316-G326-G327","v":12.067272795999999},{"$f":"H314+H316-H326-H327","v":12.067272798000001},12.067272801,12.067272801000001,12.067272801000001,12.067272801,12.067272796000001,12.067272802,12.067272802,12.067272798000001,12.067272802000002,12.067272801,12.067272802,12.067272802,12.067272795000001,12.067272796999999,12.067272803000002,12.067272795999999,12.067272798999999,12.067272801000001,12.067272797999999,12.067272803,12.067272797999999,12.067272803,12.067272797000001,12.067272803000002,12.0672728,12.067272796000001,12.0672728,12.067272795000003,12.067272795000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT314+BT316-BT326-BT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G332","v":4.6343521079999999},{"$f":"H332","v":4.6301904279999997},4.4643730780000004,4.2978679130000002,4.1305122440000002,3.9630876239999999,3.9554004419999997,3.9471935939999998,3.9393505439999998,3.9318401700000001,3.73565624,3.7246842930000001,3.714219924,3.7042214749999998,3.6946674689999996,3.6855446509999998,3.676827383,3.6685029079999998,3.660547802,3.6529476029999999,3.6456858329999999,3.6387459170000001,3.632113146,3.625957111,3.6211181080000001,3.6164939339999997,3.6174271679999999,3.618319106,3.6191738859999996,3.6199916139999999,3.620768896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G356-SUM(G395:G398)","v":0.68809331700000342},{"$f":"H356-SUM(H395:H398)","v":0.68809331699999632},0.68809331700000342,0.68809331700000342,0.68809331700000342,0.68809331699999632,0.68809331700000342,0.68809331700000342,0.68809331700000342,0.68809331700000342,0.68809331699999987,0.68809331700000342,0.68809331699999987,0.68809331700000342,0.68809331700000342,0.68809331699999987,0.68809331699999987,0.68809331700000342,0.68809331699999632,0.68809331699999987,0.68809331700000342,0.68809331699999987,0.68809331699999987,0.68809331700000342,0.68809331699999632,0.68809331699999632,0.68809331700000342,0.68809331700000342,0.68809331699999987,0.68809331699999632,0.68809331699999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT356-SUM(BT395:BT398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G313","v":0},{"$f":"H313","v":0},3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,3.5038499999999999E-4,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,43.872999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G395:G399)+G359","v":33.247077357000002},{"$f":"SUM(H395:H399)+H359","v":34.971161422000002},33.674280375000002,33.593260352000001,33.480792173000005,33.350513905,35.061037206787049,34.993778075655484,34.886394664538308,34.830748658647913,32.310734151949838,32.222245715579234,32.113374255193925,32.019771658735884,31.874936162121386,31.780198794547097,31.238677355555012,30.810112684560451,30.701006332797629,30.638889365316341,30.528432072837631,30.172951665703522,30.092637781009682,30.056100822582021,30.11384590523771,30.130532410614865,29.903692873232263,29.93118676189037,29.967506220030792,30.099187440234264,30.064754881987003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT395:BT399)+BT359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NWLBWF","index":2,"n_rows":401,"n_cols":87,"rows_kept":401,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Back to title page"]
[null,"Table 3a: DYAA - Baseline"]
[null,"Table 3b: DYAA - Final plan Options"]
[null,"Table 3c: DYAA - Final plan"]
[null,"Table 3d: DYCP - Baseline"]
[null,"Table 3e: DYCP - Final plan Options"]
[null,"Table 3f: DYCP - Final plan"]
[]
[]
[]
[]
[null,"Water Company","Northumbrian Water","Version",5]
[null,"WRZ","NWLBWF","Planning Scenario","DYAA"]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3a: DYAA - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2,null,9.1333498923310774,9.8832790638520223,9.7526488658246731,9.6114383801457528,9.4637571383841728,9.5789404397587727,9.6437338172063249,9.7042332252435521,9.7289763324134189,9.7562454678846446,9.7734425296982721,9.7627992698187942,9.7472682836635851,9.7219416587114988,9.701546999645636,9.6830690643088477,9.6651583152774432,9.6475947920549032,9.6310256750955716,9.6145524229568089,9.5992843083390884,9.5847467384771328,9.570814833802288,9.5690213327724809,9.5678029302562564,9.5683430087385446,9.5702383401907909,9.5720155005593934,9.5745650936547619,9.577579240555135,9.5792202090274845,9.5814808485198242,9.5832332562071834,9.5849025364120326,9.587887608433336,9.5924924988576556,9.596351568776889,9.6005817687179889,9.6065368591636258,9.6131146886013159,9.6203839553492827,9.6278577098947284,9.6363994245289799,9.6449402318537629,9.6530832049915123,9.6613081919727151,9.6698573913959915,9.6786465391347232,9.6872359215355157,9.6952299103660771,9.702706875953826,9.710109173404204,9.7171516413842198,9.7238390699234074,9.7302948598602388,9.7364068725475139,9.7421509933977273,9.7481836088549372,9.7545961756785964,9.7610197269327461,9.7681168547665038,9.7752425428324923,9.7829767937998788,9.7906300407418403,9.7984790794179517]
[null,"1.1BL","Non-potable water supplies (if applicable)","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2BL","Raw water imported ","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3BL","Potable water imported","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2,null,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58,11.58]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G30+G32","v":0},{"$f":"H30+H32","v":9.82},9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,{"$f":"BT30+BT32","v":9.82}]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G33:G38)","v":0},{"$f":"SUM(H33:H38)","v":-1.76},-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,{"$f":"SUM(BT33:BT38)","v":-1.76}]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.3BL","Total additional DO reductions for Environmental Destination (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.6BL","Total other changes to DO (raw water losses that impact DO)","Input","Ml/d",2,null,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76,-1.76]
[null,"8BL","Raw water losses, treatment works losses and operational use ","Input","Ml/d",2,null,2.009336976312837,2.1743213940474444,2.1455827504814282,2.1145164436320663,2.0820265704445182,2.1073668967469299,2.1216214397853914,2.1349313095535818,2.1403747931309525,2.1463740029346221,2.1501573565336196,2.1478158393601348,2.1443990224059881,2.1388271649165294,2.1343403399220398,2.1302751941479467,2.1263348293610367,2.1224708542520778,2.1188256485210255,2.1152015330504979,2.1118425478345992,2.1086442824649696,2.1055792634365025,2.1051846932099449,2.1049166446563756,2.1050354619224798,2.1054524348419736,2.1058434101230663,2.1064043206040477,2.1070674329221291,2.1074284459860468,2.107925786674361,2.1083113163655796,2.1086785580106469,2.1093352738553337,2.1103483497486843,2.1111973451309147,2.1121279891179574,2.1134381090159984,2.1148852314922886,2.1164844701768422,2.1181286961768402,2.120007873396375,2.1218868510078277,2.1236783050981325,2.1254878022339971,2.1273686261071179,2.1293022386096387,2.1311919027378128,2.1329505802805366,2.1345955127098417,2.1362240181489245,2.1377733611045286,2.1392445953831487,2.1406648691692522,2.1420095119604534,2.1432732185474999,2.1446003939480862,2.1460111586492907,2.1474243399252044,2.148985708048631,2.1505533594231476,2.1522548946359734,2.1539386089632044,2.1556653974719495]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2,null,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (9BL)","Ml/d",2,{"$f":"(G30+G32)-(G39+G40)","v":0},{"$f":"(H30+H32)-(H40)","v":9.23},{"$f":"(I30+I32)-(I40)","v":9.23},9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G41+SUM(G26:G29)","v":0},{"$f":"H41+SUM(H27:H29)","v":9.23},{"$f":"I41+SUM(I27:I29)","v":9.23},9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23]
[null,"12BL","Water delivered measured non-household","Input","Ml/d",2,null,1.5106679206666036,2.0623062439363555,2.0713790956943603,2.0811125362656733,2.0900636739386655,2.1578335195359326,2.1909049052823932,2.2250661556126774,2.2271704362978064,2.2291818276631967,2.2312448404115557,2.2330166225246884,2.234030917742535,2.234810815168268,2.2355362166386183,2.2362428081899122,2.2370006923227348,2.2378039405018404,2.2385840751678043,2.2393400967033061,2.2400745192327962,2.2407532364910483,2.2413834317139965,2.2419960981922138,2.2425784330078113,2.2431724046992505,2.2437558445786481,2.244280263834828,2.2447925556419066,2.2452901923749051,2.2457742601252852,2.2462269937409922,2.2464598341435544,2.2466576320830516,2.2468332136862932,2.246990750355137,2.2471311648742165,2.2472479611421923,2.2473544731297772,2.2474638724181921,2.2475738365365308,2.247683660129689,2.2477978535568104,2.2479161270664054,2.2480291019339496,2.248124144960991,2.2482130900432749,2.2483048232379979,2.2483983923810755,2.2484866243377271,2.2485657791740326,2.2486332516837693,2.2486968469441249,2.2487548681786849,2.2487962239074277,2.2488267674836249,2.2488432725398178,2.2488465658800925,2.2488444254870168,2.248836554321735,2.248817525149069,2.2487946081354164,2.248762346353526,2.2487215300826042,2.2486786927323852]
[null,"12.1BL","Non-potable water consumption (if applicable)","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13BL","Water delivered unmeasured non-household","Input","Ml/d",2,null,7.8198750311514853E-2,9.8672609014778145E-2,0.10489738199126689,0.10454398103343709,0.10419058007560728,0.10383717911777748,0.10348377815994769,0.10313037720211789,0.1027769762442881,0.10242357528645828,0.10148117273224537,0.10053877017803245,9.9596367623819501E-2,9.8653965069606553E-2,9.7711562515393632E-2,9.7004760599734063E-2,9.6297958684074439E-2,9.5591156768414842E-2,9.4884354852755259E-2,9.4177552937095649E-2,9.3706351659989265E-2,9.3235150382882839E-2,9.2763949105776441E-2,9.2292747828670058E-2,9.1821546551563646E-2,9.1350345274457276E-2,9.0879143997350878E-2,9.0407942720244452E-2,8.9936741443138055E-2,8.970114080458487E-2,8.9465540166031657E-2,8.9229939527478458E-2,8.8994338888925273E-2,8.8758738250372046E-2,8.8523137611818875E-2,8.8287536973265662E-2,8.8051936334712463E-2,8.7816335696159278E-2,8.7580735057606052E-2,8.7345134419052881E-2,8.7109533780499654E-2,8.6873933141946469E-2,8.663833250339327E-2,8.6402731864840071E-2,8.6167131226286872E-2,8.5931530587733659E-2,8.569592994918046E-2,8.5460329310627275E-2,8.5224728672074077E-2,8.4989128033520878E-2,8.4753527394967665E-2,8.4517926756414466E-2,8.4282326117861281E-2,8.4046725479308068E-2,8.3811124840754883E-2,8.357552420220167E-2,8.3339923563648471E-2,8.3104322925095273E-2,8.2868722286542074E-2,8.2633121647988875E-2,8.2397521009435676E-2,8.2161920370882477E-2,8.1926319732329292E-2,8.1690719093776079E-2,8.145511845522288E-2]
[null,"14BL","Water delivered measured household","Input","Ml/d",2,null,1.0491914476262556,1.0791011832820643,1.1006621681083928,1.1251240404978857,1.1486557318818891,1.2577019492245414,1.3242834426775048,1.3921072386413782,1.4641201905484766,1.5376406476480471,1.5966115926129834,1.6284984778499909,1.6570697163302901,1.6830401804908668,1.7117166370060641,1.7318261571784999,1.7519825198957251,1.7814000918418507,1.8108990703414198,1.8402512099906576,1.8652581386283018,1.8859713119561983,1.9065411900734586,1.9310800069484335,1.9559041121338934,1.9762010261183991,1.9912451798441018,2.0061782413576088,2.0212751927141843,2.036338545211859,2.0496115650604656,2.0607698143544959,2.0716125711439193,2.0824669711721855,2.0938206678417228,2.1054823380599599,2.1168045028928217,2.1284900386347916,2.1411418735095697,2.1543526695336563,2.1680282004115323,2.1819302091168526,2.196590934135906,2.2111422934878129,2.2253184622112192,2.2395286034735391,2.2539305012482007,2.2684244501829944,2.2828120109045038,2.2968723529985624,2.3106217211291953,2.3242530250209703,2.3376925215634565,2.3507603204339382,2.363548894402935,2.3759657761708941,2.3880025914888754,2.4002007488386154,2.4126259493777122,2.4249945444863577,2.4366702414623838,2.4472116167391733,2.4580347410374834,2.4688136250387531,2.4797034950403303]
[null,"15BL","Water delivered unmeasured household","Input","Ml/d",2,null,2.7602732261169716,2.7062336580065756,2.6151982526238524,2.5187059100673572,2.4187161438111078,2.333836293792555,2.2869378641885825,2.23485694671038,2.1830132181587292,2.1312157497990971,2.0850318717718874,2.0442844842342138,2.0038103626741508,1.9585636830276494,1.9145289378141805,1.8805300479076754,1.8468683088785749,1.8039701696562793,1.7617694561283621,1.7198197778376634,1.6830159592460627,1.6511870575740246,1.6199806853403782,1.5942566355150236,1.5687139174283189,1.5491481902752333,1.5359741467421761,1.522848124425378,1.5101537942409304,1.4976251828947378,1.4855638325748806,1.4760861748206302,1.466748573727638,1.4574000933952522,1.448632741628898,1.4408469655767104,1.4328517523229707,1.4248382743392634,1.4172379243219946,1.4096130746894038,1.4021019613708354,1.3945504943245617,1.3871031746588827,1.3797560539968525,1.3725069837602781,1.3653447602800197,1.358260237795101,1.3512519886563978,1.3441836338592454,1.336958588418425,1.3296516645897425,1.3224104366707516,1.3150536392152037,1.3077827511909546,1.300595748786378,1.2934951124068124,1.2864815477104103,1.2795539287303062,1.2727101311128022,1.2659486975659522,1.2604598201283881,1.2561667815539135,1.2521065658883712,1.2480374694648262,1.2440367940082853]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1,null,0,1.1636935347503663E-3,1.5470433608908115E-3,1.9991023485783988E-3,2.4002390834422715E-3,2.13914468070111E-3,2.3237256409752521E-3,2.5791953382646926E-3,2.7901244726530432E-3,3.0044165799875747E-3,3.2197401761817307E-3,3.463180346780999E-3,3.6404895826400384E-3,3.8469295457117434E-3,4.0539586828451154E-3,4.3008518467807936E-3,4.4987780835358815E-3,4.7077224322935448E-3,4.9162269003651159E-3,5.1734470289808302E-3,5.3756599064475781E-3,5.5767351735514963E-3,5.781848221191088E-3,5.9481425717855738E-3,6.1155378341683636E-3,6.2746069100604847E-3,6.4190107174036939E-3,6.5657745969122565E-3,6.7115091945108259E-3,6.857316373846417E-3,7.015214168904607E-3,7.1352942179873768E-3,7.2531717060257007E-3,7.3694300493183755E-3,7.4805112528639178E-3,7.588327350139301E-3,7.6937551321340676E-3,7.7985929922252551E-3,7.9019029541015744E-3,8.0034133433143483E-3,8.102284134794897E-3,8.202315351376905E-3,8.2997349816047311E-3,8.3963036220450551E-3,8.4871102446291754E-3,8.5731742394761484E-3,8.6585914641903131E-3,8.7458545774182252E-3,8.5374984248499947E-3,8.4057983013319827E-3,8.2953580083402374E-3,8.2084209541650414E-3,8.1900632977667896E-3,8.1658805596863913E-3,8.1702988168043424E-3,8.189678651743533E-3,8.2101937989230711E-3,8.2268199261259119E-3,8.2447794204314577E-3,8.2383477275407846E-3,8.209135085931317E-3,8.1731031878061518E-3,8.0404539690159312E-3,7.9434782436218696E-3,7.8200152782246599E-3]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G48*(G43+SUM(G45:G47)-SUM(G55:G58))","v":0},{"$f":"H48*(SUM(H43:H47)-SUM(H55:H58))","v":0},6.6636434219167961E-3,8.784180914988643E-3,1.1238546949019317E-2,1.3346528156114023E-2,1.2087384361468629E-2,1.3248383733193625E-2,1.482736530722405E-2,1.6094680656668369E-2,1.739552240256648E-2,1.8685799395289807E-2,2.0070147200889132E-2,2.1053914044207592E-2,2.2172153487830398E-2,2.3301257710275962E-2,2.4658709764381066E-2,2.5731024877976929E-2,2.6862017933936774E-2,2.7988624038721679E-2,2.9386984574419985E-2,3.0472055238704842E-2,3.1549048955814188E-2,3.2647020979069886E-2,3.3578094933869131E-2,3.4517677237014203E-2,3.5418542693357771E-2,3.62435073138841E-2,3.7081621877126367E-2,3.7918376769349942E-2,3.8758624356215021E-2,3.9660265252966072E-2,{"$f":"AM48*(SUM(AM43:AM47)-SUM(AM55:AM58))","v":4.0351889209914983E-2},4.102860789407111E-2,4.1696034986348031E-2,4.234216926605882E-2,4.2979930938854174E-2,4.3600472349305676E-2,4.4220589317183326E-2,4.4843384065367559E-2,4.5460848217303437E-2,4.6068752729837861E-2,4.6685718893571981E-2,4.7295918977687861E-2,4.7902562681684781E-2,4.8474977158855515E-2,4.9022013334865173E-2,4.9568658238425094E-2,5.0128656406679538E-2,4.8992078654214531E-2,4.828917004880786E-2,4.7703526163158656E-2,4.7251397189003043E-2,4.7191108764493124E-2,4.7094748962752925E-2,4.7161736244529691E-2,4.731299195229529E-2,4.7468628247460905E-2,4.7603805075760709E-2,4.7749311358837851E-2,4.7753693904072948E-2,4.7630166446072542E-2,4.7466892769293272E-2,4.6745387929792021E-2,{"$f":"BS48*(SUM(BS43:BS47)-SUM(BS55:BS58))","v":4.6229383880526519E-2},4.5559114231456171E-2]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,null,{"$f":"(((H46-H57))*1000000)/((H79)*1000)","v":147.52035229751465},145.40521799284045,141.2362780479925,137.32975836161881,133.73078442542126,141.27289591742206,139.79199512302529,138.11331350980873,136.63190826153431,135.29831211699508,134.17041162417968,133.20514976518103,132.4194331403433,131.36461144877532,130.34386563173342,129.40345994909777,128.47394622194497,127.51690245197379,126.59230507837451,125.68507638360805,124.82845771173771,124.03658816381093,123.26532048580263,122.83292496265291,122.40003432096934,122.00484358826789,121.68697732734915,121.35515239747251,121.03390262956849,120.71317610287426,120.33262769009409,120.20662347810976,120.09383198506252,119.98618565718843,119.91084882232215,119.85179694958066,119.8031533272077,119.75424755254308,119.71810915681885,119.68704174337753,119.66738005073866,119.63251625497041,119.61372193219616,119.59702653542332,119.60450041316371,119.63086027195556,119.65730600547506,119.67293752381273,119.68232314073896,119.67975185148779,119.67916800548248,119.67225041062768,119.65415737203682,119.63788311676822,119.61290218244262,119.5834086233322,119.55367955943062,119.52591736724517,119.49860692423565,119.47915214265235,119.46843225985344,119.46476164098536,119.48318644717396,119.49495536540245,{"$f":"(((BT46-BT57))*1000000)/((BT79)*1000)","v":119.5150254242229}]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,null,153.21477929128446,151.60888043724248,148.43944055553442,145.23787717696081,142.02257499408682,139.36406065494862,139.05706698546507,138.42587146581326,137.7909617728468,137.1520740928452,136.58284682132089,136.04896776532973,135.51752729988203,134.62521759378538,133.79554331832162,132.96390147288156,132.13283802886207,131.30398690486615,130.49870472146256,129.6819929472166,128.9000198714927,128.1433027422776,127.41042853825586,127.11346506113611,126.81582517179602,126.55551421706798,126.36859250455329,126.16894475436825,125.989952918113,125.80820414294561,125.65070874757674,125.70619318630696,125.76027152445401,125.79967969132042,125.87954529639489,126.03891792299275,126.16793298849633,126.28485440944179,126.43089308049018,126.56470548913329,126.70005272069882,126.82262888177725,126.94648905590159,127.07160611839046,127.19792479666205,127.3255631712329,127.45461306618891,127.58502794069906,127.70252466223893,127.79688801686915,127.87488254852441,127.95195489706803,128.00920411484668,128.06688622373429,128.12496517441591,128.18335702350228,128.24199716428853,128.30084213400923,128.35986126031619,128.41901796708561,128.4815252736677,128.53869888953591,128.61302949121995,128.67882182511607,128.74461828975217]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,null,{"$f":"(((H46-H57)+(H47-H58))*1000000)/((H79+H80)*1000)","v":151.59444479900193},149.7777319484949,146.2202885977637,142.69052345742807,139.23364065579474,140.02948528692338,139.32664169000518,138.30539750240033,137.32230204809241,136.36759641286588,135.5240624790093,134.77094249520493,134.09521690806724,133.09624819429891,132.14163201285828,131.23055824251898,130.32348128397877,129.39219414153538,128.4865225158658,127.58227006969544,126.7246058295845,125.91767979878942,125.13252993747713,124.72928112044553,124.3233914527305,123.95972498223956,123.67781983824993,123.38143854970301,123.09887619231287,122.81448829019827,122.50402720197394,122.43393851030847,122.37054266257284,122.30357273310105,122.27142351525869,122.27955196804918,122.2814489649971,122.27735982577543,122.29091464525091,122.30170466270991,122.3191736548483,122.32121883346751,122.33271405592957,122.34544628047662,122.37401208535326,122.4148875802732,122.45577366958842,122.48952637962377,122.51420440365193,122.52267227316064,122.5267061348833,122.52603610500384,122.51094078745203,122.49732910757723,122.4779621796436,122.45569083471375,122.43340644952445,122.41217292463297,122.3908964730236,122.37494296223518,122.36828856834528,122.36744689460637,122.38724946356767,122.39971023067876,{"$f":"(((BT46-BT57)+(BT47-BT58))*1000000)/((BT79+BT80)*1000)","v":122.41791525311039}]
[null,"21BL","Water taken unbilled","Input","Ml/d",2,null,0.22797505493595766,0.23257220383644567,0.23270865947913541,0.23259741419653521,0.2324884550405362,0.23226202261877171,0.23201519637370718,0.23172548648090585,0.23141350662220395,0.23114533158558642,0.23103095279905156,0.23094710247142472,0.23086215376962843,0.23077435925028145,0.23068523436206478,0.23060338150325763,0.23052224482308939,0.23043360768759766,0.23034667169963943,0.230259265073264,0.23017548360539195,0.23009835763262282,0.23002492646502659,0.22995443976248231,0.22988500823835817,0.22982202382902445,0.229767084270356,0.2297147237414397,0.22966400524439365,0.22961280653518631,0.22958448112235849,0.22956009675875899,0.22953561848084253,0.22950850820199248,0.22947875707688389,0.22944831328169768,0.2294165197857434,0.22938197017009529,0.22934537753300893,0.22930434063975863,0.22925988441056616,0.22921314858235547,0.22916346670389626,0.22911416319903746,0.22906246097411742,0.22900740923511365,0.2289514573155238,0.22889688874409578,0.22884308293036573,0.22879141718795379,0.22873974221682447,0.22868856870835128,0.22864002971305719,0.22859273418899798,0.22854813648584293,0.2285059493438456,0.22846549128982901,0.22842425477797704,0.22838223825809714,0.22833923593314795,0.22829535622022457,0.22825126707930918,0.22820454976423921,0.2281577040492728,0.22810873654213579]
[null,"22BL","Distribution system operational use","Input","Ml/d",2,null,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2,null,9.9932950515463932E-3,1.1304249317148489E-2,1.0970496052965496E-2,1.0634961207451029E-2,1.0297644780605082E-2,1.0322883849467692E-2,1.0348122918330302E-2,1.0373361987192914E-2,1.0398601056055523E-2,1.0423840124918133E-2,1.0449079193780745E-2,1.0474318262643353E-2,1.0499557331505965E-2,1.0524796400368576E-2,1.0550035469231186E-2,1.0575274538093798E-2,1.0600513606956408E-2,1.0625752675819018E-2,1.0650991744681629E-2,1.0676230813544237E-2,1.0701469882406849E-2,1.0726708951269459E-2,1.0751948020132069E-2,1.077718708899468E-2,1.080242615785729E-2,1.08276652267199E-2,1.085290429558251E-2,1.0878143364445121E-2,1.0903382433307731E-2,1.0928621502170341E-2,1.0953860571032953E-2,1.0979099639895563E-2,1.1004338708758174E-2,1.1029577777620786E-2,1.1054816846483394E-2,1.1080055915346006E-2,1.1105294984208614E-2,1.1130534053071225E-2,1.1155773121933837E-2,1.1181012190796445E-2,1.1206251259659057E-2,1.1231490328521667E-2,1.1256729397384278E-2,1.1281968466246888E-2,1.13072075351095E-2,1.133244660397211E-2,1.135768567283472E-2,1.1382924741697331E-2,1.1408163810559941E-2,1.1433402879422551E-2,1.1458641948285161E-2,1.1483881017147771E-2,1.1509120086010382E-2,1.1534359154872992E-2,1.1559598223735602E-2,1.1584837292598214E-2,1.1610076361460822E-2,1.1635315430323433E-2,1.1660554499186045E-2,1.1685793568048653E-2,1.1711032636911266E-2,1.1736271705773876E-2,1.1761510774636484E-2,1.1786749843499096E-2,1.1811988912361708E-2]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2,null,2.9887503115148531E-3,3.771259639778105E-3,4.0091699912668099E-3,3.9956630334369745E-3,3.9821560756071392E-3,3.968649117777303E-3,3.9551421599474685E-3,3.9416352021176323E-3,3.9281282442877969E-3,3.9146212864579616E-3,3.8786027322450624E-3,3.8425841780321628E-3,3.8065656238192636E-3,3.770547069606364E-3,3.7345285153934649E-3,3.7075145997337942E-3,3.680500684074123E-3,3.6534867684144519E-3,3.6264728527547812E-3,3.5994589370951101E-3,3.5814496599886636E-3,3.5634403828822161E-3,3.5454311057757691E-3,3.5274218286693222E-3,3.5094125515628743E-3,3.4914032744564273E-3,3.4733939973499799E-3,3.4553847202435325E-3,3.4373754431370859E-3,3.4283708045838622E-3,3.4193661660306385E-3,3.4103615274774148E-3,3.4013568889241915E-3,3.3923522503709674E-3,3.3833476118177441E-3,3.3743429732645204E-3,3.3653383347112967E-3,3.3563336961580734E-3,3.3473290576048493E-3,3.338324419051626E-3,3.3293197804984019E-3,3.3203151419451786E-3,3.3113105033919549E-3,3.3023058648387312E-3,3.2933012262855083E-3,3.2842965877322842E-3,3.2752919491790609E-3,3.2662873106258372E-3,3.2572826720726135E-3,3.2482780335193898E-3,3.2392733949661661E-3,3.2302687564129428E-3,3.2212641178597191E-3,3.2122594793064954E-3,3.2032548407532717E-3,3.194250202200048E-3,3.1852455636468243E-3,3.176240925093601E-3,3.1672362865403773E-3,3.1582316479871536E-3,3.1492270094339303E-3,3.1402223708807066E-3,3.1312177323274833E-3,3.1222130937742592E-3,3.1132084552210359E-3]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2,null,5.0500450650369878E-2,5.3123913325281782E-2,5.4151507822344604E-2,5.5326226273533265E-2,5.6558433953131912E-2,6.080726261776094E-2,6.5156159066630109E-2,6.9960189363499736E-2,7.5000281730808999E-2,7.9574752909895768E-2,8.2321469985142004E-2,8.4492220637976068E-2,8.6674431737326738E-2,8.8886665082417632E-2,9.1112149770011655E-2,9.2684124913584687E-2,9.4247781191677704E-2,9.6441884616137924E-2,9.8617771037510599E-2,0.10079849551684505,0.10266533764144156,0.1042094050322562,0.10571354484510564,0.10718640670115556,0.10864803528154318,0.10972699999598605,0.11040637138330708,0.11105840362646768,0.11169303490093896,0.11230889490061922,0.11268206676518668,0.11301342415974557,0.1133457793913792,0.11370606359482296,0.11409368247657797,0.1144886546623735,0.11489795240467449,0.1153365005382625,0.11579673387572943,0.11630413537804805,0.11684783244014409,0.11741573299574723,0.11801491216012411,0.11861009081846154,0.11923074257752923,0.11988696147934699,0.12055275405868333,0.12120388291891447,0.12184693357705577,0.12246728483375328,0.12308705978985042,0.12370152670001705,0.12428804097502025,0.12486136721860125,0.12540606460529488,0.12592518047922979,0.12642594778723187,0.12693498687608284,0.12745231470967869,0.12798011675042231,0.128454365158298,0.12886796999782466,0.12930949476232517,0.12975239872268435,0.13021784922624985]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2,null,0.15228238298660859,0.15182704690542101,0.14496130960317452,0.13773293594876798,0.1302884229147957,0.12754126660871845,0.12479602603228279,0.12205174332066795,0.1193084184738739,0.11656509362707985,0.11420874616789223,0.11223554463702778,0.11026234310616334,0.1082891415752989,0.10631785577407607,0.10518901208275386,0.10406208412107325,0.10209654550877528,0.1001310068964773,9.8165468284179339E-2,9.6583075600204571E-2,9.5385744574194589E-2,9.4190329277826224E-2,9.2994913981457858E-2,9.1799498685089478E-2,9.1083015799125117E-2,9.0845465323564745E-2,9.0607914848004387E-2,9.0370364372444015E-2,9.0132813896883643E-2,8.9895263421323285E-2,8.9657712945762913E-2,8.9420162470202555E-2,8.9182611994642211E-2,8.8946977248723455E-2,8.8711342502804685E-2,8.8475707756885943E-2,8.8240073010967174E-2,8.8004438265048418E-2,8.7768803519129662E-2,8.7533168773210906E-2,8.7297534027292165E-2,8.7061899281373409E-2,8.6826264535454653E-2,8.6590629789535897E-2,8.6354995043617155E-2,8.61193602976984E-2,8.5883725551779644E-2,8.5648090805860874E-2,8.5412456059942118E-2,8.5178737043664965E-2,8.4945018027387839E-2,8.4711299011110672E-2,8.4477579994833532E-2,8.4243860978556392E-2,8.4010141962279225E-2,8.3776422946002085E-2,8.3542703929724946E-2,8.3308984913447792E-2,8.3075265897170639E-2,8.2937333362974291E-2,8.2895187310858723E-2,8.285304125874314E-2,8.2810895206627572E-2,8.2768749154512003E-2]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2,null,1.7795403230946236E-2,1.3198254330458237E-2,1.3061798687768498E-2,1.3173043970368697E-2,1.3282003126367719E-2,1.3508435548132199E-2,1.3755261793196709E-2,1.404497168599806E-2,1.4356951544699964E-2,1.4625126581317472E-2,1.4739505367852348E-2,1.4823355695479172E-2,1.4908304397275479E-2,1.499609891662246E-2,1.5085223804839117E-2,1.5167076663646266E-2,1.5248213343814519E-2,1.5336850479306234E-2,1.5423786467264474E-2,1.5511193093639903E-2,1.5594974561511972E-2,1.5672100534281079E-2,1.5745531701877327E-2,1.5816018404421608E-2,1.5885449928545747E-2,1.5948434337879468E-2,1.6003373896547914E-2,1.6055734425464211E-2,1.6106452922510252E-2,1.6157651631717593E-2,1.618597704454541E-2,1.621036140814491E-2,1.6234839686061389E-2,1.6261949964911426E-2,1.6291701090020004E-2,1.6322144885206228E-2,1.6353938381160511E-2,1.6388487996808618E-2,1.6425080633894976E-2,1.6466117527145288E-2,1.6510573756337736E-2,1.655730958454843E-2,1.6606991463007661E-2,1.6656294967866442E-2,1.6707997192786473E-2,1.6763048931790262E-2,1.6819000851380113E-2,1.6873569422808123E-2,1.6927375236538183E-2,1.6979040978950106E-2,1.7030715950079434E-2,1.7081889458552619E-2,1.7130428453846727E-2,1.7177723977905936E-2,1.7222321681060963E-2,1.7264508823058314E-2,1.7304966877074879E-2,1.7346203388926878E-2,1.7388219908806762E-2,1.7431222233755962E-2,1.7475101946679339E-2,1.7519191087594733E-2,1.7565908402664688E-2,1.7612754117631097E-2,1.7661721624768124E-2]
[null,"28BL","Distribution losses","Input","Ml/d",2,null,1.4688676722140022,1.5058300764819124,1.4581153178424799,1.4106215695664417,1.3632905391494921,1.361550702258143,1.3596884880296123,1.3573272984405234,1.3547068189502736,1.3525957654703304,1.3521017965530873,1.3518311765888411,1.3515479978039089,1.3512319509556856,1.3508994066664481,1.3503761972021873,1.3498601070524037,1.3495446799515467,1.3492491710013108,1.348948353354696,1.348572892654446,1.348141800525116,1.3477524150492826,1.3473972519953006,1.3470543773954011,1.3466216813658327,1.3461176911036474,1.3456436190153747,1.3451885899276617,1.344742847264025,1.3445626660318806,1.3444282403189733,1.3442927228546742,1.3441266444176314,1.343928674726377,1.3437226590610047,1.3435009681383587,1.343247270704732,1.3429698450457881,1.3426408069658287,1.3422720539901494,1.3418768179219449,1.3414473571947183,1.3410222753471315,1.3405693216787531,1.3400774513535407,1.339575107170224,1.3390888100541742,1.3386113538979123,1.3381587372144121,1.3377047718731534,1.3372566160404813,1.3368390473561518,1.3364359101744794,1.3360640996705986,1.3357202812406341,1.3353965404645831,1.3350637494498478,1.3347218896823401,1.3343685699026149,1.3339721398857027,1.333540357527067,1.3330780270693026,1.3326141890157832,1.332125682626887]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G55:G60)","v":0},{"$f":"SUM(H55:H60)","v":1.7024279544449881},1.7390547999999999,1.6852695999999998,1.6314843999999997,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,{"$f":"SUM(BT55:BT60)","v":1.5776991999999996}]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G61*1000000)/(G76*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H61*1000000)/(H76*1000)","v":158.07130496239444},159.83762640016337,153.62427908924377,147.62363138431459,141.78764806319913,139.41211976131635,136.87915231483998,133.96129363836951,130.92982047651836,128.47585135652659,127.5498935678735,126.90028060994415,126.24647905213398,125.57176398583377,124.89126547553479,124.22266350937397,123.56772588052401,122.92970155034074,122.31388912420732,121.69992673642156,121.10593008295005,120.54197609534681,120.01581220368134,119.52009590933926,119.03765665070621,118.57247410647169,118.13790831454089,117.72850550043579,117.33583839381545,116.95712670718108,116.77243986859403,116.62130523771211,116.46977746739729,116.29673634938487,116.10213928066872,115.90246696144433,115.69236394366155,115.46041019321719,115.21269651216431,114.9299129761029,114.62086732397458,114.29515375747143,113.94774570140939,113.60544773951582,113.24626920253468,112.86309685537763,112.47550151331066,112.1012542833806,111.73534822337869,111.38815790938197,111.04289980011653,110.70355650487873,110.38602892848246,110.07958776101485,109.79484974714138,109.52937117452325,109.27787624313713,109.02184039577801,108.76132420470908,108.49490989166594,108.21641200019354,107.93081372683616,107.62798401556599,107.32593887672429,{"$f":"(BT61*1000000)/(BT76*1000)","v":107.01063263832945}]
[null,"31BL","Measured Non Household - properties","Input","000's",2,null,0.78900000000000003,0.89250369024679177,0.89470738049358345,0.89691107074037502,0.89911476098716669,0.90131845123395837,0.90352214148075005,0.90572583172754173,0.90792952197433341,0.91013321222112509,0.91233690246791677,0.91454059271470844,0.91674428296150001,0.91894797320829169,0.92115166345508348,0.92335535370187516,0.92555904394866684,0.92776273419545852,0.92996642444225019,0.93217011468904187,0.93437380493583355,0.93657749518262512,0.9387811854294168,0.94098487567620848,0.94318856592300016,0.94539225616979183,0.94759594641658351,0.94979963666337519,0.95200332691016687,0.95420701715695855,0.95641070740375012,0.95861439765054191,0.96081808789733358,0.96302177814412526,0.96522546839091694,0.96742915863770862,0.9696328488845003,0.97183653913129198,0.97404022937808366,0.97624391962487522,0.9784476098716669,0.98065130011845858,0.98285499036525037,0.98505868061204205,0.98726237085883373,0.98946606110562541,0.99166975135241708,0.99387344159920876,0.99607713184600033,0.99828082209279201,1.0004845123395838,1.0026882025863755,1.0048918928331672,1.0070955830799586,1.0092992733267503,1.011502963573542,1.0137066538203336,1.0159103440671253,1.018114034313917,1.0203177245607087,1.0225214148075006,1.024725105054292,1.0269287953010837,1.0291324855478754,1.0313361757946673]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2,null,0.109,0.13753818750000005,0.14621480000000012,0.14572220000000016,0.14522960000000021,0.14473700000000025,0.14424440000000033,0.14375180000000037,0.14325920000000042,0.14276660000000047,0.14145300000000044,0.14013940000000039,0.13882580000000036,0.13751220000000028,0.13619860000000025,0.13521340000000037,0.13422820000000046,0.13324300000000056,0.13225780000000067,0.13127260000000077,0.13061580000000086,0.12995900000000091,0.12930220000000101,0.12864540000000108,0.12798860000000112,0.12733180000000122,0.12667500000000129,0.12601820000000136,0.1253614000000014,0.12503300000000145,0.12470460000000148,0.12437620000000152,0.12404780000000155,0.12371940000000159,0.12339100000000162,0.12306260000000165,0.12273420000000169,0.12240580000000173,0.12207740000000177,0.1217490000000018,0.12142060000000182,0.12109220000000187,0.12076380000000191,0.12043540000000194,0.12010700000000198,0.119778600000002,0.11945020000000205,0.11912180000000208,0.1187934000000021,0.11846500000000215,0.11813660000000217,0.11780820000000222,0.11747980000000226,0.11715140000000228,0.11682300000000233,0.11649460000000235,0.11616620000000238,0.11583780000000243,0.11550940000000245,0.1151810000000025,0.11485260000000252,0.11452420000000256,0.11419580000000261,0.11386740000000263,0.11353900000000268]
[null,"33BL","All void non-households - properties","Input","000's",2,null,0.29899999999999999,0.1688497722532083,0.1598611195064166,0.1600416792596249,0.1602222390128332,0.16040279876604149,0.16058335851924979,0.16076391827245809,0.16094447802566639,0.16112503777887469,0.16110034753208297,0.16107565728529125,0.16105096703849953,0.16102627679170781,0.16100158654491609,0.1610589962981244,0.16111640605133271,0.16117381580454102,0.16123122555774932,0.16128863531095766,0.16142814506416595,0.16156765481737426,0.16170716457058257,0.16184667432379085,0.16198618407699916,0.16212569383020747,0.16226520358341578,0.1624047133366241,0.16254422308983238,0.16276583284304069,0.162987442596249,0.16320905234945726,0.16343066210266557,0.16365227185587389,0.1638738816090822,0.16409549136229046,0.16431710111549877,0.16453871086870706,0.16476032062191537,0.16498193037512365,0.16520354012833194,0.16542514988154025,0.16564675963474851,0.16586836938795682,0.16608997914116513,0.16631158889437345,0.1665331986475817,0.16675480840079002,0.16697641815399833,0.16719802790720661,0.1674196376604149,0.16764124741362321,0.1678628571668315,0.16808446692003981,0.1683060766732481,0.16852768642645641,0.16874929617966469,0.16897090593287298,0.16919251568608126,0.1694141254392896,0.16963573519249786,0.16985734494570617,0.17007895469891446,0.17030056445212277,0.17052217420533106]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,3.492,{"$f":"H66+SUM(I67:I72)","v":3.6548867406435757},3.8174566668423733,3.9917301264806526,4.1760082280424697,{"$f":"L66+SUM(M67:M72)","v":4.4699756287736427},{"$f":"M66+SUM(N67:N72)","v":4.7829353612628296},5.1359290105941637,5.509698138706475,5.8425423869456576,6.0246977206496632,6.1661912174878859,6.3087108760316646,6.4538892542291348,6.6002498340344218,6.7110194728188404,6.8210593156966981,6.9646789455568507,7.1067092696022227,7.2491792900045375,7.3740188625862357,7.4804393349346938,7.5833472142485876,7.6835042119743733,7.7826754038451336,7.8606477613376757,7.9159285915100801,7.9687999498989246,8.0201372315847905,8.0698199965003656,8.0981332668696329,8.1227645917687799,8.1474836566006079,8.1746616818141113,8.2042462288623792,8.234477906486017,8.2659705489799435,8.3000381104443886,8.3360143751739191,8.376142709036035,8.4194655750528167,8.464918168153087,8.5131231238194953,8.5609745820075762,8.6110670567249965,8.6642888321675109,8.7183516059429813,8.7711219795978241,8.8231797429582883,8.8732381337052502,8.9232444440916421,8.9727822604176346,9.0198587692836814,9.0657735587660504,9.1091678952213542,9.1503101525421968,9.1898370005419565,9.230091126770132,9.2710739795019617,9.3129778256797344,9.3526662592171075,9.3895152350722437,9.4288195961211372,9.4682439154323461,9.5096505299696528]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2,null,2.3E-2,0.11164954081819997,9.1454744414199013E-2,8.3090143361700036E-2,7.7065331938400053E-2,0.19111862235440094,0.21085234912290071,0.25244905175539861,0.27407658344559971,0.23159518766380097,9.1567048557899391E-2,6.5737914073601134E-2,6.6804133586600076E-2,6.9566640469298363E-2,7.0794991143200606E-2,6.9836077756899609E-2,6.9077793139700583E-2,6.7947043982600014E-2,6.629569716009974E-2,6.6752557743600852E-2,6.4853878155900019E-2,6.2135759890299597E-2,5.8486047360200244E-2,5.5627780859598713E-2,5.4603492550100781E-2,5.3102128922899283E-2,5.004980277880168E-2,4.75462735418987E-2,4.59523117849003E-2,4.4233208396499323E-2,2.2029522617900511E-2,1.8203846718301064E-2,1.8295011714799331E-2,2.0849961413699929E-2,2.3350425545999316E-2,2.4022817863100499E-2,2.5333006445100181E-2,2.80084413554996E-2,2.9991653801200301E-2,3.4305805366700949E-2,3.7625041019098714E-2,3.9837905289399712E-2,4.2697710580299829E-2,4.2330413781801329E-2,4.4658911853399333E-2,4.7910369666600672E-2,4.8784197668699562E-2,4.744134671279971E-2,4.6700918574701065E-2,4.4623497362499619E-2,4.4569383964599182E-2,4.4082601514799535E-2,4.1525213115801304E-2,4.0318144221299007E-2,3.7699301416600065E-2,3.5359308893999693E-2,3.3680839574501076E-2,3.4436508232100094E-2,3.5193681700598972E-2,3.6150627548500777E-2,3.7953732853200563E-2,3.9108432553799505E-2,4.1659667501799051E-2,4.1784308520200285E-2,4.3843985702800639E-2]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2,null,4.7E-2,6.0444999999999999E-2,7.7995000000000009E-2,9.852000000000001E-2,0.11494,0.11494,0.11494,0.11494,0.11494,0.11494,9.852000000000001E-2,8.2100000000000006E-2,8.2100000000000006E-2,8.2100000000000006E-2,8.2100000000000006E-2,4.6078625000000005E-2,4.6078625000000005E-2,8.2100000000000006E-2,8.2100000000000006E-2,8.2100000000000006E-2,6.5680000000000002E-2,4.9260000000000005E-2,4.9260000000000005E-2,4.9260000000000005E-2,4.9260000000000005E-2,2.8735000000000004E-2,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,4.1050000000000001E-3,0,0,0,0]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,null,0,-9.2078001746243032E-3,-6.8798182154012899E-3,-7.3366837234205562E-3,-7.7272303765827388E-3,-1.2091221623228066E-2,-1.2832616633714267E-2,-1.439540242406423E-2,-1.5247455333288862E-2,-1.369093942461852E-2,-7.9317148538935456E-3,-6.3444172353781525E-3,-6.3844750428216912E-3,-6.4882622718283045E-3,-6.5344113379133262E-3,-5.1450639724812675E-3,-5.1165752618427263E-3,-6.4274141224469616E-3,-6.3653731147281789E-3,-6.382537341286465E-3,-5.6943055742015858E-3,-4.9752875418418441E-3,-4.8381680463061016E-3,-4.7307831338132544E-3,-4.6923006793404554E-3,-3.8647714303570169E-3,-2.9789726063969013E-3,-2.8849151530545569E-3,-2.8250300990340094E-3,-2.7604434809234135E-3,-1.9262522486336309E-3,-1.7825218191536152E-3,-1.785946882971956E-3,-1.8819362001956108E-3,-1.9758784977312871E-3,-2.0011402394626288E-3,-2.0503639511737504E-3,-2.1508798910545579E-3,-2.2253890716701363E-3,-2.3874715045852923E-3,-2.512175002317818E-3,-2.5953121891291175E-3,-2.7027549138907148E-3,-2.6889555937206211E-3,-2.7764371359797479E-3,-2.8985942240868923E-3,-2.9314238932283132E-3,-2.8809730579570925E-3,-2.8531552142361249E-3,-2.7751066155374815E-3,-2.7730735782078852E-3,-2.7547851888076735E-3,-2.658704249753896E-3,-2.6133547389299849E-3,-2.5149649612963287E-3,-2.4270515731572573E-3,-2.3639915747413198E-3,-2.3923820039239985E-3,-2.4208289687699391E-3,-2.4567813707285779E-3,-2.370299315828106E-3,-2.2594566986633424E-3,-2.3553064529053813E-3,-2.3599892089904984E-3,-2.4373711654934738E-3]
[null,"34.7BL","Measured household void properties","Input","000's",2,null,0.13400000000000001,0.14267415017462462,0.14902031839002616,0.15582335211344739,0.16301693249002994,0.17449240411325681,0.18670927074697091,0.20048892317103462,0.21507957850432255,0.22807266792894176,0.23518338278283568,0.24070680001821482,0.24627027506103671,0.25193753733286489,0.25765094867077892,0.26197501264326034,0.26627058790510366,0.27187700202755144,0.27742137514227944,0.28298291248356583,0.28785621805776834,0.29201050559961012,0.29602767364591659,0.29993745677973049,0.30380875745907082,0.30685252888942749,0.30901050149582532,0.3110744166488783,0.3130784467479113,0.31501789022883486,0.31612314247746898,0.3170846642966218,0.3180496111795918,0.31911054737978672,0.32026542587751811,0.32144556611697905,0.3226749300681539,0.32400480995920783,0.32540919903087556,0.32697567053545984,0.32866684553777603,0.33044115772690619,0.33232291264079428,0.33419086823451499,0.336146305370494,0.33822389959457888,0.3403343234878074,0.34239429654576226,0.34442645175999964,0.34638055837553716,0.34833263195374348,0.35026641714254886,0.35210412139230318,0.35389647613123282,0.35559044109252791,0.35719649266568376,0.35873948424042518,0.36031086624434899,0.36191069521311647,0.36354647658384348,0.36509577589967113,0.36653423259833506,0.36806853905124043,0.36960752826023269,0.37122389942572565]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2,null,5.7309999999999999,5.7138638675721571,5.6353294329371835,5.5368624006791185,5.422449290322584,5.3081159103565412,5.1938622607809899,5.0796484764006857,4.965474557215626,4.8513006380305672,4.7532322577249646,4.6711099555178333,4.5889876533107028,4.5068653511035714,4.4248227792869326,4.3778416466893093,4.3309402444821776,4.2491368638370171,4.1673334831918556,4.085530102546695,4.0196728000000057,3.9698413059422806,3.9200895422750479,3.8703377786078144,3.8205860149405817,3.790766848896439,3.7808802804753863,3.7709937120543344,3.7611071436332826,3.7512205752122303,3.7413340067911784,3.7314474383701266,3.7215608699490748,3.7116743015280229,3.7018674634974631,3.6920606254669028,3.682253787436343,3.6724469494057832,3.6626401113752229,3.6528332733446631,3.6430264353141033,3.6332195972835435,3.6234127592529837,3.6136059212224234,3.6037990831918636,3.5939922451613038,3.584185407130744,3.5743785691001841,3.5645717310696234,3.5547648930390636,3.5450377853989958,3.535310677758928,3.5255835701188603,3.5158564624787925,3.5061293548387242,3.4964022471986564,3.4866751395585882,3.4769480319185204,3.4672209242784526,3.4574938166383844,3.451753228522934,3.4499991599321014,3.4482450913412688,3.4464910227504357,3.4447369541596031]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2,null,0.216,0.16981763242784381,0.16748356706281839,0.16455709932088289,0.16115670967741946,0.15775868964346362,0.15436303921901542,0.15096857359932106,0.14757529278438047,0.14418201196943994,0.14126739227504265,0.13882669448217336,0.1363859966893041,0.13394529889643483,0.13150697071307318,0.13011067831069625,0.12871675551782696,0.12628553616298824,0.12385431680814955,0.12142309745331084,0.11946580000000016,0.11798479405772511,0.1165061577249577,0.11502752139219029,0.11354888505942287,0.11266265110356549,0.11236881952461812,0.11207498794567076,0.11178115636672342,0.11148732478777608,0.11119349320882872,0.11089966162988138,0.11060583005093404,0.11031199847198668,0.11002053650254698,0.10972907453310725,0.10943761256366753,0.10914615059422782,0.1088546886247881,0.10856322665534837,0.10827176468590867,0.10798030271646894,0.10768884074702922,0.10739737877758951,0.10710591680814979,0.10681445483871006,0.10652299286927035,0.10623153089983063,0.1059400689303909,0.1056486069609512,0.1053595146010191,0.10507042224108702,0.10478132988115493,0.10449223752122283,0.10420314516129076,0.10391405280135867,0.10362496044142656,0.10333586808149448,0.1030467757215624,0.1027576833616303,0.1025870714770802,0.1025349400679121,0.10248280865874398,0.10243067724957589,0.10237854584040779]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G63:G66)+G73+G74+G75","v":0},{"$f":"SUM(H63:H66)+H73+H74+H75","v":10.77},10.880134040818202,10.970073285232402,11.051647928594102,11.127197760532502,11.316800882886904,11.526219832009806,11.777276533765207,12.049960767210804,12.280122554874607,12.369271003432505,12.432590317506108,12.496975851092708,12.564123891562007,12.632582382705206,12.700574560462108,12.767890553601804,12.834157897584408,12.898773894744508,12.963846752488111,13.027431430644011,13.088380090534308,13.145761137894509,13.200283918754108,13.253782411304211,13.305779540227109,13.354724343005911,13.401165616547809,13.446012928332706,13.489551636729207,13.51088665934711,13.528396006065412,13.54599651778021,13.566151979193908,13.588890004739907,13.612300422603006,13.637021029048109,13.664417070403609,13.693796324204808,13.727489729571507,13.764502370590607,13.803727875880005,13.845813186460305,13.887531200242103,13.931577712095505,13.978875681762107,14.027047479430802,14.073876426143602,14.119964944718303,14.163976042080803,14.208015126045403,14.2515674275602,14.292562340676,14.332350184897299,14.369519186313896,14.404348195207897,14.437498734782396,14.471404943014498,14.506068324715095,14.541688652263595,14.579112085116794,14.617690217670592,14.65881958517239,14.70007359369259,{"$f":"SUM(BT63:BT66)+BT73+BT74+BT75","v":14.743387279395391}]
[null,"37BL","Measured Non Household - Population","Input","000's",2,null,0.39606907799425245,0.40148489420320899,0.41117245259531288,0.41985980237418219,0.42890293051586537,0.43734220529062812,0.44584681482622995,0.45696051727177389,0.47032031430599264,0.48461915829758367,0.49866250359105035,0.51174177306893665,0.53446861297653714,0.55401626144589577,0.56931004782407391,0.58266002957258933,0.59497349821790246,0.60622811202182514,0.61739778206184459,0.62995835546288503,0.64085868560414294,0.6524742472482834,0.66495270163730524,0.67888476405394305,0.69390358980771671,0.70882024010915845,0.72373016888475983,0.73815444326406632,0.75209960517586083,0.76578627775136676,0.77894432168771433,0.7897314260722319,0.79893809172585684,0.80631984336498075,0.81264266532884,0.81750805083408307,0.82329892049233699,0.8267300842771671,0.82777535051738849,0.82795003011737967,0.82840356849306906,0.82845395651319675,0.82806383391179861,0.82933626732794818,0.8342852084255562,0.84202610938165445,0.85083662847299935,0.85958810494169036,0.86862287961863749,0.87775904336678567,0.88814718333975473,0.89894989551790416,0.90944316400951497,0.92018392797375315,0.93023145832422272,0.9400098538112156,0.950291506093208,0.95936332127418433,0.96644990060898972,0.97334479637521121,0.97874650235784166,0.98426111487822054,0.98975795817636447,0.99481914370700275,0.99977298641865309]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2,null,7.5385603584431582E-2,7.6416420167948029E-2,7.8260296595632106E-2,7.9913798833033844E-2,8.1635017961536605E-2,8.3241302971040876E-2,8.4860023438536103E-2,8.6975344258727105E-2,8.9518174333446332E-2,9.223973742623931E-2,9.4912670306164681E-2,9.740210631320434E-2,0.10172780765974088,0.10544839924437421,0.1083593341829181,0.11090029607029772,0.11324397377103046,0.11538611488190675,0.11751208826531245,0.11990279852221797,0.12197750723497502,0.12418834916676658,0.12656342934389375,0.12921518125488096,0.13207378170486128,0.13491293464284548,0.13775080824267716,0.14049624506359271,0.14315049026023119,0.14575553602243019,0.14825996552537268,0.15031312347214609,0.15206546942859722,0.15347047131777225,0.15467392237362398,0.15559997301317696,0.15670217520143404,0.15735524398990486,0.15755419420036954,0.15758744175189743,0.1576737657446039,0.15768335632241426,0.15760910253838434,0.15785129049605873,0.15879324464616884,0.16026660503526557,0.16194355064020072,0.16360925839801965,0.16532888757412234,0.16706781458677433,0.16904503584814523,0.17110116449626578,0.17309839533998506,0.17514273310677675,0.17705512461140727,0.17891629047067426,0.18087324345233191,0.18259992271365566,0.18394874313460008,0.18526107956242865,0.18628921048329827,0.18733883141176944,0.18838507024449558,0.18934838838084722,0.19029127547713687]
[null,"39BL","Measured Household - Population","Input","000's",2,null,6.769852304594254,7.0559866015764312,7.4096448501031773,7.7899926934069512,8.1663866896540629,8.4722173976415025,9.0071486747346832,9.572915280060819,10.166877755660707,10.776674682218751,11.28631942241833,11.591190430203683,11.859250922246412,12.135334606688025,12.433300787739576,12.666910397215727,12.903275624773213,13.213606783307116,13.52595087232055,13.839771311947688,14.120119989443101,14.364809072068553,14.609361644711477,14.848572569625196,15.09195718040646,15.298360058730449,15.456368871758279,15.616311300274146,15.777250145008017,15.938853673036835,16.096461412640863,16.203403222198041,16.306139619194703,16.40822980407339,16.509990587245401,16.612130431679375,16.709965429879112,16.810706753539101,16.917617175032717,17.02814694447385,17.140680836345652,17.257134939141856,17.377404434869412,17.496523645172452,17.608766495895946,17.718184398036041,17.829063835783682,17.942407128067885,18.055841670004082,18.168529216730477,18.278324438545013,18.388151729162519,18.498349988010602,18.605302060074308,18.711550250522773,18.815658640229238,18.916830097039416,19.019019573620085,19.123014849176244,19.225232072231403,19.320717888751822,19.406087744170268,19.489982779332198,19.574560442015954,19.658495971318217]
[null,"40BL","Unmeasured Household - Population","Input","000's",2,null,17.021796821390041,16.848660868243368,16.641378691376218,16.393609025402949,16.113126529297134,15.831162042891394,15.548593717874816,15.263080383868179,14.97706941828989,14.689173820355046,14.429506863202571,14.201128985629415,13.972716720087584,13.743892671247675,13.51473328030122,13.352052821547272,13.189803918211586,12.96132481781048,12.732988061287646,12.50485339328131,12.307468107665596,12.141105151073441,11.97539615530312,11.810406716641101,11.64613656649294,11.521150883834547,11.435821613400819,11.351764987538951,11.269021036870081,11.187604008707059,11.107526436300136,11.029118190064557,10.952015247435394,10.876160295144301,10.801482966741499,10.727921544836123,10.65544954825139,10.583994474862097,10.513518125753579,10.444019650357944,10.375439981035345,10.307726403589042,10.240860421157681,10.174812682046349,10.109570231011251,10.045035210379256,9.9811285515163153,9.9178428968386125,9.8552127014097159,9.7932442000722197,9.7319575411835846,9.6713287392822771,9.6113584074802958,9.5520802236027897,9.4934807291616252,9.4355850753914599,9.3784029519100844,9.3219280942159113,9.2661454641745564,9.2110456098640903,9.164916778947573,9.1277693362319283,9.091252490164301,9.0553096285092423,9.0199346604160784]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G77:G80)","v":0},{"$f":"SUM(H77:H80)","v":24.263103807562977},24.382548784190956,24.540456290670342,24.683375320017117,24.790051167428601,24.823962948794566,25.086449230874265,25.379931525459497,25.703785662590036,26.042707398297622,26.309401459518114,26.40146329521524,26.468164062970274,26.53869193862597,26.625703450047787,26.712523544405883,26.801297014973734,26.896545828021328,26.993848803935354,27.094485859214103,27.190424289947813,27.282576819557043,27.376273930995794,27.46707923157512,27.564071118411981,27.663244117316999,27.753671462286533,27.846726976140758,27.941521277314187,28.037999495517692,28.131192136154084,28.172565961806974,28.209158427784551,28.244180413900445,28.278790141689363,28.313160000362757,28.345416073824275,28.378786556668267,28.416464845504052,28.457704066701073,28.502198151618671,28.550998655566509,28.603937792477275,28.658523885042811,28.711415179978921,28.765512322832215,28.822972566413199,28.883447388246211,28.945006138606558,29.006600274756256,29.0674741989165,29.129531528458966,29.192249954840399,29.252708944757629,29.312317562620027,29.370169859902589,29.426397798495039,29.482910911823836,29.539558957094389,29.594883558033132,29.650670380540532,29.705457026692187,29.759378297917358,29.814037602613048,{"$f":"SUM(BT77:BT80)","v":29.868494893630086}]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,null,{"$f":"(H80+H79)/(H66+H74)","v":2.5795998184955322},2.5515299178587498,2.5443317226907607,2.5380035561262906,2.5295223917485052,2.485493139768133,2.4612850057570959,2.4311886132278837,2.4003372453934748,2.3813561170756401,2.385970806752169,2.3799577961419347,2.3704057854766929,2.3610808023513954,2.3535476797393931,2.3464053646581409,2.3397669092596587,2.3341681409811215,2.32915020010017,2.32424350663474,2.3194930036495234,2.314870268639277,2.3110274227341927,2.3073692117303204,2.3043601951094841,2.3018244427597541,2.2991048908704879,2.2971507902402237,2.2957058117536473,2.294760559967683,2.2977374927553993,2.2972865124248574,2.2965753313720199,2.2954416009655834,2.2939033054516087,2.2923710767602477,2.2903332083182497,2.2881382679916267,2.2861842827074845,2.2838325253181426,2.2811306978469039,2.2784383743324041,2.2756299756463347,2.2728780116799432,2.26922967549572,2.2648542184076876,2.2605249923447919,2.2567128740555376,2.2531170753572152,2.2499007569140952,2.2465229342881892,2.2433060425065343,2.2406311100888279,2.2379757023638156,2.2357801342770642,2.2338804602055786,2.2320992348866295,2.2303344873583235,2.2286468108793427,2.2267210231973618,2.224672090364876,2.2223470609997737,2.2195458330906939,2.2168376050738887,{"$f":"(BT80+BT79)/(BT66+BT74)","v":2.2138005881689855}]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,null,{"$f":"H66/(H66+H74)","v":0.3786186707145181},0.39011463678395902,0.40384460481247936,0.41892127458518624,0.43507076215656232,0.45714192906515499,0.47940587174935706,0.5027546428121723,0.52597683099309245,0.54634637644296702,0.55898467820239273,0.56897848634557191,0.57890304627580569,0.58881796797906061,0.59865817355792139,0.60520367245040496,0.61164451082414584,0.6210801982071531,0.63036032640917095,0.63955581382337334,0.64720189741490819,0.65329746663412513,0.65922448871186667,0.66501724865524225,0.67073171265838749,0.67465179330527059,0.67675967677553384,0.6787853500121126,0.68075467889072938,0.68266578966078584,0.68399473385812715,0.68522180733033489,0.68644814992273617,0.68773604357729134,0.68907843825874493,0.69043317844692831,0.69181581432034056,0.69325942516968642,0.69474576374533037,0.69633048742510517,0.69798724573801485,0.69968769841063072,0.70144588256796037,0.70318435856876471,0.70496614191988249,0.70681107550974309,0.70866290397485643,0.71047115060254495,0.71225030316897431,0.71397135280789492,0.71567552609499918,0.71735813802848925,0.71897494924943706,0.72055636220886676,0.72207318738985515,0.72353271453612711,0.72494996249568266,0.72637622435112292,0.72781122195173342,0.72925872172323514,0.73042485590011219,0.7312983144226668,0.73221808113625386,0.73313497805047578,{"$f":"BT66/(BT66+BT74)","v":0.73408723813612675}]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,null,{"$f":"(H66)/(H66+H75+H74+H73)","v":0.3647759323096208},0.37752249071977695,0.39076091226823789,0.40529404793335672,0.42085694413923591,0.44211910427582485,0.46355840815791005,0.48603312267677845,0.50837661925677202,0.52796772112106172,0.54011942516806233,0.54972649595617551,0.5592652879518073,0.5687931149178127,0.57824746180854836,0.58453536834639541,0.59072201022147452,0.5997840107069855,0.60869511210644667,0.61752347101622929,0.62486317380354195,0.63071376858687977,0.63640197483808369,0.64196074279023874,0.64744381001960905,0.65120482828935278,0.65322707202045349,0.6551703733462183,0.65705955363164958,0.6588928212249997,0.66016759785741197,0.66134462894801815,0.66252093301567716,0.66375624874720252,0.66504381006415703,0.66634318109452617,0.66766927505574414,0.66905381528147989,0.6704792973200131,0.67199909422579807,0.67358792817196267,0.67521861586059639,0.67690461404044999,0.67857166081765452,0.68028018149290448,0.68204919814140796,0.68382476693951422,0.68555849158663784,0.68726426619448511,0.68891428230753171,0.6905480683070726,0.69216113438972693,0.69371107347038619,0.69522703479746584,0.69668104101595607,0.6980800847548424,0.69943856624589462,0.70080565292849428,0.70218107753939052,0.703568449356613,0.70468611701936557,0.70552325777788949,0.70640476705916577,0.70728351140345369,{"$f":"(BT66)/(BT66+BT75+BT74+BT73)","v":0.70819613210700672}]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G45:G47)+G43+G54+G59+G60+G53","v":0},{"$f":"SUM(H45:H47)+H43+H54+H59+H60+H53","v":7.1240129160182404},7.7089576698045779,7.6070661153432448,7.4969219365136874,7.3817305679396545,7.4715735430118428,7.5221123774209335,7.5693019156899704,7.5886015392824664,7.6098714649500225,7.6232851731646525,7.6149834304586594,7.602869261257597,7.5831144937949695,7.5672066597235972,7.552793870160901,7.5388234859164065,7.5251239378028245,7.5122000265745461,7.499350889906311,7.4874417605044892,7.4761024560121632,7.4652355703657856,7.463836639562536,7.4628862855998817,7.4633075468160657,7.4647859053488173,7.4661720904363271,7.4681607730507134,7.470511807633005,7.4717917630414377,7.4735550618454631,7.4749219398416047,7.4762239784013858,7.4785523345780023,7.4821441491089713,7.4851542236459743,7.4884537796000314,7.4930987501476283,7.4982294571090273,7.5038994851724405,7.5097290137178883,7.5163915511326049,7.5230533808459352,7.5294048998933798,7.5358203897387179,7.5424887652888737,7.5493443005250844,7.5560440187977029,7.5622793300855404,7.5681113632439843,7.5738851552552795,7.5793782802796912,7.5845944745402596,7.5896299906909865,7.5943973605870605,7.5988777748502274,7.6035832149068501,7.6085850170293066,7.6135953870075417,7.6191311467178728,7.6246891834093447,7.6307218991639054,7.6366914317786359,{"$f":"SUM(BT45:BT47)+BT43+BT54+BT59+BT60+BT53","v":7.6428136819460031}]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2,null,-4.2594656487970894E-3,7.6935096034970174E-3,1.0273148440406055E-2,1.6203116210836921E-2,1.9163635857152972E-2,1.8982916829178076E-2,1.8422690092613991E-2,1.9101202326656019E-2,2.2096301116327988E-2,1.9093254650952018E-2,2.1934300648208005E-2,2.4974591396614954E-2,2.2738836469929025E-2,2.3934431808964041E-2,2.7849978998667924E-2,2.6920382519480035E-2,2.667099874514689E-2,2.8648254779944038E-2,3.0551466391795956E-2,3.1243200440057017E-2,3.2592488779656981E-2,3.5117294183845016E-2,3.3105394339435934E-2,3.5759848399479932E-2,3.5401231771036989E-2,3.8923903211310951E-2,3.6782492856024973E-2,3.7910156159584985E-2,4.1354567135179987E-2,4.0495494756168982E-2,4.0522810976219958E-2,4.0898192143331014E-2,4.1131077548480999E-2,4.3677679372988998E-2,4.2985185226639966E-2,4.2920517455061036E-2,4.3509718470105041E-2,4.4218055910519971E-2,4.6882389070690034E-2,4.5194973920249015E-2,4.504282335667098E-2,4.8478556831794972E-2,4.7939855496800021E-2,4.7413802127796001E-2,4.9306312448196998E-2,4.7221281184779029E-2,5.0642908858227031E-2,4.8471118833115001E-2,5.0469840859957038E-2,5.0457488145876972E-2,5.0905410692628994E-2,4.9631800110483015E-2,5.1227397641492978E-2,5.0414938046799973E-2,5.2577883661821034E-2,5.2132690852558006E-2,5.2603568968941972E-2,5.3045207319313004E-2,5.202044222062302E-2,5.4390376108347016E-2,5.3345875908376028E-2,5.4679943830016009E-2,5.3621812327545981E-2,5.5743706005000004E-2,5.5743706005000004E-2]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2,null,0.61381388492203304,0.63034768136456498,0.626997033977305,0.62150836706524304,0.61929668508352698,0.62096801647395095,0.61041452550351605,0.60157769920781101,0.59129767290389901,0.582504053829348,0.57330376562609398,0.56385824631376902,0.55498526116950797,0.54655571086874799,0.53760331080772905,0.53083140609880997,0.52407740607726006,0.516122182178539,0.50907487439714905,0.50227847368346801,0.494613749035902,0.48819640167558198,0.48442141900833702,0.47591817115826401,0.470984530224766,0.46406025016542801,0.45938678195551003,0.449511892678848,0.44823136600396701,0.44356149346749801,0.43882583692204002,0.43903781111600299,0.43874684302714601,0.43851127321320399,0.43899769839326103,0.44014188093489198,0.43962330094143298,0.43920505401427201,0.43761690724067398,0.43929774224225099,0.440228306665019,0.43887144616158902,0.43900241281337099,0.44032198250982302,0.43843043284838101,0.44078790059170397,0.43912176420036197,0.44047409160863799,0.43941161934107298,0.43972802748026302,0.44100989776597699,0.43995986003131998,0.440170465431724,0.44078088000303201,0.43974778244595297,0.43965180198165899,0.44075716443105101,0.44076106843228502,0.44164250446972297,0.44122475158213098,0.441952240357672,0.44212476980867599,0.44141263432422001,0.44031562346594399,0.44031562346594399]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,{"$f":"G86+G87","v":0},{"$f":"H86+H87","v":0.60955441927323595},0.638041190968062,0.63727018241771105,0.63771148327607996,0.63846032094067995,0.63995093330312902,0.62883721559613004,0.62067890153446703,0.613393974020227,0.60159730848030002,0.59523806627430198,0.58883283771038397,0.577724097639437,0.57049014267771203,0.56545328980639697,0.55775178861829,0.55074840482240695,0.54477043695848304,0.539626340788945,0.53352167412352502,0.52720623781555898,0.523313695859427,0.51752681334777295,0.51167801955774395,0.50638576199580299,0.50298415337673896,0.496169274811535,0.48742204883843299,0.489585933139147,0.484056988223667,0.47934864789825998,0.479936003259334,0.479877920575627,0.48218895258619299,0.48198288361990099,0.48306239838995302,0.48313301941153802,0.48342310992479198,0.48449929631136401,0.4844927161625,0.48527113002168998,0.48735000299338399,0.48694226831017101,0.48773578463761902,0.48773674529657801,0.488009181776483,0.48976467305858901,0.48894521044175299,0.48988146020103002,0.49018551562613999,0.49191530845860598,0.489591660141803,0.49139786307321698,0.49119581804983198,0.49232566610777401,0.49178449283421699,0.49336073339999298,0.49380627575159802,0.49366294669034599,0.495615127690478,0.49529811626604803,0.496804713638692,0.49503444665176599,0.496059329470944,{"$f":"BT86+BT87","v":0.496059329470944}]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,{"$f":"G42-G85","v":0},{"$f":"H42-H85","v":2.10598708398176},1.5210423301954226,1.6229338846567556,1.733078063486313,1.8482694320603459,1.7584264569881576,1.7078876225790669,1.6606980843100301,1.641398460717534,1.6201285350499779,1.6067148268353479,1.615016569541341,1.6271307387424034,1.6468855062050309,1.6627933402764032,1.6772061298390994,1.6911765140835939,1.7048760621971759,1.7177999734254543,1.7306491100936894,1.7425582394955113,1.7538975439878373,1.7647644296342149,1.7661633604374645,1.7671137144001188,1.7666924531839348,1.7652140946511832,1.7638279095636733,1.7618392269492871,1.7594881923669954,1.7582082369585628,1.7564449381545373,1.7550780601583957,1.7537760215986147,1.7514476654219981,1.7478558508910291,1.7448457763540262,1.741546220399969,1.7369012498523722,1.7317705428909731,1.7261005148275599,1.7202709862821122,1.7136084488673955,1.7069466191540652,1.7005951001066206,1.6941796102612825,1.6875112347111267,1.680655699474916,1.6739559812022975,1.66772066991446,1.6618886367560162,1.6561148447447209,1.6506217197203092,1.6454055254597408,1.6403700093090139,1.6356026394129399,1.631122225149773,1.6264167850931504,1.6214149829706939,1.6164046129924587,1.6108688532821276,1.6053108165906558,1.599278100836095,1.5933085682213646,{"$f":"BT42-BT85","v":1.5871863180539973}]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,{"$f":"G25-G44","v":0},{"$f":"H25-H44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT25-BT44","v":0}]
[null,"50BL","Supply Demand Balance","49BL - 48BL","Ml/d",2,{"$f":"G89-G88","v":0},{"$f":"H89-H88","v":1.4964326647085242},0.88300113922736057,0.98566370223904454,1.095366580210233,1.2098091111196658,1.1184755236850286,1.0790504069829367,1.0400191827755632,1.028004486697307,1.018531226569678,1.011476760561046,1.026183731830957,1.0494066411029666,1.0763953635273189,1.0973400504700064,1.1194543412208096,1.140428109261187,1.160105625238693,1.1781736326365093,1.1971274359701645,1.2153520016799524,1.2305838481284104,1.247237616286442,1.2544853408797205,1.2607279524043158,1.2637082998071958,1.2690448198396482,1.2764058607252404,1.2722532938101401,1.2754312041433284,1.2788595890603027,1.2765089348952032,1.2752001395827688,1.2715870690124218,1.2694647818020972,1.2647934525010762,1.2617127569424882,1.2581231104751769,1.2524019535410083,1.2472778267284732,1.24082938480587,1.2329209832887282,1.2266661805572245,1.2192108345164461,1.2128583548100427,1.2061704284847994,1.1977465616525378,1.1917104890331629,1.1840745210012675,1.1775351542883201,1.1699733282974103,1.166523184602918,1.1592238566470923,1.1542097074099089,1.1480443432012399,1.1438181465787229,1.13776149174978,1.1326105093415524,1.1277520362803479,1.1207894853019806,1.1155707370160797,1.1085061029519638,1.104243654184329,1.0972492387504205,{"$f":"BT89-BT88","v":1.0911269885830532}]
[]
[null,"Table 3b: DYAA - Final plan Options","Back to top of sheet"]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2.1FP","Raw water imports input reductions as -ve","RSRWI","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.3FP","Other options to increase deployable output","RSIPO","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.02FP","Benefit from demand side drought measures","RSDPD","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2,null,0,0,0,0,0,-3.9105512935844189E-5,-7.8402248933961971E-5,-1.1789020799568561E-4,-1.5756939012012694E-4,-1.9743979530728595E-4,-2.3750142355760673E-4,-2.7775427487064519E-4,-3.1819834924640134E-4,-3.5883364668576334E-4,-3.9966016718739894E-4,-4.4067791075175222E-4,-4.8188687737971136E-4,-5.2328706707038819E-4,-5.6487847982422679E-4,-6.0666111564033898E-4,-6.4863497451961294E-4,-6.9080005646204867E-4,-7.33156361466758E-4,-7.757038895346291E-4,-8.1844264066610606E-4,-8.6137261485985661E-4,-9.0449381211632485E-4,-9.4780623243639894E-4,-9.9130987581874663E-4,-1.0350047422642561E-3,-1.0373950305506696E-3,-1.0397853188370831E-3,-1.0421756071239408E-3,-1.0445658954099102E-3,-1.0469561836963237E-3,-1.0493464719827372E-3,-1.0517367602691507E-3,-1.0541270485555643E-3,-1.0565173368419778E-3,-1.0589076251283913E-3,-1.0612979134148048E-3,-1.0636882017012184E-3,-1.0660784899876319E-3,-1.0684687782736013E-3,-1.0708590665604589E-3,-1.0732493548468724E-3,-1.075639643133286E-3,-1.0780299314196995E-3,-1.0804202197056689E-3,-1.0828105079925265E-3,-1.0852007962789401E-3,-1.0875910845649095E-3,-1.0899813728517671E-3,-1.0923716611381806E-3,-1.0947619494241501E-3,-1.0971522377110077E-3,-1.0995425259969771E-3,-1.1019328142833906E-3,-1.1043231025702482E-3,-1.1067133908562177E-3,-1.1091036791426312E-3,-1.1114939674290447E-3,-1.1138842557154582E-3,-1.1162745440023158E-3,-1.1186648322882853E-3]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2,null,0,0,0,0,0,-9.425603810596761E-2,-9.8777944332865353E-2,-9.9224789832553784E-2,-0.1008056619630886,-0.10429936772371717,-0.11001347180347643,-0.11555765470846158,-0.12366163438949473,-0.13200137437987203,-0.14065290092016935,-0.14891747123637411,-0.15944282125289266,-0.16270934703512441,-0.16615285445486383,-0.16966782509555323,-0.1728437104493703,-0.17568409304405952,-0.17870377137111371,-0.18192014259261535,-0.18529730684964751,-0.1882652979911752,-0.19062799379010364,-0.19313025154746821,-0.19571606744242809,-0.19838197229295851,-0.22469778136416441,-0.22542772885539897,-0.22606039071048278,-0.22660167773659401,-0.22706572854646034,-0.22747018367552152,-0.22776618340573718,-0.22805544169269298,-0.22843090998668525,-0.22876859482703926,-0.22906457569532979,-0.22936956363060035,-0.22970571307532461,-0.23003534195358055,-0.23016413712994854,-0.23031704345263693,-0.23065336227103961,-0.23109615931375505,-0.23158304751244652,-0.23213750713520476,-0.23265242367506112,-0.23318586949719844,-0.23382826819402824,-0.23444235936406876,-0.23512119305188151,-0.2358236355770531,-0.23651303222818854,-0.23720499083305135,-0.23791617654402764,-0.23856538694314411,-0.23909051244379542,-0.2394384179047897,-0.23969855130223205,-0.23998062544007492,-0.24020416099041375]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2,null,0,0,0,0,0,-1.8114648258424904E-2,-4.07032365106339E-2,-6.6032787901078027E-2,-9.0442459845116563E-2,-0.11398970135414199,-0.1379689089778775,-0.15923318457939128,-0.17665092544094962,-0.1933070122085141,-0.20937611003867329,-0.22366659935203281,-0.23536279853906139,-0.23426072538229636,-0.23308795228835488,-0.2318268656396989,-0.23093063868347463,-0.23041660294562827,-0.22986621064801671,-0.22951992290541212,-0.22912912179380585,-0.22929242460227517,-0.23005909244937151,-0.23081276745024626,-0.23157470143621461,-0.23233181060775121,-0.23173298433903655,-0.23127815103870408,-0.23083084759999406,-0.23038214494349529,-0.22996611447758819,-0.2296060744995263,-0.22923338549721639,-0.2288582362909346,-0.22850641351422318,-0.2281520251952307,-0.22780297683461148,-0.2274492623934623,-0.2270998683143699,-0.22675450635987682,-0.22641319562955053,-0.2259103981191537,-0.2252460618273302,-0.22458468297120127,-0.22391774129232545,-0.22323881309214899,-0.22255377882042615,-0.22187173799754345,-0.22118040314542764,-0.22049409056475056,-0.21981271017469872,-0.2191369417690181,-0.21846715633675373,-0.21780340367914564,-0.21714555502000321,-0.21649359006471247,-0.21597663108610554,-0.21558906428414337,-0.21521780096471343,-0.21484482884377698,-0.2144758764585406]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2,null,0,0,0,0,0,-1.7002396928534995E-4,-3.408793431920569E-4,-5.1256612172012259E-4,-6.850843048695418E-4,-8.5843389264031802E-4,-1.032614885032453E-3,-1.2076272820459415E-3,-1.383471083680787E-3,-1.5601462899369912E-3,-1.7376529008145507E-3,-1.9159909163134672E-3,-2.0951603364337389E-3,-2.2751611611753677E-3,-2.4559933905383569E-3,-2.6376570245226962E-3,-2.8201520631283977E-3,-3.0034785063554519E-3,-3.1876363542038622E-3,-3.3726256066736338E-3,-3.558446263764759E-3,-3.7450983254772394E-3,-3.9325817918110777E-3,-4.1208966627662756E-3,-4.3100429383428262E-3,-4.5000206185407277E-3,-4.5104131763076868E-3,-4.5208057340746424E-3,-4.5311982918416005E-3,-4.5415908496085596E-3,-4.5519834073755143E-3,-4.5623759651424725E-3,-4.5727685229094281E-3,-4.5831610806763862E-3,-4.5935536384433453E-3,-4.6039461962103E-3,-4.6143387539772582E-3,-4.6247313117442155E-3,-4.6351238695111728E-3,-4.6455164272781293E-3,-4.6559089850450883E-3,-4.6663015428120447E-3,-4.6766941005790012E-3,-4.6870866583459602E-3,-4.6974792161129167E-3,-4.707871773879874E-3,-4.7182643316468304E-3,-4.7286568894137869E-3,-4.7390494471807459E-3,-4.7494420049477024E-3,-4.7598345627146588E-3,-4.7702271204816179E-3,-4.7806196782485726E-3,-4.7910122360155308E-3,-4.8014047937824898E-3,-4.8117973515494445E-3,-4.8221899093164036E-3,-4.8325824670833618E-3,-4.8429750248503165E-3,-4.8533675826172755E-3,-4.863760140384232E-3]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2,null,0,0,0,0,0,-9.0787109307625263E-4,-1.6544100182352001E-3,-2.368602373077483E-3,-3.2779583173907501E-3,-4.3361189480622675E-3,-5.321910852955275E-3,-6.4904941284615186E-3,-7.9440821418904767E-3,-9.4849319550355526E-3,-1.1111750074144694E-2,-1.2820730033436409E-2,-1.4714140304556783E-2,-1.6808727934861364E-2,-1.8971694120747062E-2,-2.1207846749493692E-2,-2.3433359791526179E-2,-2.5630242371366407E-2,-2.7866468997107957E-2,-3.0142778743751486E-2,-3.2464237256746381E-2,-3.4701750366362319E-2,-3.6830279016150491E-2,-3.8971170616394213E-2,-4.1127006435346891E-2,-4.3296362646810846E-2,-4.3443690722824946E-2,-4.3573789460510923E-2,-4.3704298915387241E-2,-4.384631545245013E-2,-4.3999594108319912E-2,-4.4155901967676908E-2,-4.4318111737550223E-2,-4.449237272703821E-2,-4.4675567819522324E-2,-4.4878196401395051E-2,-4.5095778592454047E-2,-4.5323332132866656E-2,-4.5563771985259099E-2,-4.5802562579920131E-2,-4.6051847409282823E-2,-4.63189948744272E-2,-4.6593295709423749E-2,-4.6861554396429653E-2,-4.7126484258370197E-2,-4.7382061274957074E-2,-4.7637400359298629E-2,-4.7890552009282286E-2,-4.8132186559801421E-2,-4.8368387147411651E-2,-4.8592792131546839E-2,-4.8806657083881766E-2,-4.9012962041692684E-2,-4.9222674651366233E-2,-4.9435801888157327E-2,-4.9653244147539535E-2,-4.9848628748130522E-2,-5.0019034760767231E-2,-5.0200943597349612E-2,-5.0383420499964943E-2,-5.0575186361550256E-2]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2,null,0,0,0,0,0,-2.22759193568281E-3,-4.7673567889767454E-3,-7.4758920760702591E-3,-1.0066372951431937E-2,-1.2538767861867695E-2,-1.5013749596162501E-2,-1.7247430268860428E-2,-1.9138732047469811E-2,-2.0950506709858083E-2,-2.2683069787966137E-2,-2.433635586258466E-2,-2.5776876844245067E-2,-2.6981385914451081E-2,-2.8120379177651061E-2,-2.9193856633845008E-2,-3.030278850414396E-2,-3.1466643109305928E-2,-3.2590855526621568E-2,-3.367492090498532E-2,-3.4718839244397184E-2,-3.5888264813867525E-2,-3.72068625089692E-2,-3.8516866359216209E-2,-3.9818276364608531E-2,-4.1111092525146144E-2,-4.1027003564847814E-2,-4.0942914604549477E-2,-4.0858825644251147E-2,-4.0774736683952831E-2,-4.0691436553506925E-2,-4.0608136423061006E-2,-4.0524836292615121E-2,-4.0441536162169202E-2,-4.0358236031723296E-2,-4.0274935901277391E-2,-4.0191635770831485E-2,-4.0108335640385594E-2,-4.0025035509939688E-2,-3.9941735379493776E-2,-3.9858435249047877E-2,-3.9768272147900484E-2,-3.9671246076051582E-2,-3.9574220004202687E-2,-3.9477193932353778E-2,-3.9380167860504876E-2,-3.9283930618508399E-2,-3.9187693376511949E-2,-3.9091456134515451E-2,-3.899521889251898E-2,-3.8898981650522517E-2,-3.8802744408526033E-2,-3.8706507166529569E-2,-3.8610269924533099E-2,-3.8514032682536621E-2,-3.8417795440540144E-2,-3.8360999691165187E-2,-3.8343645434411718E-2,-3.8326291177658241E-2,-3.8308936920904771E-2,-3.8291582664151301E-2]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2,null,0,0,0,0,0,1.3203224825657917E-6,6.9454215222142235E-6,1.5554974636376034E-5,2.4164527750537845E-5,3.2774080864697921E-5,4.231955877662813E-5,4.9816507411811622E-5,5.4329001972478266E-5,5.8841496533146645E-5,6.3353991093811554E-5,6.5961538463259889E-5,6.6432216715347006E-5,6.6670973041312032E-5,6.6909729367275322E-5,6.7148485693231674E-5,6.73872420191967E-5,6.7625998345154786E-5,6.7864754671118077E-5,6.8103510997077898E-5,6.834226732303772E-5,6.8581023648997541E-5,6.8819779974964301E-5,6.9058536300920653E-5,6.9297292626883944E-5,6.9536048952847235E-5,6.9774805278807056E-5,7.0013561604770347E-5,7.0252317930726699E-5,7.0491074256689989E-5,7.0729830582649811E-5,7.0968586908613102E-5,7.1207343234579862E-5,7.1446099560532744E-5,7.1684855886496035E-5,7.1923612212455856E-5,7.2162368538419147E-5,7.2401124864382438E-5,7.263988119033532E-5,7.2878637516298611E-5,7.3117393842261902E-5,7.3236772005245282E-5,7.3236772005241813E-5,7.3236772005245282E-5,7.3236772005245282E-5,7.3236772005241813E-5,7.3236772005238343E-5,7.3236772005241813E-5,7.3236772005241813E-5,7.3236772005241813E-5,7.3236772005245282E-5,7.3236772005241813E-5,7.3236772005241813E-5,7.3236772005248751E-5,7.3236772005241813E-5,7.3236772005241813E-5,7.3236772005248751E-5,7.3236772005241813E-5,7.3236772005245282E-5,7.3236772005248751E-5,7.3236772005245282E-5]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2,null,0,0,0,0,0,-5.0481033324437652E-2,-7.2129259271118018E-2,-9.3643214403768216E-2,-0.11507922895405809,-0.13648369337829425,-0.15795804422462623,-0.17948802482804371,-0.20107156372893131,-0.2226465365417023,-0.24421392122816821,-0.26577568472612878,-0.28736281473147973,-0.30898371596255347,-0.33060092304043076,-0.35220962807783185,-0.37379268688322065,-0.39534862201131737,-0.41690402387673775,-0.43845865825558672,-0.46000745950241495,-0.48151386751794212,-0.50297925646304442,-0.5244400448979244,-0.5458936515543289,-0.56734150025845542,-0.59236786734129787,-0.59231170376246944,-0.59225512946645043,-0.59218704808824496,-0.59210691576137986,-0.59202375423102793,-0.59193469079015948,-0.59183357612967635,-0.59172352736619716,-0.59159404511332947,-0.59144960925127521,-0.59129520203986752,-0.59112790851648012,-0.59096226425082399,-0.59078612575046618,-0.59059886820686502,-0.59041120088595056,-0.59022957571302659,-0.59005127936516799,-0.58988233586266303,-0.58971284146255099,-0.58954553449679681,-0.5893897446305072,-0.58923938872712656,-0.58910082842722089,-0.58897280815911557,-0.58885234788553409,-0.58872847996008992,-0.58860119740752848,-0.58846959983237568,-0.58832061842339267,-0.58815717410974266,-0.58798222697214664,-0.58780671176851784,-0.58762190760591926]
[]
[null,"Table 3c: DYAA - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2,null,9.1333498923310774,9.8832790638520223,9.7526488658246731,9.6114383801457528,9.4637571383841728,9.4160509348794896,9.4320519202642963,9.445230097872793,9.4225155767887863,9.4013080397140492,9.3673069228275114,9.3082924679354377,9.2456202907569356,9.1736867434312579,9.106967761282533,9.0443345926220235,8.9825744260933433,8.941184387580897,8.9006859765614657,8.8603085915137783,8.8211360245905226,8.7826742464180096,8.7446755362996242,8.7184150086403278,8.6926189417370452,8.6684786270359417,8.6457363234561306,8.6227536889676202,8.6004586606385978,8.578558488702658,8.5294539557577131,8.5314934931060193,8.5331149651410634,8.5347575908225437,8.5377726232947957,8.542414108566506,8.54643677966674,8.55085183365569,8.556891175815565,8.5636130394528003,8.5710776580231904,8.5787523947539626,8.5874724960140068,8.5961925291487233,8.6047220048088295,8.613481869611217,8.6225443635405448,8.6317313279773256,8.6406766699178768,8.6489616805400722,8.6567758679715148,8.6644916771001057,8.6717364808134096,8.6786440963783278,8.6852386030290205,8.6914495715766211,8.6972921511932597,8.7034180383403701,8.7099021603764744,8.7164576734736627,8.7236932259060715,8.7310196293383928,8.7390375670770766,8.7469548369174746,8.7551317063027945]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G25+G95","v":0},{"$f":"H25+H95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT25+BT95","v":0}]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,{"$f":"G26+G96","v":0},{"$f":"H27+H96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT27+BT96","v":0}]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W27+W97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,0,{"$f":"H29+H98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT29+BT98","v":0}]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W29+W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G31+G100+G101+G102+G103","v":0},{"$f":"H31+H100+H101+H102+H103","v":9.82},{"$f":"I31+I100+I101+I102+I103","v":9.82},9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82,9.82]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G39+G104+G105","v":0},2.009336976312837,2.1743213940474444,2.1455827504814282,2.1145164436320663,2.0820265704445182,2.1073668967469299,2.1216214397853914,2.1349313095535818,2.1403747931309525,2.1463740029346221,2.1501573565336196,2.1478158393601348,2.1443990224059881,2.1388271649165294,2.1343403399220398,2.1302751941479467,2.1263348293610367,2.1224708542520778,2.1188256485210255,2.1152015330504979,2.1118425478345992,2.1086442824649696,2.1055792634365025,2.1051846932099449,2.1049166446563756,2.1050354619224798,2.1054524348419736,2.1058434101230663,2.1064043206040477,2.1070674329221291,2.1074284459860468,2.107925786674361,2.1083113163655796,2.1086785580106469,2.1093352738553337,2.1103483497486843,2.1111973451309147,2.1121279891179574,2.1134381090159984,2.1148852314922886,2.1164844701768422,2.1181286961768402,2.120007873396375,2.1218868510078277,2.1236783050981325,2.1254878022339971,2.1273686261071179,2.1293022386096387,2.1311919027378128,2.1329505802805366,2.1345955127098417,2.1362240181489245,2.1377733611045286,2.1392445953831487,2.1406648691692522,2.1420095119604534,2.1432732185474999,2.1446003939480862,2.1460111586492907,2.1474243399252044,2.148985708048631,2.1505533594231476,2.1522548946359734,{"$f":"BS39+BS104+BS105","v":2.1539386089632044},2.1556653974719495]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G40+G106","v":0},0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,0.59,{"$f":"BS40+BS106","v":0.59},0.59]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G128)-(G129+G130)","v":0},{"$f":"(H128)-(H130)","v":9.23},9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,{"$f":"(BT128)-(BT130)","v":9.23}]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G131+SUM(G124:G127)","v":0},9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,{"$f":"AM131+SUM(AM124:AM127)","v":9.23},9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,{"$f":"BS131+SUM(BS124:BS127)","v":9.23},9.23]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G43+G107","v":0},{"$f":"H43+H107","v":1.5106679206666036},2.0623062439363555,2.0713790956943603,2.0811125362656733,2.0900636739386655,2.1577944140229968,2.1908265030334593,2.2249482654046817,2.2270128669076863,2.2289843878678894,2.2310073389879981,2.2327388682498177,2.2337127193932886,2.2344519815215822,2.2351365564714309,2.2358021302791604,2.2365188054453551,2.23728065343477,2.2380191966879801,2.2387334355876658,2.2394258842582766,2.2400624364345862,2.2406502753525297,2.2412203943026792,2.2417599903671452,2.2423110320843906,2.2428513507665317,2.2433324576023916,2.2438012457660879,2.2442551876326409,2.2447368650947346,2.2451872084221551,2.2454176585364305,2.2456130661876417,2.2457862575025969,2.2459414038831542,2.2460794281139473,2.2461938340936367,2.2462979557929352,2.2464049647930637,2.246512538623116,2.2466199719279878,2.2467317750668228,2.2468476582881318,2.2469582428673891,2.2470508956061441,2.2471374504001416,2.2472267933065782,2.2473179721613699,2.2474038138297345,2.2474805783777536,2.2475456605992044,2.2476068655712731,2.2476624965175467,2.2477014619580036,2.2477296152459139,2.2477437300138208,2.2477446330658091,2.2477401023844465,2.2477298409308788,2.2477084214699263,2.2476831141679874,2.2476484620978106,{"$f":"BS43+BS107","v":2.2476052555386019},2.2475600279000969]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G45+G108","v":0},7.8198750311514853E-2,9.8672609014778145E-2,0.10489738199126689,0.10454398103343709,0.10419058007560728,0.10383717911777748,0.10348377815994769,0.10313037720211789,0.1027769762442881,0.10242357528645828,0.10148117273224537,0.10053877017803245,9.9596367623819501E-2,9.8653965069606553E-2,9.7711562515393632E-2,9.7004760599734063E-2,9.6297958684074439E-2,9.5591156768414842E-2,9.4884354852755259E-2,9.4177552937095649E-2,9.3706351659989265E-2,9.3235150382882839E-2,9.2763949105776441E-2,9.2292747828670058E-2,9.1821546551563646E-2,9.1350345274457276E-2,9.0879143997350878E-2,9.0407942720244452E-2,8.9936741443138055E-2,8.970114080458487E-2,8.9465540166031657E-2,8.9229939527478458E-2,8.8994338888925273E-2,8.8758738250372046E-2,8.8523137611818875E-2,8.8287536973265662E-2,8.8051936334712463E-2,8.7816335696159278E-2,8.7580735057606052E-2,8.7345134419052881E-2,8.7109533780499654E-2,8.6873933141946469E-2,8.663833250339327E-2,8.6402731864840071E-2,8.6167131226286872E-2,8.5931530587733659E-2,8.569592994918046E-2,8.5460329310627275E-2,8.5224728672074077E-2,8.4989128033520878E-2,8.4753527394967665E-2,8.4517926756414466E-2,8.4282326117861281E-2,8.4046725479308068E-2,8.3811124840754883E-2,8.357552420220167E-2,8.3339923563648471E-2,8.3104322925095273E-2,8.2868722286542074E-2,8.2633121647988875E-2,8.2397521009435676E-2,8.2161920370882477E-2,8.1926319732329292E-2,{"$f":"BS45+BS108","v":8.1690719093776079E-2},8.145511845522288E-2]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,0,1.0491914476262556,1.0791011832820643,1.1006621681083928,1.1251240404978857,1.1486557318818891,1.1634459111185738,1.2255054983446394,1.2928824488088244,1.363314528585388,1.4333412799243299,1.4865981208095069,1.5129408231415293,1.5334080819407954,1.5510388061109948,1.5710637360858948,1.5829086859421257,1.5925396986428324,1.6186907448067263,1.644746215886556,1.6705833848951044,1.6924144281789315,1.7102872189121388,1.7278374187023449,1.7491598643558182,1.7706068052842459,1.7879357281272239,1.8006171860539981,1.8130479898101406,1.8255591252717562,1.8379565729189005,1.8249137836963012,1.8353420854990969,1.8455521804334365,1.8558652934355915,1.8667549392952625,1.8780121543844384,1.8890383194870846,1.9004345969420986,1.9127109635228845,1.9255840747066171,1.9389636247162025,1.9525606454862523,1.9668852210605814,1.9811069515342323,1.9951543250812707,2.0092115600209022,2.0232771389771611,2.0373282908692394,2.0512289633920573,2.0647348458633576,2.0779692974541342,2.0910671555237719,2.1038642533694283,2.1163179610698695,2.1284277013510535,2.140142140593841,2.1514895592606869,2.1629957580055641,2.1747097728336846,2.1864291575432135,2.1975797290185883,2.2077731988343836,2.2183361897352514,2.2288329995986782,2.2394993340499165]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,0,2.7602732261169716,2.7062336580065756,2.6151982526238524,2.5187059100673572,2.4187161438111078,2.3157216455341301,2.2462346276779486,2.168824158809302,2.0925707583136126,2.0172260484449551,1.9470629627940099,1.8850512996548225,1.8271594372332012,1.7652566708191353,1.7051528277755073,1.6568634485556426,1.6115055103395135,1.569709444273983,1.5286815038400072,1.4879929121979645,1.4520853205625881,1.4207704546283964,1.3901144746923615,1.3647367126096115,1.339584795634513,1.3198557656729581,1.3059150542928046,1.2920353569751317,1.2785790928047158,1.2652933722869866,1.253830848235844,1.2448080237819261,1.2359177261276439,1.2270179484517569,1.2186666271513098,1.2112408910771841,1.2036183668257543,1.1959800380483288,1.1887315108077714,1.1814610494941731,1.1742989845362239,1.1671012319310994,1.1600033063445128,1.1530015476369757,1.1460937881307276,1.139434362160866,1.1330141759677708,1.1266673056851966,1.12026589256692,1.113719775326276,1.1070978857693163,1.1005386986732082,1.093873236069776,1.087288660626204,1.0807830386116792,1.0743581706377943,1.0680143913736566,1.0617505250511605,1.055564576092799,1.0494551075012397,1.0444831890422825,1.0405777172697701,1.0368887649236578,1.0331926406210492,1.0295609175497447]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,{"$f":"G48","v":0},0,1.1636935347503663E-3,1.5470433608908115E-3,1.9991023485783988E-3,2.4002390834422715E-3,2.13914468070111E-3,2.3237256409752521E-3,2.5791953382646926E-3,2.7901244726530432E-3,3.0044165799875747E-3,3.2197401761817307E-3,3.463180346780999E-3,3.6404895826400384E-3,3.8469295457117434E-3,4.0539586828451154E-3,4.3008518467807936E-3,4.4987780835358815E-3,4.7077224322935448E-3,4.9162269003651159E-3,5.1734470289808302E-3,5.3756599064475781E-3,5.5767351735514963E-3,5.781848221191088E-3,5.9481425717855738E-3,6.1155378341683636E-3,6.2746069100604847E-3,6.4190107174036939E-3,6.5657745969122565E-3,6.7115091945108259E-3,6.857316373846417E-3,7.015214168904607E-3,7.1352942179873768E-3,7.2531717060257007E-3,7.3694300493183755E-3,7.4805112528639178E-3,7.588327350139301E-3,7.6937551321340676E-3,7.7985929922252551E-3,7.9019029541015744E-3,8.0034133433143483E-3,8.102284134794897E-3,8.202315351376905E-3,8.2997349816047311E-3,8.3963036220450551E-3,8.4871102446291754E-3,8.5731742394761484E-3,8.6585914641903131E-3,8.7458545774182252E-3,8.5374984248499947E-3,8.4057983013319827E-3,8.2953580083402374E-3,8.2084209541650414E-3,8.1900632977667896E-3,8.1658805596863913E-3,8.1702988168043424E-3,8.189678651743533E-3,8.2101937989230711E-3,8.2268199261259119E-3,8.2447794204314577E-3,8.2383477275407846E-3,8.209135085931317E-3,8.1731031878061518E-3,8.0404539690159312E-3,{"$f":"BS48","v":7.9434782436218696E-3},7.8200152782246599E-3]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G138*(G133+SUM(G135:G137)-SUM(G145:G148))","v":0},{"$f":"H138*(SUM(H133:H137)-SUM(H145:H148))","v":0},{"$f":"I138*(SUM(I133:I137)-SUM(I145:I148))","v":6.6636434219167961E-3},{"$f":"J138*(SUM(J133:J137)-SUM(J145:J148))","v":8.784180914988643E-3},1.1238546949019317E-2,1.3346528156114023E-2,1.1853994468044519E-2,1.2939800085778455E-2,1.4427542553588172E-2,1.5599778769180032E-2,1.6792376195541373E-2,1.7955396162616634E-2,1.9203925997961613E-2,2.0063102115826213E-2,2.104241939733335E-2,2.2024681532726929E-2,2.3222433100471254E-2,2.4144299868209533E-2,2.5207592057320552E-2,2.6266678112426479E-2,2.7581130851858905E-2,2.8602042254088796E-2,2.9615644325301699E-2,3.0648477860335956E-2,3.1525834401277458E-2,3.2410853975147279E-2,3.3259550964125487E-2,3.4037794932770156E-2,3.4827710353733103E-2,3.5616149562518774E-2,3.6407653014818055E-2,3.7075249655810064E-2,3.7721048040466061E-2,3.835335463467409E-2,3.8977704676636631E-2,3.9583089024871065E-2,4.0181361956458612E-2,4.076428039370221E-2,4.134719199674624E-2,4.1932587862407486E-2,4.2513811754480324E-2,4.3086892617998043E-2,4.3668693102715546E-2,4.4244540264424627E-2,4.4817185561434991E-2,4.535951175448609E-2,4.5879540987881468E-2,4.6399320860951006E-2,4.6930857024829672E-2,4.5873500788899797E-2,4.5221145881891613E-2,4.467860886755684E-2,4.4260755083215683E-2,4.4208812198425075E-2,4.4123056222197928E-2,4.4189568987521015E-2,4.4334585172667335E-2,4.448356892361912E-2,4.4613468159936297E-2,4.4753036368554995E-2,4.4760843433823791E-2,4.4649064773853886E-2,4.4500516347540445E-2,4.3829436678525249E-2,4.3350699108572151E-2,4.2727735585936746E-2]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G136-G147))*1000000)/((G169)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H136-H147))*1000000)/((H169)*1000)","v":147.52035229751465},145.40521799284045,141.2362780479925,137.32975836161881,133.73078442542126,130.08429583252831,128.20549119105831,126.33732112694744,124.65649114089216,123.02037523749733,121.25084581683841,119.66635608999576,118.29231225990077,116.68899982136698,115.1584587913904,113.82271860995422,112.50335426617727,111.81672260856246,111.14507784667514,110.48197492466414,109.84686921195632,109.25250059081915,108.66324766314793,108.38014723768258,108.08915012061506,107.81881866505353,107.60948395113145,107.37903951054138,107.1540386671422,106.92473394489667,105.09648982462717,105.01189844305775,104.94189779425487,104.8821754180898,104.85826119641737,104.85375672314341,104.86186657011913,104.87299367886382,104.8968856173386,104.93151722983481,104.98148610848554,105.01950332587754,105.07444570972966,105.13009016484871,105.21453192872814,105.3217407146858,105.42761436035639,105.51816569347694,105.59952092991549,105.66401823566287,105.72974724253629,105.7877026400936,105.82826253409758,105.86890658965353,105.89619104966198,105.9153964789798,105.93218364339258,105.95122101280859,105.97072665356761,105.9995388329762,106.03707496267228,106.0819975121991,106.15191371934822,106.21445912984558,{"$f":"(((BT136-BT147))*1000000)/((BT169)*1000)","v":106.28762806920167}]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G137-G148))*1000000)/((G170)*1000)","v":{"$error":"#DIV/0!"}},153.21477929128446,151.60888043724248,148.43944055553442,145.23787717696081,142.02257499408682,138.4576194549486,137.24418458546501,135.70654786581326,134.16519697284679,132.61986809284522,131.14419962132087,129.7038793653297,128.26599769988204,126.46724679378539,124.7311313183216,122.99304827288157,121.25554362886204,120.42669250486617,119.62141032146259,118.80469854721657,118.02272547149271,117.26600834227762,116.53313413825585,116.23617066113611,115.93853077179602,115.67821981706798,115.49129810455331,115.29165035436826,115.11265851811302,114.9309097429456,114.77341434757673,114.82889878630695,114.88297712445402,114.92238529132042,115.0022508963949,115.16162352299273,115.29063858849635,115.40756000944178,115.55359868049017,115.68741108913328,115.82275832069882,115.94533448177724,116.0691946559016,116.19431171839045,116.32063039666207,116.44826877123292,116.57731866618889,116.70773354069908,116.82523026223892,116.91959361686916,116.99758814852446,117.07466049706805,117.13190971484669,117.18959182373429,117.24767077441592,117.30606262350227,117.36470276428858,117.42354773400926,117.4825668603162,117.54172356708558,117.60423087366773,117.66140448953591,117.73573509121996,117.80152742511611,117.86732388975217]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G136-G147)+(G137-G148))*1000000)/((G169+G170)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H136-H147)+(H137-H148))*1000000)/((H169+H170)*1000)","v":151.59444479900193},149.7777319484949,146.2202885977637,142.69052345742807,139.23364065579474,135.53483368495509,133.9079737503898,132.04782339957498,130.24688985013435,128.45840845678535,126.67166482303642,125.03731168663107,123.51802242469735,121.70205374032086,119.95442005423729,118.33892294282725,116.74460869213054,115.89913276700139,115.07589940062201,114.25533938534119,113.47942433398404,112.75066327670679,112.03808461229875,111.68968338804576,111.33655120041907,111.02258723367042,110.78746250920824,110.53458294440843,110.29321127275273,110.04812079055168,108.8310292032629,108.76685384361107,108.71121335093814,108.65610730728001,108.63829560561985,108.66172051315223,108.6819248514325,108.69882994902783,108.733199458778,108.76919034731051,108.81508488329658,108.8480090961456,108.89172578857698,108.93642454165058,109.00138248808928,109.08285405642101,109.16442792249126,109.23605350862563,109.29732245769907,109.33988570246392,109.37850320767917,109.41177468727122,109.42702602495898,109.44310268177871,109.4504235923195,109.45268185035009,109.45380954281671,109.45652111511346,109.45948557741171,109.46931791796831,109.48960359712379,109.51728082835837,109.56803034874625,109.61121010961394,{"$f":"(((BT136-BT147)+(BT137-BT148))*1000000)/((BT169+BT170)*1000)","v":109.66222184991348}]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G53+G111","v":0},0.22797505493595766,0.23257220383644567,0.23270865947913541,0.23259741419653521,0.2324884550405362,0.23226202261877171,0.23201519637370718,0.23172548648090585,0.23141350662220395,0.23114533158558642,0.23103095279905156,0.23094710247142472,0.23086215376962843,0.23077435925028145,0.23068523436206478,0.23060338150325763,0.23052224482308939,0.23043360768759766,0.23034667169963943,0.230259265073264,0.23017548360539195,0.23009835763262282,0.23002492646502659,0.22995443976248231,0.22988500823835817,0.22982202382902445,0.229767084270356,0.2297147237414397,0.22966400524439365,0.22961280653518631,0.22958448112235849,0.22956009675875899,0.22953561848084253,0.22950850820199248,0.22947875707688389,0.22944831328169768,0.2294165197857434,0.22938197017009529,0.22934537753300893,0.22930434063975863,0.22925988441056616,0.22921314858235547,0.22916346670389626,0.22911416319903746,0.22906246097411742,0.22900740923511365,0.2289514573155238,0.22889688874409578,0.22884308293036573,0.22879141718795379,0.22873974221682447,0.22868856870835128,0.22864002971305719,0.22859273418899798,0.22854813648584293,0.2285059493438456,0.22846549128982901,0.22842425477797704,0.22838223825809714,0.22833923593314795,0.22829535622022457,0.22825126707930918,0.22820454976423921,{"$f":"BS53+BS111","v":0.2281577040492728},0.22810873654213579]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,0,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2,1.104344091598854E-2]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,0,9.9932950515463932E-3,1.1304249317148489E-2,1.0970496052965496E-2,1.0634961207451029E-2,1.0297644780605082E-2,1.0152859880182342E-2,1.0007243575138245E-2,9.860795865472791E-3,9.7135167511859816E-3,9.5654062322778153E-3,9.4164643087482919E-3,9.2666909805974116E-3,9.1160862478251777E-3,8.9646501104315851E-3,8.8123825684166355E-3,8.6592836217803306E-3,8.5053532705226687E-3,8.3505915146436498E-3,8.1949983541432722E-3,8.0385737890215411E-3,7.8813178192784512E-3,7.7232304449140069E-3,7.5643116659282065E-3,7.4045614823210464E-3,7.2439798940925311E-3,7.0825669012426606E-3,6.9203225037714321E-3,6.7572467016788458E-3,6.5933394949649051E-3,6.4286008836296135E-3,6.4434473947252661E-3,6.4582939058209204E-3,6.4731404169165738E-3,6.4879869280122264E-3,6.5028334391078798E-3,6.5176799502035332E-3,6.5325264612991858E-3,6.5473729723948392E-3,6.5622194834904918E-3,6.5770659945861452E-3,6.5919125056817986E-3,6.6067590167774512E-3,6.6216055278731055E-3,6.6364520389687589E-3,6.6512985500644115E-3,6.6661450611600649E-3,6.6809915722557183E-3,6.6958380833513709E-3,6.7106845944470243E-3,6.7255311055426769E-3,6.7403776166383303E-3,6.7552241277339838E-3,6.7700706388296363E-3,6.7849171499252897E-3,6.7997636610209432E-3,6.8146101721165957E-3,6.8294566832122492E-3,6.8443031943079026E-3,6.8591497054035552E-3,6.8739962164992086E-3,6.8888427275948629E-3,6.9036892386905146E-3,6.918535749786168E-3,6.9333822608818206E-3,6.9482287719774757E-3]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,0,2.9887503115148531E-3,3.771259639778105E-3,4.0091699912668099E-3,3.9956630334369745E-3,3.9821560756071392E-3,3.968649117777303E-3,3.9551421599474685E-3,3.9416352021176323E-3,3.9281282442877969E-3,3.9146212864579616E-3,3.8786027322450624E-3,3.8425841780321628E-3,3.8065656238192636E-3,3.770547069606364E-3,3.7345285153934649E-3,3.7075145997337942E-3,3.680500684074123E-3,3.6534867684144519E-3,3.6264728527547812E-3,3.5994589370951101E-3,3.5814496599886636E-3,3.5634403828822161E-3,3.5454311057757691E-3,3.5274218286693222E-3,3.5094125515628743E-3,3.4914032744564273E-3,3.4733939973499799E-3,3.4553847202435325E-3,3.4373754431370859E-3,3.4283708045838622E-3,3.4193661660306385E-3,3.4103615274774148E-3,3.4013568889241915E-3,3.3923522503709674E-3,3.3833476118177441E-3,3.3743429732645204E-3,3.3653383347112967E-3,3.3563336961580734E-3,3.3473290576048493E-3,3.338324419051626E-3,3.3293197804984019E-3,3.3203151419451786E-3,3.3113105033919549E-3,3.3023058648387312E-3,3.2933012262855083E-3,3.2842965877322842E-3,3.2752919491790609E-3,3.2662873106258372E-3,3.2572826720726135E-3,3.2482780335193898E-3,3.2392733949661661E-3,3.2302687564129428E-3,3.2212641178597191E-3,3.2122594793064954E-3,3.2032548407532717E-3,3.194250202200048E-3,3.1852455636468243E-3,3.176240925093601E-3,3.1672362865403773E-3,3.1582316479871536E-3,3.1492270094339303E-3,3.1402223708807066E-3,{"$f":"BR56+BR114","v":3.1312177323274833E-3},3.1222130937742592E-3,3.1132084552210359E-3]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,{"$f":"G57+G115","v":0},5.0500450650369878E-2,5.3123913325281782E-2,5.4151507822344604E-2,5.5326226273533265E-2,5.6558433953131912E-2,5.9899391524684688E-2,6.3501749048394909E-2,6.7591586990422253E-2,7.1722323413418249E-2,7.5238633961833501E-2,7.6999559132186729E-2,7.8001726509514549E-2,7.8730349595436261E-2,7.9401733127382079E-2,8.0000399695866961E-2,7.9863394880148278E-2,7.9533640887120921E-2,7.963315668127656E-2,7.9646076916763536E-2,7.9590648767351363E-2,7.9231977849915383E-2,7.8579162660889795E-2,7.7847075847997688E-2,7.7043627957404076E-2,7.6183798024796801E-2,7.502524962962373E-2,7.3576092367156593E-2,7.208723301007347E-2,7.0566028465592068E-2,6.9012532253808379E-2,6.9238376042361729E-2,6.9439634699234642E-2,6.964148047599196E-2,6.9859748142372835E-2,7.0094088368258062E-2,7.033275269469659E-2,7.0579840667124263E-2,7.0844127811224289E-2,7.1121166056207108E-2,7.1425938976653003E-2,7.1752053847690039E-2,7.2092400862880573E-2,7.2451140174865009E-2,7.2807528238541405E-2,7.3178895168246411E-2,7.3567966604919793E-2,7.3959458349259585E-2,7.4342328522484818E-2,7.4720449318685572E-2,7.508522355879621E-2,7.5449659430551791E-2,7.5810974690734764E-2,7.6155854415218827E-2,7.6492980071189598E-2,7.6813272473748043E-2,7.7118523395348026E-2,7.741298574553919E-2,7.7712312224716612E-2,7.8016512821521361E-2,7.8326872602882777E-2,7.8605736410167479E-2,7.8848935237057424E-2,7.910855116497556E-2,7.9368978222719405E-2,7.9642662864699593E-2]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,0,0.15228238298660859,0.15182704690542101,0.14496130960317452,0.13773293594876798,0.1302884229147957,0.12531367467303564,0.12002866924330605,0.1145758512445977,0.10924204552244196,0.10402632576521216,9.9194996571729727E-2,9.4988114368167356E-2,9.1123611058693529E-2,8.7338634865440815E-2,8.3634785986109933E-2,8.0852656220169197E-2,7.8285207276828181E-2,7.5115159594324202E-2,7.2010627718826242E-2,6.897161165033433E-2,6.6280287096060611E-2,6.3919101464888661E-2,6.1599473751204656E-2,5.9319993076472538E-2,5.7080659440692294E-2,5.5194750985257592E-2,5.3638602814595544E-2,5.2091048488788178E-2,5.0552088007835484E-2,4.9021721371737499E-2,4.8868259856475471E-2,4.8714798341213436E-2,4.8561336825951408E-2,4.840787531068938E-2,4.825554069521653E-2,4.8103206079743679E-2,4.7950871464270822E-2,4.7798536848797972E-2,4.7646202233325122E-2,4.7493867617852271E-2,4.7341533002379421E-2,4.7189198386906571E-2,4.7036863771433721E-2,4.6884529155960877E-2,4.673219454048802E-2,4.6586722895716672E-2,4.6448114221646818E-2,4.6309505547576957E-2,4.6170896873507096E-2,4.6032288199437242E-2,4.5894806425156566E-2,4.575732465087589E-2,4.5619842876595221E-2,4.5482361102314552E-2,4.5344879328033875E-2,4.5207397553753192E-2,4.5069915779472516E-2,4.4932434005191847E-2,4.4794952230911171E-2,4.4657470456630495E-2,4.4576333671809104E-2,4.4551541876447005E-2,4.45267500810849E-2,4.4501958285722801E-2,4.4477166490360702E-2]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,0,1.7795403230946236E-2,1.3198254330458237E-2,1.3061798687768498E-2,1.3173043970368697E-2,1.3282003126367719E-2,1.3509755870614764E-2,1.3762207214718923E-2,1.4060526660634436E-2,1.4381116072450502E-2,1.465790066218217E-2,1.4781824926628976E-2,1.4873172202890984E-2,1.4962633399247957E-2,1.5054940413155606E-2,1.5148577795932929E-2,1.5233038202109526E-2,1.5314645560529866E-2,1.5403521452347546E-2,1.5490696196631749E-2,1.5578341579333134E-2,1.5662361803531168E-2,1.5739726532626234E-2,1.5813396456548445E-2,1.5884121915418686E-2,1.5953792195868784E-2,1.6017015361528466E-2,1.6072193676522878E-2,1.6124792961765132E-2,1.6175750215137136E-2,1.6227187680670441E-2,1.6255751849824217E-2,1.628037496974968E-2,1.6305092003992116E-2,1.6332441039168116E-2,1.6362430920602654E-2,1.6393113472114841E-2,1.6425145724395091E-2,1.6459934096369151E-2,1.6496765489781472E-2,1.6538041139357744E-2,1.6582736124876155E-2,1.6629710709412812E-2,1.6679631344197997E-2,1.672917360538274E-2,1.6781114586628735E-2,1.6836285703795507E-2,1.6892237623385355E-2,1.6946806194813369E-2,1.7000612008543428E-2,1.7052277750955348E-2,1.7103952722084672E-2,1.7155126230557861E-2,1.7203665225851969E-2,1.7250960749911178E-2,1.7295558453066209E-2,1.7337745595063556E-2,1.7378203649080121E-2,1.7419440160932127E-2,1.7461456680812004E-2,1.7504459005761204E-2,1.7548338718684588E-2,1.7592427859599975E-2,1.7639145174669933E-2,1.7685990889636346E-2,1.773495839677337E-2]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,0,1.4688676722140022,1.5058300764819124,1.4581153178424799,1.4106215695664417,1.3632905391494921,1.3110696689337054,1.2875592287584943,1.2636840840367551,1.2396275899962155,1.2161120720920362,1.194143752328461,1.1723431517607974,1.1504764340749776,1.1285854144139833,1.1066854854382799,1.0846005124760585,1.0624972923209239,1.0405609639889932,1.01864824796088,0.99673872527686413,0.97478020577122537,0.95279317851379863,0.93084839117254481,0.90893859373971386,0.88704691789298618,0.86510781384789059,0.84313843464060301,0.82120357411745026,0.79929493837333276,0.77740134700556962,0.7521947986905827,0.7521165365565039,0.75203759338822374,0.75193959632938645,0.75182175896499714,0.75169890482997681,0.75156627734819925,0.75141369457505569,0.75124631767959094,0.75104676185249919,0.75082244473887416,0.75058161588207739,0.75031944867823819,0.75006001109630749,0.74978319592828691,0.7494785831466757,0.74916390628427343,0.74885923434114765,0.74856007453274431,0.74827640135174911,0.74799193041060241,0.74771108154368449,0.74744930272564458,0.74719652144735282,0.74696327124337769,0.74674747308151856,0.74654419257904903,0.74633526948975792,0.74612069227481159,0.7458989700702392,0.74565152146231006,0.74538318341732435,{"$f":"BR60+BR118","v":0.74509580009715592},0.74480747724726537,0.74450377502096776]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G145:G150)","v":0},{"$f":"SUM(H145:H150)","v":1.7024279544449881},1.7390547999999999,1.6852695999999998,1.6314843999999997,1.5776991999999996,1.523914,1.4988142399999997,1.4737144799999999,1.4486147199999999,1.4235149599999999,1.3984151999999999,1.3733154399999998,1.3482156799999998,1.3231159199999998,1.29801616,1.2729163999999997,1.2478166399999997,1.2227168799999997,1.1976171199999996,1.1725173599999996,1.1474175999999996,1.1223178399999996,1.0972180799999995,1.0721183199999995,1.0470185599999995,1.0219187999999995,0.99681903999999943,0.97171927999999941,0.94661951999999949,0.92151975999999935,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999988,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,{"$f":"SUM(BT145:BT150)","v":0.89641999999999999}]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G151*1000000)/(G166*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H151*1000000)/(H166*1000)","v":158.07130496239444},159.83762640016337,153.62427908924377,147.62363138431459,141.78764806319913,134.65943386036241,130.03519469909799,125.13202655765885,120.21738061934866,115.92025679213877,113.05558748061515,110.46092607638323,107.88335482636903,105.30904752448332,102.75145023214453,100.2251035132449,97.730837741868953,95.270518701514064,92.847361289739197,90.445172824567848,88.077040060327306,85.74917844964439,83.465542123469262,81.219337902028244,78.997717595468643,76.802625273510046,74.641678435096267,72.510056796859288,70.401503036289242,68.313594463057981,66.347977198064797,66.262105248700081,66.176009924657563,66.077691107605048,65.96712459128905,65.853674409911562,65.734297695262271,65.602505791600692,65.461759381911563,65.301086918240287,65.125492797712852,64.9404282712906,64.743037330346255,64.54854985199762,64.344471137803808,64.126759576919127,63.906534950744692,63.693894479193524,63.485993308737903,63.288726084876139,63.092556704611688,62.899748014135646,62.719334618455946,62.54522031875846,62.38343735633034,62.232597258251857,62.089702410873379,61.944227497601155,61.796206934493803,61.644835165719293,61.486597727382701,61.32432598115691,61.15226364520796,60.980647089047906,{"$f":"(BT151*1000000)/(BT166*1000)","v":60.801495817232656}]
[null,"31FP","Measured Non Household - properties","Input","000's",2,null,0.78900000000000003,0.89250369024679177,0.89470738049358345,0.89691107074037502,0.89911476098716669,0.90131845123395837,0.90352214148075005,0.90572583172754173,0.90792952197433341,0.91013321222112509,0.91233690246791677,0.91454059271470844,0.91674428296150001,0.91894797320829169,0.92115166345508348,0.92335535370187516,0.92555904394866684,0.92776273419545852,0.92996642444225019,0.93217011468904187,0.93437380493583355,0.93657749518262512,0.9387811854294168,0.94098487567620848,0.94318856592300016,0.94539225616979183,0.94759594641658351,0.94979963666337519,0.95200332691016687,0.95420701715695855,0.95641070740375012,0.95861439765054191,0.96081808789733358,0.96302177814412526,0.96522546839091694,0.96742915863770862,0.9696328488845003,0.97183653913129198,0.97404022937808366,0.97624391962487522,0.9784476098716669,0.98065130011845858,0.98285499036525037,0.98505868061204205,0.98726237085883373,0.98946606110562541,0.99166975135241708,0.99387344159920876,0.99607713184600033,0.99828082209279201,1.0004845123395838,1.0026882025863755,1.0048918928331672,1.0070955830799586,1.0092992733267503,1.011502963573542,1.0137066538203336,1.0159103440671253,1.018114034313917,1.0203177245607087,1.0225214148075006,1.024725105054292,1.0269287953010837,1.0291324855478754,1.0313361757946673]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2,null,0.109,0.13753818750000005,0.14621480000000012,0.14572220000000016,0.14522960000000021,0.14473700000000025,0.14424440000000033,0.14375180000000037,0.14325920000000042,0.14276660000000047,0.14145300000000044,0.14013940000000039,0.13882580000000036,0.13751220000000028,0.13619860000000025,0.13521340000000037,0.13422820000000046,0.13324300000000056,0.13225780000000067,0.13127260000000077,0.13061580000000086,0.12995900000000091,0.12930220000000101,0.12864540000000108,0.12798860000000112,0.12733180000000122,0.12667500000000129,0.12601820000000136,0.1253614000000014,0.12503300000000145,0.12470460000000148,0.12437620000000152,0.12404780000000155,0.12371940000000159,0.12339100000000162,0.12306260000000165,0.12273420000000169,0.12240580000000173,0.12207740000000177,0.1217490000000018,0.12142060000000182,0.12109220000000187,0.12076380000000191,0.12043540000000194,0.12010700000000198,0.119778600000002,0.11945020000000205,0.11912180000000208,0.1187934000000021,0.11846500000000215,0.11813660000000217,0.11780820000000222,0.11747980000000226,0.11715140000000228,0.11682300000000233,0.11649460000000235,0.11616620000000238,0.11583780000000243,0.11550940000000245,0.1151810000000025,0.11485260000000252,0.11452420000000256,0.11419580000000261,0.11386740000000263,0.11353900000000268]
[null,"33FP","All void non-households - properties","Input","000's",2,null,0.29899999999999999,0.1688497722532083,0.1598611195064166,0.1600416792596249,0.1602222390128332,0.16040279876604149,0.16058335851924979,0.16076391827245809,0.16094447802566639,0.16112503777887469,0.16110034753208297,0.16107565728529125,0.16105096703849953,0.16102627679170781,0.16100158654491609,0.1610589962981244,0.16111640605133271,0.16117381580454102,0.16123122555774932,0.16128863531095766,0.16142814506416595,0.16156765481737426,0.16170716457058257,0.16184667432379085,0.16198618407699916,0.16212569383020747,0.16226520358341578,0.1624047133366241,0.16254422308983238,0.16276583284304069,0.162987442596249,0.16320905234945726,0.16343066210266557,0.16365227185587389,0.1638738816090822,0.16409549136229046,0.16431710111549877,0.16453871086870706,0.16476032062191537,0.16498193037512365,0.16520354012833194,0.16542514988154025,0.16564675963474851,0.16586836938795682,0.16608997914116513,0.16631158889437345,0.1665331986475817,0.16675480840079002,0.16697641815399833,0.16719802790720661,0.1674196376604149,0.16764124741362321,0.1678628571668315,0.16808446692003981,0.1683060766732481,0.16852768642645641,0.16874929617966469,0.16897090593287298,0.16919251568608126,0.1694141254392896,0.16963573519249786,0.16985734494570617,0.17007895469891446,0.17030056445212277,0.17052217420533106]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,3.492,{"$f":"H156+SUM(I157:I162)","v":3.6548867406435757},{"$f":"I156+SUM(J157:J162)","v":3.8174566668423733},{"$f":"J156+SUM(K157:K162)","v":3.9917301264806526},4.1760082280424697,4.4752978669830767,4.8109324515905678,5.1986313287396486,5.6071056846697065,5.9746551607266349,6.1952884480677302,6.3670022486629465,6.5277118352642791,6.6910801415193033,6.8556306493821442,6.9769113477189206,7.0888485011483375,7.2334305610644449,7.3764233151657717,7.519855765624043,7.6456577682616951,7.7530406706661088,7.8569109800359582,7.9580304078176978,8.0581640297444146,8.1370988172929124,8.1933420775212706,8.2471758659660708,8.2994755777078915,8.3501207726794213,8.3793964731046433,8.404990228059745,8.4306717229475314,8.4588121782169896,8.4893591553212122,8.5205532630008047,8.5530083355506843,8.5880383270710858,8.6249770218565711,8.6660677857746435,8.7103530818473818,8.756768105003605,8.8059354907259717,8.8547493789700056,8.9058042837433806,8.9595072742138733,9.0135700479893437,9.0663404216441883,9.1183981850046507,9.1684565757516125,9.2184628861380045,9.2680007024639988,9.3150772113300437,9.360992000812411,9.4043863372677166,9.4455285945885592,9.4850554425883189,9.5253095688164944,9.5662924215483258,9.6081962677260986,9.6478847012634699,9.6847336771186061,9.7240380381674996,9.7634623574787067,9.8048689720160151]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2,null,2.3E-2,0.11164954081819997,9.1454744414199013E-2,8.3090143361700036E-2,7.7065331938400053E-2,0.19111862235440094,0.21085234912290071,0.25244905175539861,0.27407658344559971,0.23159518766380097,9.1567048557899391E-2,6.5737914073601134E-2,6.6804133586600076E-2,6.9566640469298363E-2,7.0794991143200606E-2,6.9836077756899609E-2,6.9077793139700583E-2,6.7947043982600014E-2,6.629569716009974E-2,6.6752557743600852E-2,6.4853878155900019E-2,6.2135759890299597E-2,5.8486047360200244E-2,5.5627780859598713E-2,5.4603492550100781E-2,5.3102128922899283E-2,5.004980277880168E-2,4.75462735418987E-2,4.59523117849003E-2,4.4233208396499323E-2,2.2029522617900511E-2,1.8203846718301064E-2,1.8295011714799331E-2,2.0849961413699929E-2,2.3350425545999316E-2,2.4022817863100499E-2,2.5333006445100181E-2,2.80084413554996E-2,2.9991653801200301E-2,3.4305805366700949E-2,3.7625041019098714E-2,3.9837905289399712E-2,4.2697710580299829E-2,4.2330413781801329E-2,4.4658911853399333E-2,4.7910369666600672E-2,4.8784197668699562E-2,4.744134671279971E-2,4.6700918574701065E-2,4.4623497362499619E-2,4.4569383964599182E-2,4.4082601514799535E-2,4.1525213115801304E-2,4.0318144221299007E-2,3.7699301416600065E-2,3.5359308893999693E-2,3.3680839574501076E-2,3.4436508232100094E-2,3.5193681700598972E-2,3.6150627548500777E-2,3.7953732853200563E-2,3.9108432553799505E-2,4.1659667501799051E-2,4.1784308520200285E-2,4.3843985702800639E-2]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2,null,4.7E-2,6.0444999999999999E-2,7.7995000000000009E-2,9.852000000000001E-2,0.11494,0.11996999999999999,0.13750000000000001,0.15,0.15,0.15,0.13750000000000001,0.1125,0.1,0.1,0.1,5.6000000000000001E-2,4.7050000000000002E-2,8.2100000000000006E-2,8.2100000000000006E-2,8.2100000000000006E-2,6.5680000000000002E-2,4.9260000000000005E-2,4.9260000000000005E-2,4.9260000000000005E-2,4.9260000000000005E-2,2.8735000000000004E-2,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,8.2100000000000003E-3,4.1050000000000001E-3,0,0,0,0]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2,null,0,0,0,0,0,5.0000000000000001E-4,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,5.0000000000000001E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,null,0,-9.2078001746243032E-3,-6.8798182154012899E-3,-7.3366837234205562E-3,-7.7272303765827388E-3,-1.2298983413794318E-2,-1.3717764515409847E-2,-1.5750174606317557E-2,-1.6602227515542189E-2,-1.5045711606872736E-2,-9.4337612168038376E-3,-7.5241134783849972E-3,-7.094546985267236E-3,-7.1983342142738493E-3,-7.2444832803597592E-3,-5.5553794201230744E-3,-5.1906397102836621E-3,-6.4649840664925406E-3,-6.4029430587728697E-3,-6.4201072853293795E-3,-5.731875518248053E-3,-5.0128574858856467E-3,-4.8757379903507925E-3,-4.7683530778588334E-3,-4.729870623384258E-3,-3.9023413744008195E-3,-3.0165425504442567E-3,-2.9224850970983596E-3,-2.8626000430804766E-3,-2.7980134249698807E-3,-1.9638221926783217E-3,-1.8200917632000824E-3,-1.8235168270130941E-3,-1.919506144242078E-3,-2.0134484417759779E-3,-2.0387101835073196E-3,-2.0879338952202176E-3,-2.1884498350974724E-3,-2.2629590157148272E-3,-2.4250414486282068E-3,-2.5497449463607325E-3,-2.6328821331755847E-3,-2.7403248579336292E-3,-2.7265255377670883E-3,-2.8140070800244388E-3,-2.9173791961074613E-3,-2.9314238932283132E-3,-2.8809730579553161E-3,-2.8531552142379013E-3,-2.7751066155374815E-3,-2.7730735782078852E-3,-2.7547851888058972E-3,-2.6587042497556723E-3,-2.6133547389317613E-3,-2.5149649612945524E-3,-2.4270515731572573E-3,-2.3639915747413198E-3,-2.3923820039239985E-3,-2.4208289687681628E-3,-2.4567813707285779E-3,-2.3702993158298824E-3,-2.2594566986633424E-3,-2.3553064529053813E-3,-2.3599892089922747E-3,-2.4373711654916974E-3]
[null,"34.7FP","Measured household void properties","Input","000's",2,null,0.13400000000000001,0.14267415017462462,0.14902031839002616,0.15582335211344739,0.16301693249002994,0.17470016590382439,0.18780218041923313,0.20293660502555108,0.2188820325410932,0.23322989414796663,0.2418426553647702,0.24854576884315488,0.25481931582842282,0.26119665004269704,0.26762013332305712,0.27235451274318045,0.27672415245346499,0.28236813651995757,0.28795007957873031,0.29354918686406145,0.29846006238230871,0.30265191986819523,0.30670665785854651,0.31065401093640516,0.31456288155979023,0.31764422293419176,0.31983976548463433,0.32194125058173201,0.32398285062480969,0.32595986404977811,0.32710268624245697,0.32810177800565454,0.32910429483266934,0.33020280097690902,0.3313952494186852,0.33261295960219095,0.33387989349741048,0.33524734333250916,0.33668930234822164,0.33829334379685072,0.34002208874321166,0.34183397087638656,0.34375329573431945,0.34565882127208492,0.34765182835210867,0.34974820754821601,0.35185863144144447,0.35391860449939933,0.35595075971363666,0.35790486632917418,0.35985693990738055,0.36179072509618593,0.3636284293459402,0.36542078408486989,0.36711474904616498,0.36872080061932083,0.37026379219406225,0.37183517419798601,0.37343500316675354,0.37507078453748049,0.3766200838533082,0.37805854055197208,0.37959284700487744,0.38113183621386981,0.38274820737936271]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2,null,5.7309999999999999,5.7138638675721571,5.6353294329371835,5.5368624006791185,5.422449290322584,5.30274551986418,5.1656118702886289,5.016378866893044,4.8671857286927045,4.717992590492365,4.5810981320882904,4.4684821117147759,4.3680053103565424,4.2675285089983079,4.167131438030566,4.1095441483871022,4.0607282699490703,3.9779537517826871,3.8951792336163034,3.8124047154499197,3.7455762753820085,3.6947736438030612,3.6440507426146058,3.5933278414261514,3.542604940237696,3.5118146366723302,3.5009569307300556,3.4900992247877816,3.479241518845507,3.4683838129032329,3.4575261069609589,3.4466684010186843,3.4358106950764098,3.4249529891341353,3.4141750135823532,3.4033970380305707,3.3926190624787882,3.3818410869270061,3.3710631113752236,3.3602851358234416,3.3495071602716591,3.3387291847198766,3.3279512091680945,3.3171732336163124,3.3063952580645295,3.2961028512733588,3.286296013242799,3.2764891752122383,3.2666823371816784,3.2568754991511186,3.2471483915110508,3.2374212838709826,3.2276941762309153,3.2179670685908475,3.2082399609507792,3.1985128533107114,3.1887857456706432,3.1790586380305754,3.1693315303905072,3.1596044227504394,3.153863834634989,3.1521097660441564,3.1503556974533233,3.1486016288624907,3.1468475602716581]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2,null,0.216,0.16981763242784381,0.16748356706281839,0.16455709932088289,0.16115670967741946,0.15759908013582352,0.15352342971137534,0.14908818310696109,0.14465412130730065,0.14022005950764019,0.1361515179117149,0.13280453828522934,0.12981833964346365,0.12683214100169796,0.12384831196943989,0.12213680161290337,0.12068598005093391,0.1182258982173176,0.11576581638370131,0.11330573455008504,0.11131957461799676,0.10980970619694412,0.10830220738539911,0.10679470857385413,0.10528720976230915,0.10437211332767414,0.10404941926994921,0.10372672521222427,0.10340403115449934,0.10308133709677439,0.10275864303904945,0.10243594898132453,0.10211325492359959,0.10179056086587465,0.10147023641765734,0.10114991196944004,0.10082958752122273,0.10050926307300541,0.1001889386247881,9.9868614176570808E-2,9.9548289728353501E-2,9.9227965280136193E-2,9.8907640831918886E-2,9.8587316383701579E-2,9.8266991935484271E-2,9.7961098726655746E-2,9.7669636757216044E-2,9.7378174787776314E-2,9.7086712818336598E-2,9.6795250848896883E-2,9.650615848896478E-2,9.6217066129032705E-2,9.5927973769100616E-2,9.5638881409168514E-2,9.5349789049236439E-2,9.506069668930435E-2,9.4771604329372247E-2,9.4482511969440172E-2,9.4193419609508083E-2,9.3904327249575981E-2,9.3733715365025894E-2,9.3681583955857795E-2,9.3629452546689682E-2,9.3577321137521569E-2,9.3525189728353469E-2]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G153:G156)+G163+G164+G165","v":0},{"$f":"SUM(H153:H156)+H163+H164+H165","v":10.77},10.880134040818202,10.970073285232402,11.051647928594102,11.127197760532502,11.316800882886904,11.526219832009806,11.777276533765205,12.049960767210806,12.280122554874609,12.369271003432507,12.432590317506106,12.496975851092708,12.564123891562007,12.632582382705206,12.700574560462108,12.767890553601807,12.834157897584408,12.898773894744506,12.963846752488109,13.027431430644011,13.088380090534312,13.14576113789451,13.20028391875411,13.253782411304211,13.305779540227109,13.354724343005909,13.401165616547809,13.446012928332706,13.48955163672921,13.51088665934711,13.52839600606541,13.545996517780212,13.56615197919391,13.588890004739909,13.612300422603006,13.637021029048105,13.664417070403609,13.693796324204804,13.727489729571509,13.764502370590606,13.803727875880003,13.845813186460306,13.887531200242107,13.931577712095505,13.978875681762105,14.027047479430804,14.073876426143604,14.119964944718303,14.163976042080803,14.208015126045401,14.251567427560202,14.292562340676001,14.332350184897297,14.369519186313898,14.404348195207897,14.437498734782396,14.471404943014498,14.506068324715097,14.541688652263595,14.579112085116794,14.617690217670594,14.65881958517239,14.70007359369259,{"$f":"SUM(BT153:BT156)+BT163+BT164+BT165","v":14.743387279395391}]
[null,"37FP","Measured Non Household - Population","Input","000's",2,null,0.39606907799425245,0.40148489420320899,0.41117245259531288,0.41985980237418219,0.42890293051586537,0.43734220529062812,0.44584681482622995,0.45696051727177389,0.47032031430599264,0.48461915829758367,0.49866250359105035,0.51174177306893665,0.53446861297653714,0.55401626144589577,0.56931004782407391,0.58266002957258933,0.59497349821790246,0.60622811202182514,0.61739778206184459,0.62995835546288503,0.64085868560414294,0.6524742472482834,0.66495270163730524,0.67888476405394305,0.69390358980771671,0.70882024010915845,0.72373016888475983,0.73815444326406632,0.75209960517586083,0.76578627775136676,0.77894432168771433,0.7897314260722319,0.79893809172585684,0.80631984336498075,0.81264266532884,0.81750805083408307,0.82329892049233699,0.8267300842771671,0.82777535051738849,0.82795003011737967,0.82840356849306906,0.82845395651319675,0.82806383391179861,0.82933626732794818,0.8342852084255562,0.84202610938165445,0.85083662847299935,0.85958810494169036,0.86862287961863749,0.87775904336678567,0.88814718333975473,0.89894989551790416,0.90944316400951497,0.92018392797375315,0.93023145832422272,0.9400098538112156,0.950291506093208,0.95936332127418433,0.96644990060898972,0.97334479637521121,0.97874650235784166,0.98426111487822054,0.98975795817636447,0.99481914370700275,0.99977298641865309]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2,null,7.5385603584431582E-2,7.6416420167948029E-2,7.8260296595632106E-2,7.9913798833033844E-2,8.1635017961536605E-2,8.3241302971040876E-2,8.4860023438536103E-2,8.6975344258727105E-2,8.9518174333446332E-2,9.223973742623931E-2,9.4912670306164681E-2,9.740210631320434E-2,0.10172780765974088,0.10544839924437421,0.1083593341829181,0.11090029607029772,0.11324397377103046,0.11538611488190675,0.11751208826531245,0.11990279852221797,0.12197750723497502,0.12418834916676658,0.12656342934389375,0.12921518125488096,0.13207378170486128,0.13491293464284548,0.13775080824267716,0.14049624506359271,0.14315049026023119,0.14575553602243019,0.14825996552537268,0.15031312347214609,0.15206546942859722,0.15347047131777225,0.15467392237362398,0.15559997301317696,0.15670217520143404,0.15735524398990486,0.15755419420036954,0.15758744175189743,0.1576737657446039,0.15768335632241426,0.15760910253838434,0.15785129049605873,0.15879324464616884,0.16026660503526557,0.16194355064020072,0.16360925839801965,0.16532888757412234,0.16706781458677433,0.16904503584814523,0.17110116449626578,0.17309839533998506,0.17514273310677675,0.17705512461140727,0.17891629047067426,0.18087324345233191,0.18259992271365566,0.18394874313460008,0.18526107956242865,0.18628921048329827,0.18733883141176944,0.18838507024449558,0.18934838838084722,0.19029127547713687]
[null,"39FP","Measured Household - Population","Input","000's",2,null,6.769852304594254,7.0559866015764312,7.4096448501031773,7.7899926934069512,8.1663866896540629,8.4833185476485564,9.0636035828182084,9.6985661156072318,10.361210983487064,11.039656181674033,11.625474050767947,11.99116563349569,12.297314208798941,12.611617849467081,12.947927160879164,13.205143133266635,13.448541757928528,13.764109269355345,14.081596497947046,14.400473355157029,14.685738991944151,14.935201001599472,15.184437961667195,15.428252120117417,15.676161810585684,15.886934207829459,16.049153199834507,16.213227131996813,16.378226323860591,16.543824570811761,16.70536675947605,16.81621299092517,16.922799542268887,17.028685171466925,17.134185045864463,17.240006063519033,17.341465856932764,17.445773262975052,17.556191364772779,17.6701736968955,17.786103436742906,17.905895429615988,18.029446342444952,18.151790988701631,18.267205058850255,18.378385889572378,18.489630942089278,18.603298772735442,18.717021598849346,18.829963648240579,18.939983214278843,19.050004211635596,19.160367470843504,19.267460548213784,19.373826466668312,19.478033277323615,19.579286503686799,19.681542372491908,19.7855891548855,19.88784392979364,19.983331239138323,20.068666819292375,20.152511279505653,20.237018942480056,20.320866223291567]
[null,"40FP","Unmeasured Household - Population","Input","000's",2,null,17.021796821390041,16.848660868243368,16.641378691376218,16.393609025402949,16.113126529297134,15.820060892884342,15.492138809791291,15.137429548321768,14.782736190463533,14.426192320899762,14.090352234852952,13.801153782337408,13.534653433535054,13.267609428468617,13.000106907161634,12.813820085496362,12.644537785056272,12.410822331762251,12.177342435661151,11.944151350071969,11.741849105164546,11.570713221542524,11.400319838347402,11.230727166148881,11.061931936313714,10.932576734735536,10.843037285324591,10.754849155816284,10.668044858017506,10.582633110932138,10.498621089464953,10.416308421337432,10.335355324361208,10.25570492775077,10.177288508122439,10.100045912996466,10.023949121197733,9.9489279654261402,9.8749439360135209,9.8019928979362945,9.7300173806380901,9.6589659131149066,9.5888185135821438,9.5195453385171689,9.4511316680569415,9.3848337188429181,9.3205614452107177,9.2569512521710493,9.1940327725644515,9.1318097685621158,9.0702987654497509,9.0094762568091991,8.9493409246473909,8.8899217354633144,8.8312045130160808,8.7732104382970792,8.7159465452626961,8.6594052953440865,8.6035711584653001,8.5484337523018592,8.5023034285610759,8.4651902611098233,8.4287239899908464,8.3928511280451428,8.3575644084427285]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G167:G170)","v":0},{"$f":"SUM(H167:H170)","v":24.263103807562977},24.382548784190956,24.540456290670342,24.683375320017117,24.790051167428601,24.823962948794566,25.086449230874265,25.379931525459501,25.703785662590036,26.042707398297619,26.309401459518114,26.40146329521524,26.468164062970274,26.538691938625966,26.625703450047787,26.712523544405883,26.801297014973734,26.896545828021328,26.993848803935357,27.094485859214103,27.190424289947813,27.282576819557047,27.376273930995794,27.467079231575124,27.564071118411974,27.663244117316999,27.753671462286533,27.846726976140758,27.941521277314191,28.037999495517695,28.131192136154091,28.172565961806981,28.209158427784551,28.244180413900448,28.278790141689363,28.313160000362757,28.345416073824268,28.378786556668263,28.416464845504059,28.457704066701073,28.502198151618671,28.550998655566502,28.603937792477279,28.658523885042808,28.711415179978921,28.765512322832215,28.822972566413195,28.883447388246204,28.945006138606558,29.006600274756252,29.067474198916493,29.129531528458962,29.192249954840396,29.252708944757629,29.312317562620024,29.370169859902582,29.426397798495035,29.482910911823833,29.539558957094389,29.594883558033139,29.650670380540539,29.705457026692187,29.759378297917358,29.814037602613048,{"$f":"SUM(BT167:BT170)","v":29.868494893630086}]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G170+G169)/(G156+G164)","v":{"$error":"#DIV/0!"}},{"$f":"(H170+H169)/(H156+H164)","v":2.5795998184955322},2.5515299178587498,2.5443317226907607,2.5380035561262906,2.5295223917485052,2.4855053796574595,2.4613474967236093,2.4313236294710046,2.4005392041960572,2.3816223161069345,2.3863125264060994,2.3803568495884,2.3708368432376488,2.3615431578271879,2.3540410164228978,2.3469145055335159,2.3402753376814109,2.3346743694374767,2.3296544408803292,2.3247457777049179,2.3199934261604662,2.3153689861688731,2.3115247612429886,2.307865335923712,2.3048552915833675,2.3023186710547447,2.2995983313052251,2.2976437102558371,2.2961983856282768,2.2952529641385726,2.2982314588045769,2.297781455284809,2.2970711881077595,2.2959381740542546,2.2944003996169955,2.2928686623384107,2.2908311188949892,2.288636358054255,2.2866825215760773,2.2843306506908361,2.2816284985858286,2.2789357628272477,2.2761268123814125,2.2733743228539249,2.2697251737506194,2.2653478141147665,2.2610158719495925,2.2572012200510465,2.2536029799252919,2.2503843960260181,2.2470042869017797,2.2437851756706939,2.2411082468877757,2.2384509026797299,2.2362536011764886,2.2343523494471356,2.232569639200007,2.2308033903300699,2.2291142091258842,2.2271868406675575,2.225136245085618,2.2228094629914703,2.2200063052614314,2.2172961736257513,{"$f":"(BT170+BT169)/(BT156+BT164)","v":2.2142571264774893}]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G156/(G156+G164)","v":{"$error":"#DIV/0!"}},{"$f":"H156/(H156+H164)","v":0.3786186707145181},0.39011463678395902,0.40384460481247936,0.41892127458518624,0.43507076215656232,0.45768848530606193,0.48222433503752266,0.50892081644345899,0.53532076427781361,0.55876292754949342,0.57489478518485315,0.58760661147232685,0.59910804842138177,0.61057752447462954,0.62195215636658219,0.62931848237423338,0.63579529938073254,0.64518621066050275,0.65442542737304132,0.66357950191693649,0.67118783961145667,0.67725073605245789,0.68315251972034374,0.68892594585910538,0.6946232659744831,0.69852856658687568,0.70062703816108762,0.70264825542538911,0.70461625911165005,0.70652938467914961,0.70790329297382326,0.70918261241830138,0.71046089531487655,0.71179563539814095,0.71317971913741041,0.71457470451414162,0.71599490345409333,0.71747074720133475,0.71898534233504252,0.72058984484076483,0.72225986926668428,0.72396925031296466,0.72573081556817653,0.72747335493357435,0.72925473034196375,0.73105354874020856,0.73281855291084419,0.73454310865259609,0.73624052493402659,0.73788422880628612,0.73951149934113425,0.74111858940797026,0.74266499193057789,0.74417858816170657,0.745632679103167,0.74703397908885183,0.74839626768996192,0.74976649084232228,0.75114438504538139,0.75253338461751063,0.75363804203847828,0.75444821929934391,0.75530065631464016,0.7561504007265466,{"$f":"BT156/(BT156+BT164)","v":0.75703239393583088}]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G156)/(G156+G165+G164+G163)","v":{"$error":"#DIV/0!"}},{"$f":"(H156)/(H156+H165+H164+H163)","v":0.3647759323096208},0.37752249071977695,0.39076091226823789,0.40529404793335672,0.42085694413923591,0.44264551949266651,0.46627186457015668,0.49196688917247172,0.51736435645402468,0.53990623615177413,0.55541303323012992,0.56762914292633981,0.57867965594769688,0.58969718350304434,0.60062135855226495,0.60769477142435258,0.61391327108348426,0.62292835419979808,0.63179632744716896,0.64058112624314156,0.64788144265963199,0.65369816937976166,0.65935971577655883,0.66489754815104085,0.67036181652944926,0.67410704549709899,0.67611939565768686,0.67805759024298839,0.67994468934890717,0.68177910236736328,0.68309644443313844,0.68432306278095334,0.68554865910176421,0.686828355571099,0.68815532837081994,0.68949271956649982,0.69085424888763647,0.69226908744914806,0.69372103654691741,0.69525913118189131,0.69685998876609734,0.69849852317743288,0.70018702630258711,0.70185724004366079,0.70356462382368323,0.70528867059836509,0.70698025451941249,0.70863302073908063,0.71025972722450659,0.71183491151433398,0.71339430166546991,0.71493430839629968,0.71641611881296419,0.71786645334801646,0.71925973249444608,0.72060239401095671,0.721907644187329,0.72322046446104626,0.72454060181931135,0.7258713459574514,0.7269296497010902,0.7277058169169035,0.72852245768410062,0.7293365064663796,{"$f":"(BT156)/(BT156+BT165+BT164+BT163)","v":0.73018143620677345}]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G135:G137)+G133+G144+G149+G150+G143","v":0},{"$f":"SUM(H135:H137)+H133+H144+H149+H150+H143","v":7.1240129160182404},7.7089576698045779,7.6070661153432448,7.4969219365136874,7.3817305679396545,{"$f":"SUM(M135:M137)+M133+M144+M149+M150+M143","v":7.3086840381325597},7.3104304804789049,7.3102987883192112,7.2821407836578338,7.2549340367794262,7.2171495662938918,7.1604766285753039,7.1012212683509475,7.0348595785147277,6.9726274213604924,6.9140593984740768,6.8562395967323075,6.81871353332882,6.7818603280404393,6.7451070584632813,6.7092934767559234,6.67402996395304,6.6390962728631218,6.6132303154303829,6.5877022970806696,6.5634431651134619,6.540283888614157,6.516910278844553,6.4940543400345501,6.471491055780529,6.4220255097716654,6.4235677064316583,6.4248036487754838,6.4260790328118977,6.4284373494394611,6.4320657588178216,6.4352394345358253,6.4387238445377326,6.4434530667995675,6.4487278079605117,6.4545931878463483,6.4606236985771215,6.4674646226176318,6.4743056781408965,6.481043699710697,6.487994067377219,6.495175737433426,6.5024290893676868,6.509484767180064,6.5160111002595356,6.5221803552616731,6.5282676589511821,6.533963119708881,6.5393995009951791,6.5445737338597674,6.5494400596161677,6.554018932645759,6.5588176443922839,6.5638910017271836,6.5690333335484583,6.5747075178574406,6.5804662699152452,6.5867826724411023,6.5930162279542692,{"$f":"SUM(BT135:BT137)+BT133+BT144+BT149+BT150+BT143","v":6.5994663088308458}]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2,null,-4.2594656487970894E-3,7.6935096034970174E-3,1.0273148440406055E-2,1.6203116210836921E-2,1.9163635857152972E-2,1.8982916829178076E-2,1.8422690092613991E-2,1.9101202326656019E-2,2.2096301116327988E-2,1.9093254650952018E-2,2.1934300648208005E-2,2.4974591396614954E-2,2.2738836469929025E-2,2.3934431808964041E-2,2.7849978998667924E-2,2.6920382519480035E-2,2.667099874514689E-2,2.8648254779944038E-2,3.0551466391795956E-2,3.1243200440057017E-2,3.2592488779656981E-2,3.5117294183845016E-2,3.3105394339435934E-2,3.5759848399479932E-2,3.5401231771036989E-2,3.8923903211310951E-2,3.6782492856024973E-2,3.7910156159584985E-2,4.1354567135179987E-2,4.0495494756168982E-2,4.0522810976219958E-2,4.0898192143331014E-2,4.1131077548480999E-2,4.3677679372988998E-2,4.2985185226639966E-2,4.2920517455061036E-2,4.3509718470105041E-2,4.4218055910519971E-2,4.6882389070690034E-2,4.5194973920249015E-2,4.504282335667098E-2,4.8478556831794972E-2,4.7939855496800021E-2,4.7413802127796001E-2,4.9306312448196998E-2,4.7221281184779029E-2,5.0642908858227031E-2,4.8471118833115001E-2,5.0469840859957038E-2,5.0457488145876972E-2,5.0905410692628994E-2,4.9631800110483015E-2,5.1227397641492978E-2,5.0414938046799973E-2,5.2577883661821034E-2,5.2132690852558006E-2,5.2603568968941972E-2,5.3045207319313004E-2,5.202044222062302E-2,5.4390376108347016E-2,5.3345875908376028E-2,5.4679943830016009E-2,5.3621812327545981E-2,5.5743706005000004E-2,5.5743706005000004E-2]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2,null,0.61381388492203304,0.63034768136456498,0.626997033977305,0.62150836706524304,0.61929668508352698,0.62096801647395095,0.61041452550351605,0.60157769920781101,0.59129767290389901,0.582504053829348,0.57330376562609398,0.56385824631376902,0.55498526116950797,0.54655571086874799,0.53760331080772905,0.53083140609880997,0.52407740607726006,0.516122182178539,0.50907487439714905,0.50227847368346801,0.494613749035902,0.48819640167558198,0.48442141900833702,0.47591817115826401,0.470984530224766,0.46406025016542801,0.45938678195551003,0.449511892678848,0.44823136600396701,0.44356149346749801,0.43882583692204002,0.43903781111600299,0.43874684302714601,0.43851127321320399,0.43899769839326103,0.44014188093489198,0.43962330094143298,0.43920505401427201,0.43761690724067398,0.43929774224225099,0.440228306665019,0.43887144616158902,0.43900241281337099,0.44032198250982302,0.43843043284838101,0.44078790059170397,0.43912176420036197,0.44047409160863799,0.43941161934107298,0.43972802748026302,0.44100989776597699,0.43995986003131998,0.440170465431724,0.44078088000303201,0.43974778244595297,0.43965180198165899,0.44075716443105101,0.44076106843228502,0.44164250446972297,0.44122475158213098,0.441952240357672,0.44212476980867599,0.44141263432422001,0.44031562346594399,0.44031562346594399]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,{"$f":"G176+G177","v":0},0.60955441927323595,0.638041190968062,0.63727018241771105,0.63771148327607996,0.63846032094067995,0.63995093330312902,0.62883721559613004,0.62067890153446703,0.613393974020227,0.60159730848030002,0.59523806627430198,0.58883283771038397,0.577724097639437,0.57049014267771203,0.56545328980639697,0.55775178861829,0.55074840482240695,0.54477043695848304,0.539626340788945,0.53352167412352502,0.52720623781555898,0.523313695859427,0.51752681334777295,0.51167801955774395,0.50638576199580299,0.50298415337673896,0.496169274811535,0.48742204883843299,0.489585933139147,0.484056988223667,0.47934864789825998,0.479936003259334,0.479877920575627,0.48218895258619299,0.48198288361990099,0.48306239838995302,0.48313301941153802,0.48342310992479198,0.48449929631136401,0.4844927161625,0.48527113002168998,0.48735000299338399,0.48694226831017101,0.48773578463761902,0.48773674529657801,0.488009181776483,0.48976467305858901,0.48894521044175299,0.48988146020103002,0.49018551562613999,0.49191530845860598,0.489591660141803,0.49139786307321698,0.49119581804983198,0.49232566610777401,0.49178449283421699,0.49336073339999298,0.49380627575159802,0.49366294669034599,0.495615127690478,0.49529811626604803,0.496804713638692,0.49503444665176599,{"$f":"BS176+BS177","v":0.496059329470944},0.496059329470944]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,{"$f":"G132-G175","v":0},{"$f":"H132-H175","v":2.10598708398176},1.5210423301954226,1.6229338846567556,1.733078063486313,1.8482694320603459,1.9213159618674407,1.9195695195210956,1.9197012116807892,1.9478592163421666,1.9750659632205743,2.0128504337061086,2.0695233714246966,2.128778731649053,2.1951404214852728,2.257372578639508,2.3159406015259236,2.3737604032676929,2.4112864666711804,2.4481396719595612,2.4848929415367191,2.5207065232440771,2.5559700360469604,2.5909037271368787,2.6167696845696176,2.6422977029193309,2.6665568348865385,2.6897161113858434,2.7130897211554474,2.7359456599654504,2.7585089442194715,2.807974490228335,2.8064322935683421,2.8051963512245166,2.8039209671881027,2.8015626505605393,2.7979342411821788,2.7947605654641752,2.7912761554622678,2.7865469332004329,2.7812721920394887,2.7754068121536521,2.7693763014228789,2.7625353773823687,2.7556943218591039,2.7489563002893034,2.7420059326227815,2.7348242625665744,2.7275709106323136,2.7205152328199365,2.7139888997404649,2.7078196447383274,2.7017323410488183,2.6960368802911194,2.6906004990048213,2.6854262661402331,2.6805599403838327,2.6759810673542415,2.6711823556077166,2.6661089982728168,2.6609666664515421,2.6552924821425599,2.6495337300847552,2.6432173275588982,2.6369837720457312,{"$f":"BT132-BT175","v":2.6305336911691546}]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,{"$f":"G123-G134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS123-BS134","v":0},0]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,{"$f":"G179-G178","v":0},{"$f":"H179-H178","v":1.4964326647085242},0.88300113922736057,0.98566370223904454,1.095366580210233,1.2098091111196658,1.2813650285643117,1.2907323039249654,1.2990223101463223,1.3344652423219396,1.3734686547402744,1.4176123674318066,1.4806905337143126,1.5510546340096161,1.6246502788075607,1.6919192888331112,1.7581888129076337,1.8230119984452859,1.8665160297126975,1.9085133311706162,1.9513712674131942,1.9935002854285182,2.0326563401875335,2.0733769137891058,2.1050916650118738,2.1359119409235277,2.1635726815097995,2.1935468365743085,2.2256676723170146,2.2463597268263031,2.2744519559958043,2.3286258423300752,2.3264962903090081,2.3253184306488897,2.3217320146019098,2.3195797669406382,2.3148718427922259,2.311627546052637,2.3078530455374757,2.302047636889069,2.2967794758769888,2.2901356821319623,2.282026298429495,2.2755931090721977,2.2679585372214848,2.2612195549927252,2.2539967508462984,2.2450595895079855,2.2386257001905605,2.2306337726189063,2.223803384114325,2.2159043362797215,2.2121406809070154,2.2046390172179025,2.1994046809549892,2.1931006000324591,2.1887754475496157,2.1826203339542483,2.1773760798561184,2.1724460515824706,2.165351538761064,2.1599943658765119,2.1527290164460631,2.1481828809071324,2.1409244425747871,{"$f":"BT179-BT178","v":2.1344743616982105}]
[]
[]
[null,"Water Company","Northumbrian Water","Version",5]
[null,"WRZ",{"$f":"MID(CELL(\"filename\",A182),FIND(\"]\",CELL(\"filename\",A182))+1,255)","v":"NWLBWF"},"Planning Scenario","DYCP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3d: DYCP - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2]
[null,"1.1BL","Non-potable water supplies","Input","Ml/d",2]
[null,"2BL","Raw water imported ","Input","Ml/d",2]
[null,"3BL","Potable water imported","Input","Ml/d",2]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G211+G213","v":0},{"$f":"H211+H213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT211+BT213","v":0}]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G214:G219)","v":0},{"$f":"SUM(H214:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT214:BT219)","v":0}]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2]
[null,"7.3BL","Total expected DO reductions to restore sustainable abstraction (Environmental Destination) (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,0]
[null,"7.6BL","Total other changes to DO (specify e.g. Nitrates)","Input","Ml/d",2]
[null,"8BL","Raw water losses, treatment works losses and operational use","Input","Ml/d",2]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (8BL + 9BL)","Ml/d",2,{"$f":"(G211+G213)-(G220+G221)","v":0},{"$f":"(H211+H213)-(H220+H221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT211+BT213)-(BT220+BT221)","v":0}]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G222+SUM(G207:G210)","v":0},{"$f":"H222+SUM(H207:H210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT222+SUM(BT207:BT210)","v":0}]
[null,"12BL","Water delivered measured non-household","Input Note - consumption & uspl","Ml/d",2]
[null,"12.1BL","Non-potable water consumption","Input","Ml/d",2]
[null,"13BL","Water delivered unmeasured non-household","Input Note - consumption & uspl","Ml/d",2]
[null,"14BL","Water delivered measured household","Input Note - consumption & uspl","Ml/d",2]
[null,"15BL","Water delivered unmeasured household","Input Note - consumption & uspl","Ml/d",2]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G229*(G224+SUM(G226:G228)-SUM(G236:G239))","v":0},{"$f":"H229*(SUM(H224:H228)-SUM(H236:H239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT229*(SUM(BT224:BT228)-SUM(BT236:BT239))","v":0}]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,{"$f":"(((G227-G238))*1000000)/((G260)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H227-H238))*1000000)/((H260)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT227-BT238))*1000000)/((BT260)*1000)","v":{"$error":"#DIV/0!"}}]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,{"$f":"(((G228-G239))*1000000)/((G261)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,{"$f":"(((G227-G238)+(G228-G239))*1000000)/((G260+G261)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H227-H238)+(H228-H239))*1000000)/((H260+H261)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT227-BT238)+(BT228-BT239))*1000000)/((BT260+BT261)*1000)","v":{"$error":"#DIV/0!"}}]
[null,"21BL","Water taken unbilled","Input","Ml/d",2]
[null,"22BL","Distribution system operational use","Input","Ml/d",2]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2]
[null,"28BL","Distribution losses","Input","Ml/d",2]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G236:G241)","v":0},{"$f":"SUM(H236:H241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT236:BT241)","v":0}]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G242*1000000)/(G257*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H242*1000000)/(H257*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT242*1000000)/(BT257*1000)","v":{"$error":"#DIV/0!"}}]
[null,"31BL","Measured Non Household - properties","Input","000's",2]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2]
[null,"33BL","All void non-households - properties","Input","000's",2]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,null,{"$f":"H247+SUM(I248:I253)","v":0},{"$f":"I247+SUM(J248:J253)","v":0},{"$f":"J247+SUM(K248:K253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2]
[null,"34.7BL","Measured household void properties","Input","000's",2]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G244:G247)+G254+G255+G256","v":0},{"$f":"SUM(H244:H247)+H254+H255+H256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT244:BT247)+BT254+BT255+BT256","v":0}]
[null,"37BL","Measured Non Household - Population","Input","000's",2]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2]
[null,"39BL","Measured Household - Population","Input","000's",2]
[null,"40BL","Unmeasured Household - Population","Input","000's",2]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G258:G261)","v":0},{"$f":"SUM(H258:H261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT258:BT261)","v":0}]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,{"$f":"(G261+G260)/(G247+G255)","v":{"$error":"#DIV/0!"}},{"$f":"(H261+H260)/(H247+H255)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT261+BT260)/(BT247+BT255)","v":{"$error":"#DIV/0!"}}]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,{"$f":"G247/(G247+G255)","v":{"$error":"#DIV/0!"}},{"$f":"H247/(H247+H255)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BT247/(BT247+BT255)","v":{"$error":"#DIV/0!"}}]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,{"$f":"(G247)/(G247+G256+G255+G254)","v":{"$error":"#DIV/0!"}},{"$f":"(H247)/(H247+H256+H255+H254)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT247)/(BT247+BT256+BT255+BT254)","v":{"$error":"#DIV/0!"}}]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G226:G228)+G224+G235+G240+G241+G234","v":0},{"$f":"SUM(H226:H228)+H224+H235+H240+H241+H234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT226:BT228)+BT224+BT235+BT240+BT241+BT234","v":0}]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,{"$f":"G267+G268","v":0},{"$f":"H267+H268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT267+BT268","v":0}]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,{"$f":"G223-G266","v":0},{"$f":"H223-H266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT223-BT266","v":0}]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,{"$f":"G206-G225","v":0},{"$f":"H206-H225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT206-BT225","v":0}]
[null,"50BL","Supply Demand Balance"," ","Ml/d",2,{"$f":"G270-G269","v":0},{"$f":"H270-H269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT270-BT269","v":0}]
[]
[null,"Table 3e: DYCP - Final plan Options","Back to top of sheet"]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2]
[null,"2.1FP","Raw water imports","RSRWI","Ml/d",2]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2]
[null,"6.3FP","Other options to increase deployable output","RSIPO","Ml/d",2]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2]
[null,"7.02FP","DO benefit from demand side drought measures","RSDPD","Ml/d",2]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2]
[]
[null,"Table 3f: DYCP - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G206+G276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS206+BS276","v":0},0]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,{"$f":"G209+G279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,{"$f":"G210+G280","v":0},{"$f":"H210+H280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G212+G281+G282+G283+G284","v":0},{"$f":"H212+H281+H282+H283+H284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT212+BT281+BT282+BT283+BT284","v":0}]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G220+G285+G286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS220+BS285+BS286","v":0},0]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G221+G287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS221+BS287","v":0},0]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G309)-(G310+G311)","v":0},{"$f":"(H309)-(H310+H311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT309)-(BT310+BT311)","v":0}]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G312+SUM(G305:G308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM312+SUM(AM305:AM308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS312+SUM(BS305:BS308)","v":0},0]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G224+G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS224+BS288","v":0},0]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G226+G289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS226+BS289","v":0},0]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,{"$f":"G229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS229","v":0},0]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G319*(G314+SUM(G316:G318)-SUM(G326:G329))","v":0},{"$f":"H319*(SUM(H314:H318)-SUM(H326:H329))","v":0},{"$f":"I319*(SUM(I314:I318)-SUM(I326:I329))","v":0},{"$f":"J319*(SUM(J314:J318)-SUM(J326:J329))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G317-G328))*1000000)/((G350)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H317-H328))*1000000)/((H350)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT317-BT328))*1000000)/((BT350)*1000)","v":{"$error":"#DIV/0!"}}]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G318-G329))*1000000)/((G351)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G317-G328)+(G318-G329))*1000000)/((G350+G351)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H317-H328)+(H318-H329))*1000000)/((H350+H351)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT317-BT328)+(BT318-BT329))*1000000)/((BT350+BT351)*1000)","v":{"$error":"#DIV/0!"}}]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G234+G292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS234+BS292","v":0},0]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR237+BR295","v":0},0,0]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,{"$f":"G238+G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR241+BR299","v":0},0,0]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G326:G331)","v":0},{"$f":"SUM(H326:H331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT326:BT331)","v":0}]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G332*1000000)/(G347*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H332*1000000)/(H347*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT332*1000000)/(BT347*1000)","v":{"$error":"#DIV/0!"}}]
[null,"31FP","Measured Non Household - properties","Input","000's",2]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2]
[null,"33FP","All void non-households - properties","Input","000's",2]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,null,{"$f":"H337+SUM(I338:I343)","v":0},{"$f":"I337+SUM(J338:J343)","v":0},{"$f":"J337+SUM(K338:K343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2]
[null,"34.7FP","Measured household void properties","Input","000's",2]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G334:G337)+G344+G345+G346","v":0},{"$f":"SUM(H334:H337)+H344+H345+H346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT334:BT337)+BT344+BT345+BT346","v":0}]
[null,"37FP","Measured Non Household - Population","Input","000's",2]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2]
[null,"39FP","Measured Household - Population","Input","000's",2]
[null,"40FP","Unmeasured Household - Population","Input","000's",2]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G348:G351)","v":0},{"$f":"SUM(H348:H351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT348:BT351)","v":0}]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G351+G350)/(G337+G345)","v":{"$error":"#DIV/0!"}},{"$f":"(H351+H350)/(H337+H345)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT351+BT350)/(BT337+BT345)","v":{"$error":"#DIV/0!"}}]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G337/(G337+G345)","v":{"$error":"#DIV/0!"}},{"$f":"H337/(H337+H345)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BT337/(BT337+BT345)","v":{"$error":"#DIV/0!"}}]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G337)/(G337+G346+G345+G344)","v":{"$error":"#DIV/0!"}},{"$f":"(H337)/(H337+H346+H345+H344)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT337)/(BT337+BT346+BT345+BT344)","v":{"$error":"#DIV/0!"}}]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G316:G318)+G314+G325+G330+G331+G324","v":0},{"$f":"SUM(H316:H318)+H314+H325+H330+H331+H324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT316:BT318)+BT314+BT325+BT330+BT331+BT324","v":0}]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,{"$f":"G357+G358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS357+BS358","v":0},0]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,{"$f":"G313-G356","v":0},{"$f":"H313-H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT313-BT356","v":0}]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,{"$f":"G304-G315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS304-BS315","v":0},0]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,{"$f":"G360-G359","v":0},{"$f":"H360-H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT360-BT359","v":0}]
[]
[]
[null,"Data for Charts"]
[]
[null,"DYAA Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G46-G57","v":0},0.9986909969758857,1.0259772699567824,1.0465106602860481,1.0697978142243525,1.0920972979287571,1.1968946866067804,1.2591272836108747,1.3221470492778784,1.3891199088176676,1.4580658947381513,1.5142901226278414,1.5440062572120148,1.5703952845929634,1.5941535154084492,1.6206044872360525,1.6391420322649153,1.6577347387040473,1.6849582072257128,1.7122812993039092,1.7394527144738126,1.7625928009868603,1.7817619069239421,1.8008276452283529,1.8238936002472779,1.8472560768523503,1.8664740261224131,1.8808388084607948,1.8951198377311411,1.9095821578132455,1.9240296503112397,1.9369294982952789,1.9477563901947503,1.95826679175254,1.9687609075773624,1.9797269853651449,1.9909936833975863,2.0019065504881475,2.0131535380965291,2.0253451396338402,2.0380485341556085,2.051180367971388,2.0645144761211056,2.0785760219757821,2.0925322026693514,2.10608771963369,2.1196416419941921,2.1333777471895172,2.1472205672640801,2.160965077327448,2.1744050681648091,2.1875346613393449,2.2005514983209533,2.2134044805884363,2.2258989532153368,2.2381428297976402,2.2500405956916643,2.2615766437016434,2.2732657619625325,2.2851736346680336,2.2970144277359354,2.3082158763040859,2.3183436467413485,2.3287252462751584,{"$f":"BS46-BS57","v":2.3390612263160686},2.3494856458140805]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,0,2.6079908431303629,2.5544066111011547,2.4702369430206779,2.3809729741185892,2.288427720896312,2.2062950271838364,2.1621418381562996,2.112805203389712,2.0637047996848552,2.0146506561720172,1.9708231256039952,1.932048939597186,1.8935480195679875,1.8502745414523505,1.8082110820401045,1.7753410358249215,1.7428062247575016,1.7018736241475041,1.6616384492318848,1.6216543095534841,1.5864328836458581,1.55580131299983,1.5257903560625521,1.5012617215335657,1.4769144187432295,1.4580651744761082,1.4451286814186113,1.4322402095773736,1.4197834298684864,1.4074923689978542,1.3956685691535573,1.3864284618748672,1.3773284112574355,1.3682174814006101,1.3596857643801745,1.3521356230739057,1.3443760445660848,1.3365982013282962,1.3292334860569461,1.321844271170274,1.3145687925976246,1.3072529602972696,1.3000412753775092,1.2929297894613978,1.2859163539707423,1.2789897652364026,1.2721408774974026,1.2653682631046181,1.2585355430533847,1.2515461323584829,1.2444729275460775,1.2374654186433638,1.2303423402040929,1.2233051711961209,1.2163518878078217,1.2094849704445332,1.2027051247644083,1.1960112248005812,1.1894011461993543,1.1828734316687814,1.1775224867654137,1.1732715942430547,1.1692535246296281,1.1652265742581986,1.1612680448537733]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G43+G45-G55-G56","v":0},1.5758846256150572,2.145903343994207,2.1612968116413951,2.1710258930582227,2.1799744531580605,2.247379165686465,2.2800854183640635,2.3138815356254843,2.3156206832417512,2.3172669415382794,2.3183983312177752,2.3192384902620451,2.319321162411029,2.3191694367678997,2.3189632151693873,2.3189647796518185,2.3190176367157789,2.3191158578260218,2.3191909654231231,2.3192419598897627,2.3194979513503897,2.3196982375397797,2.3198500016938648,2.31998423710322,2.3200881408499545,2.3202036814725315,2.3203086902830665,2.3203546784703839,2.3203885392086003,2.3206343408727355,2.3208665735542535,2.3210674721010975,2.3210484774347973,2.3209944403054319,2.3209181868398105,2.3208238884397923,2.3207124678900088,2.3205774290891226,2.3204321060078441,2.320289670227397,2.3201477992768731,2.3200057878011688,2.3198681461594277,2.3197345846001594,2.3195957243988414,2.3194389323570204,2.3192760423704417,2.3191159404963018,2.3189576745705169,2.318794071458306,2.3186213912257494,2.3184370286666232,2.3182487888581162,2.3180549750238133,2.3178444956836937,2.3176232041910283,2.3173878741783582,2.3171393324497709,2.3168853569878323,2.3166256507536884,2.3163547865121594,2.3160800344296444,2.3157959375788915,{"$f":"BS43+BS45-BS55-BS56","v":2.3155032862391067},2.3152086138200256]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G61","v":0},1.7024279544449881,1.7390547999999999,1.6852695999999998,1.6314843999999997,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,1.5776991999999996,{"$f":"BS61","v":1.5776991999999996},1.5776991999999996]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G85-SUM(G368:G371)","v":0},0.23901849585194679,0.2436156447524338,0.24375210039512396,0.24364085511252309,0.24353189595652491,0.24330546353476112,0.24305863728969612,0.24276892739689604,0.24245694753819258,0.24218877250157522,0.24207439371504069,0.24199054338741455,0.24190559468561723,0.2418178001662703,0.2417286752780532,0.24164682241924673,0.24156568573907933,0.24147704860358665,0.24139011261562882,0.24130270598925208,0.24121892452138116,0.24114179854861195,0.24106836738101567,0.24099788067847339,0.24092844915434775,0.24086546474501258,0.24081052518634571,0.24075816465742861,0.24070744616038109,0.24065624745117642,0.24062792203834782,{"$f":"AM85-SUM(AM368:AM371)","v":0.2406035376747484},0.24057905939683177,0.2405519491179815,0.24052219799287311,0.24049175419768698,0.2404599607017337,0.24042541108608351,0.24038881844899773,0.24034778155574799,0.24030332532655496,0.24025658949834483,0.24020690761988561,0.2401576041150264,0.24010590189010639,0.2400508501511025,0.23999489823151254,0.23994032966008483,0.23988652384635323,0.23983485810394267,0.23978318313281299,0.2397320096243396,0.23968347062904627,0.23963617510498825,0.23959157740183112,0.23954939025983446,0.23950893220581815,0.23946769569396587,0.23942567917408653,0.23938267684913672,0.23933879713621486,0.23929470799529717,0.23924799068022828,{"$f":"BS85-SUM(BS368:BS371)","v":0.23920114496526246},0.23915217745812445]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G42","v":0},9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,{"$f":"BS42","v":9.23},9.23]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G368:G372)+G88","v":0},7.7335673352914762,8.34699886077264,8.244336297760956,8.1346334197897683,8.0201908888803342,8.1115244763149725,8.1509495930170637,8.1899808172244377,8.2019955133026929,8.2114687734303224,8.2185232394389551,8.2038162681690441,8.1805933588970348,8.1536046364726822,8.1326599495299945,8.1105456587791913,8.0895718907388137,8.0698943747613079,8.0518263673634909,8.0328725640298355,8.0146479983200489,7.9994161518715901,7.9827623837135588,7.9755146591202797,7.9692720475956849,7.9662917001928051,7.9609551801603526,7.9535941392747604,7.9577467061898606,7.9545687958566722,7.9511404109396979,{"$f":"SUM(AM368:AM372)+AM88","v":7.9534910651047968},7.9547998604172321,7.9584129309875786,7.9605352181979034,7.9652065474989246,7.968287243057512,7.9718768895248235,7.9775980464589926,7.9827221732715277,7.9891706151941309,7.9970790167112726,8.0033338194427763,8.0107891654835548,8.0171416451899571,8.0238295715152006,8.0322534383474622,8.0382895109668375,8.0459254789987327,8.0524648457116808,8.060026671702591,8.0634768153970828,8.0707761433529086,8.0757902925900922,8.08195565679876,8.0861818534212766,8.0922385082502206,8.0973894906584487,8.1022479637196518,8.1092105146980202,8.1144292629839203,8.1214938970480368,8.1257563458156721,{"$f":"SUM(BS368:BS372)+BS88","v":8.1327507612495804},8.1388730114169476]
[]
[null,"DYAA Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G136-G147","v":0},0.9986909969758857,1.0259772699567824,1.0465106602860481,1.0697978142243525,1.0920972979287571,1.1035465195938892,1.1620037492962445,1.2252908618184022,1.2915922051719697,1.3581026459624965,1.4095985616773201,1.4349390966320148,1.454677732345359,1.4716370729836128,1.4910633363900279,1.5030452910619774,1.5130060577557114,1.5390575881254498,1.5651001389697925,1.5909927361277529,1.6131824503290162,1.6317080562512489,1.6499903428543472,1.6721162363984141,1.6944230072594491,1.7129104784976001,1.7270410936868414,1.7409607568000671,1.7549930968061642,1.768944040665092,1.7556754076539394,1.7659024507998624,1.7759106999574445,1.7860055452932186,1.7966608509270043,1.8076794016897417,1.8184584788199603,1.8295904691308742,1.8415897974666775,1.8541581357299641,1.8672115708685124,1.8804682446233718,1.8944340808857163,1.9082994232956909,1.9219754299130243,1.9356435934159824,1.9493176806279016,1.9629859623467545,1.9765085140733718,1.9896496223045614,2.0025196380235823,2.0152561808330369,2.0277083989542093,2.0398249809986799,2.0516144288773055,2.063023617198493,2.0740765735151476,2.0852834457808473,2.0966932600121631,2.1081022849403306,2.1189739926084208,2.1289242635973262,2.1392276385702758,{"$f":"BS136-BS147","v":2.1494640213759588},2.1598566711852167]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,0,2.6079908431303629,2.5544066111011547,2.4702369430206779,2.3809729741185892,2.288427720896312,2.1904079708610946,2.1262059584346424,2.0542483075647042,1.9833287127911707,1.913199722679743,1.8478679662222801,1.7900631852866551,1.7360358261745077,1.6779180359536945,1.6215180417893973,1.5760107923354734,1.5332203030626854,1.4945942846796587,1.4566708761211811,1.4190213005476302,1.3858050334665275,1.3568513531635076,1.3285150009411568,1.305416719533139,1.2825041361938208,1.2646610146877006,1.252276451478209,1.2399443084863435,1.2280270047968804,1.2162716509152491,1.2049625883793684,1.1960932254407126,1.1873563893016925,1.1786100731410676,1.1704110864560933,1.1631376849974404,1.1556674953614834,1.1481815011995309,1.1410853085744463,1.1339671818763208,1.1269574515338445,1.1199120335441928,1.112966442573079,1.1061170184810147,1.0993615935902397,1.0928476392651494,1.0865660617461239,1.0803578001376195,1.0740949956934129,1.0676874871268387,1.0612030793441598,1.0547813740223324,1.0482533931931808,1.0418062995238895,1.0354381592836455,1.029150773084041,1.0229444755941841,1.0168180910459688,1.0107696238618877,1.0047976370446092,0.99990685537047341,0.99602617539332305,0.99236201484257291,0.98869068233532642,0.98508375105938395]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G133+G135-G145-G146","v":0},1.5758846256150572,2.145903343994207,2.1612968116413951,2.1710258930582227,2.1799744531580605,2.2475100841428146,2.2803478954583216,2.3142762115392088,2.3161481981565006,2.3179279356356122,2.3191934446792501,2.3201683632692203,2.3203864351454637,2.320370749411151,2.3203012079030145,2.32044009265738,2.3206309101748328,2.320867731920127,2.321082080333837,2.3212729557986451,2.3216694684389987,2.3220109159896727,2.3223044816866021,2.3225811588203591,2.3228281444730534,2.3230874071831487,2.3233367782627616,2.3235277689007137,2.3237072722711241,2.324099356749012,2.3243395917000105,2.3245484925163353,2.324537500119515,2.3244914652596305,2.32442321406349,2.3243369179329521,2.3242334996526495,2.3241064631212431,2.3239691423094455,2.3238347087984788,2.3237008401174353,2.3235668309112119,2.3234371915389511,2.323311632249164,2.3231807743173261,2.3230319845449854,2.3228770968278876,2.322724997223228,2.3225747335669245,2.3224191327241934,2.3222544547611172,2.3220780944714723,2.3218978569324449,2.3217120453676228,2.321509568296984,2.321296279073799,2.3210689513306098,2.3208284118715028,2.3205824386790446,2.3203307347143816,2.3200678727423334,2.3198011229292987,2.3195250283480262,{"$f":"BS133+BS135-BS145-BS146","v":2.3192403792777219},2.3189537091281216]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G151","v":0},1.7024279544449881,1.7390547999999999,1.6852695999999998,1.6314843999999997,1.5776991999999996,1.523914,1.4988142399999997,1.4737144799999999,1.4486147199999999,1.4235149599999999,1.3984151999999999,1.3733154399999998,1.3482156799999998,1.3231159199999998,1.29801616,1.2729163999999997,1.2478166399999997,1.2227168799999997,1.1976171199999996,1.1725173599999996,1.1474175999999996,1.1223178399999996,1.0972180799999995,1.0721183199999995,1.0470185599999995,1.0219187999999995,0.99681903999999943,0.97171927999999941,0.94661951999999949,0.92151975999999935,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999988,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,0.89641999999999999,{"$f":"BS151","v":0.89641999999999999},0.89641999999999999]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G175-SUM(G377:G380)","v":0},0.23901849585194679,0.2436156447524338,0.24375210039512396,0.24364085511252309,0.24353189595652491,0.24330546353476201,0.24305863728969612,0.24276892739689604,0.24245694753819258,0.24218877250157433,0.24207439371504158,0.24199054338741455,0.24190559468561723,0.24181780016626941,0.24172867527805231,0.24164682241924673,0.24156568573907844,0.24147704860358488,0.24139011261562882,0.24130270598925296,0.24121892452138116,0.24114179854861195,0.24106836738101567,0.24099788067847161,0.24092844915434686,0.24086546474501347,0.24081052518634571,0.24075816465742861,0.24070744616038109,0.24065624745117731,0.24062792203834782,{"$f":"AM175-SUM(AM377:AM380)","v":0.2406035376747484},0.24057905939683177,0.24055194911798061,0.24052219799287311,0.24049175419768787,0.24045996070173192,0.2404254110860844,0.24038881844899862,0.24034778155574799,0.24030332532655585,0.24025658949834483,0.24020690761988561,0.2401576041150264,0.24010590189010728,0.24005085015110161,0.23999489823151254,0.23994032966008483,0.23988652384635412,0.23983485810394178,0.23978318313281388,0.23973200962434049,0.23968347062904627,0.23963617510498647,0.2395915774018329,0.23954939025983446,0.23950893220581815,0.23946769569396498,0.2394256791740883,0.23938267684913761,0.23933879713621309,0.23929470799529717,0.2392479906802274,{"$f":"BS175-SUM(BS377:BS380)","v":0.23920114496526157},0.23915217745812356]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G132","v":0},9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,9.23,{"$f":"BS132","v":9.23},9.23]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G377:G381)+G178","v":0},7.7335673352914762,8.34699886077264,8.244336297760956,8.1346334197897683,8.0201908888803342,7.9486349714356885,7.939267696075035,7.9309776898536786,7.8955347576780603,7.8565313452597261,7.8123876325681936,7.7493094662856876,7.6789453659903844,7.6053497211924395,7.5380807111668897,7.4718111870923671,7.4069880015547147,7.3634839702873034,7.321486668829384,7.2786287325868066,7.2364997145714822,7.1973436598124669,7.156623086210895,7.1249083349881266,7.0940880590764728,7.0664273184902004,7.0364531634256924,7.0043323276829863,6.9836402731736973,6.9555480440041961,6.9013741576699257,{"$f":"SUM(AM377:AM381)+AM178","v":6.9035037096909919},6.9046815693511112,6.9082679853980906,6.9104202330593623,6.915128157207775,6.918372453947363,6.9221469544625247,6.9279523631109319,6.933220524123012,6.9398643178680386,6.9479737015705059,6.9544068909278032,6.9620414627785152,6.9687804450072752,6.9760032491537016,6.9849404104920154,6.9913742998094399,6.9993662273810937,7.0061966158856759,7.0140956637202789,7.0178593190929854,7.0253609827820984,7.0305953190450108,7.0368993999675418,7.0412245524503847,7.0473796660457522,7.0526239201438816,7.0575539484175298,7.064648461238936,7.0700056341234889,7.0772709835539374,7.081817119092868,{"$f":"SUM(BS377:BS381)+BS178","v":7.0890755574252129},7.0955256383017895]
[]
[null,"DYCP Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G227-G238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS227-BS238","v":0},0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G224+G226-G236-G237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS224+BS226-BS236-BS237","v":0},0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS242","v":0},0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G266-SUM(G386:G389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM266-SUM(AM386:AM389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS266-SUM(BS386:BS389)","v":0},0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS223","v":0},0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G386:G390)+G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM386:AM390)+AM269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS386:BS390)+BS269","v":0},0]
[]
[null,"DYCP Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G317-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS317-BS328","v":0},0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G314+G316-G326-G327","v":0},{"$f":"H314+H316-H326-H327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT314+BT316-BT326-BT327","v":0}]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G332","v":0},{"$f":"H332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT332","v":0}]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G356-SUM(G395:G398)","v":0},{"$f":"H356-SUM(H395:H398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT356-SUM(BT395:BT398)","v":0}]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G313","v":0},{"$f":"H313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT313","v":0}]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G395:G399)+G359","v":0},{"$f":"SUM(H395:H399)+H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT395:BT399)+BT359","v":0}]

{"sheet":"NWLKLD","index":3,"n_rows":401,"n_cols":87,"rows_kept":401,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Back to title page"]
[null,"Table 3a: DYAA - Baseline"]
[null,"Table 3b: DYAA - Final plan Options"]
[null,"Table 3c: DYAA - Final plan"]
[null,"Table 3d: DYCP - Baseline"]
[null,"Table 3e: DYCP - Final plan Options"]
[null,"Table 3f: DYCP - Final plan"]
[]
[]
[]
[]
[null,"Water Company","Northumbrian Water","Version",5]
[null,"WRZ","NWLKLD","Planning Scenario","DYAA"]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3a: DYAA - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2,null,743.80442100227549,742.8607559670005,733.97313445921293,728.36115903689961,722.74024005654132,740.76349572224626,749.96706605033683,751.96763606590946,751.73096677411615,751.17501194568388,748.91259243829222,747.57117913511308,745.99665741623096,743.52649420474927,741.34609263896789,739.34755282443223,737.2923488973197,735.01496339272671,732.81968194116882,730.65200544680158,728.59649753494148,726.72813709710476,724.90618561105543,724.28681455065794,723.75015350035176,723.3847604544228,723.15622398461471,722.81430847211004,722.57905176545182,722.35871639897175,722.09274192627515,722.03624592794381,721.76290319793327,721.46216268196076,721.26557062262907,721.20748807972564,721.14998745949447,721.08403566045502,721.12516312496166,721.17933314337165,721.26621933063154,721.33450108947909,721.48701403646123,721.64141502127177,721.81331583584233,721.9931178301739,722.18112103226372,722.38453416334801,722.57991861927962,722.79653340824223,722.97995044200036,723.12559133913476,723.29843774717813,723.48045052917814,723.66223476675214,723.84400907300972,724.01028739193703,724.18452174555296,724.38487371454323,724.59149864171354,724.84571907450152,725.12579102568054,725.43772170258194,725.74457644110635,726.05762092447083]
[null,"1.1BL","Non-potable water supplies (if applicable)","Input","Ml/d",2,null,71.353447197145485,71.353447197145485,71.353447197145485,71.353447197145485,96.353447197145485,121.35344719714548,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455]
[null,"2BL","Raw water imported ","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3BL","Potable water imported","Input","Ml/d",2,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2,null,-5.2491893150684898,-5.2491893150684934,-5.2491893150684934,-5.2491893150684934,-5.2491893150684934,-5.2491893150684934,-5.2491893150684934,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2,null,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803,803]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G30+G32","v":0},781.96895999847641,781.32907885162831,780.68539818834256,780.0380152664203,779.38702197252019,778.73250526858021,778.07454758939457,777.41322719790492,776.74861850372633,776.08079234958564,775.40981626964469,774.73575472310608,774.05866930601314,773.37861894375067,772.69566006641605,772.00984676893893,771.32123095758811,770.6298624842924,769.93578927002898,769.23905741837905,768.53971132021775,767.83779375039592,767.13334595717197,766.42640774506481,765.71701755172933,765.00521251938756,764.29102856129271,763.57450042365565,762.85566174341659,762.13454510220868,761.41118207682416,{"$f":"AM30+AM32","v":760.6856032864647},759.957838437031,759.22791636268028,758.4958650648631,757.76171174902765,757.025482859166,756.28720411035886,755.54690051946409,754.80459643408028,754.06031555990512,753.31408098660063,752.56591521226585,751.81584016661031,751.06387723291391,750.31004726885362,749.55437062626766,748.79686716992694,748.03755629537386,747.2764569458883,746.51358762863151,745.74896643001989,744.98261103037328,744.21453871788003,743.44476640191999,742.67331062578091,741.9001875788033,741.12541310798542,740.34900272907942,739.57097163720482,738.79133471700652,738.01010655238167,737.22730143579872,{"$f":"BS30+BS32","v":736.44293337722831},735.65701611270799]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G33:G38)","v":0},{"$f":"SUM(H33:H38)","v":-21.031040001523643},-21.670921148371701,-22.314601811657393,-22.961984733579648,-23.612978027479762,-24.267494731419841,-24.925452410605462,-25.586772802095137,-26.25138149627362,-26.919207650414307,-27.590183730355328,-28.264245276893909,-28.941330693986913,-29.621381056249369,-30.304339933583996,-30.99015323106104,-31.678769042411869,-32.37013751570764,-33.064210729971009,-33.760942581620924,-34.46028867978228,-35.16220624960404,-35.866654042828046,-36.573592254935249,-37.282982448270673,-37.994787480612487,-38.708971438707337,-39.425499576344386,-40.144338256583374,-40.865454897791309,-41.588817923175839,-42.314396713535281,-43.042161562969042,-43.772083637319732,-44.504134935136896,-45.23828825097231,-45.974517140833967,-46.712795889641136,-47.453099480535904,-48.19540356591974,-48.939684440094922,-49.685919013399392,-50.434084787734115,-51.184159833389678,-51.936122767086069,-52.689952731146349,-53.445629373732309,-54.203132830073095,-54.962443704626118,-55.72354305411168,-56.486412371368473,-57.251033569980109,-58.017388969626715,-58.785461282119982,-59.555233598079958,-60.326689374219072,-61.099812421196724,-61.874586892014605,-62.650997270920584,-63.429028362795172,-64.208665282993536,-64.989893447618343,-65.77269856420132,-66.557066622771714,{"$f":"SUM(BT33:BT38)","v":-67.342983887291965}]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2,null,-16.171040001523643,-16.810921148371701,-17.454601811657394,-18.101984733579648,-18.752978027479763,-19.407494731419842,-20.065452410605463,-20.726772802095137,-21.39138149627362,-22.059207650414308,-22.730183730355328,-23.40424527689391,-24.081330693986914,-24.76138105624937,-25.444339933583997,-26.13015323106104,-26.818769042411869,-27.51013751570764,-28.204210729971006,-28.900942581620924,-29.600288679782278,-30.302206249604041,-31.006654042828046,-31.713592254935246,-32.422982448270673,-33.134787480612488,-33.848971438707338,-34.565499576344386,-35.284338256583375,-36.00545489779131,-36.728817923175839,-37.454396713535282,-38.182161562969043,-38.912083637319732,-39.644134935136897,-40.378288250972311,-41.114517140833968,-41.852795889641136,-42.593099480535905,-43.335403565919741,-44.079684440094923,-44.825919013399393,-45.574084787734115,-46.324159833389679,-47.076122767086069,-47.829952731146349,-48.58562937373231,-49.343132830073095,-50.102443704626118,-50.86354305411168,-51.626412371368474,-52.39103356998011,-53.157388969626716,-53.925461282119983,-54.695233598079959,-55.466689374219072,-56.239812421196724,-57.014586892014606,-57.790997270920585,-58.569028362795173,-59.34866528299353,-60.129893447618336,-60.912698564201314,-61.697066622771715,-62.482983887291965]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.3BL","Total additional DO reductions for Environmental Destination (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.6BL","Total other changes to DO (raw water losses that impact DO)","Input","Ml/d",2,null,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003,-4.8600000000000003]
[null,"8BL","Raw water losses, treatment works losses and operational use ","Input","Ml/d",2,null,41.355275314455412,41.303058031765204,40.808906275932259,40.496880442451584,40.184357347143646,41.186450362156847,41.698168872398696,41.809400565264582,41.796241752640867,41.765330664180055,41.639540139569021,41.564957559912273,41.477414152342476,41.340073077784041,41.218842750726594,41.107723937038372,40.99345459869096,40.866831964635594,40.744774315929021,40.624251502842185,40.509965262942728,40.406084422599065,40.304783919974625,40.270346889016537,40.240508534619494,40.220192681265871,40.207486053544585,40.188475551049351,40.175395278159158,40.16314463178287,40.148356451100881,40.145215273593635,40.130017417805107,40.113296245116999,40.102365726618132,40.099136337232721,40.095939302747865,40.092272382721262,40.094559069747902,40.097570922771411,40.102401794783077,40.10619826057507,40.114677980427246,40.123262675182673,40.132820360472806,40.142817351357621,40.153270329393877,40.164580099482123,40.175443475231987,40.187487257498219,40.197685244575155,40.205782878455921,40.215393138743138,40.225513049422261,40.235620253031357,40.245726904459275,40.254971978991648,40.264659409052683,40.275798978528542,40.28728732447928,40.301421980542273,40.316993981027849,40.334337326663558,40.351398450125544,40.368803723400561]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2,null,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (8BL + 9BL)","Ml/d",2,{"$f":"(G30+G32)-(G39+G40)","v":0},{"$f":"(H30+H32)-(H40)","v":711.91895999847645},711.27907885162836,710.63539818834261,709.98801526642035,709.33702197252023,708.68250526858026,708.02454758939461,707.36322719790496,706.69861850372638,706.03079234958568,705.35981626964474,704.68575472310613,704.00866930601319,703.32861894375071,702.6456600664161,701.95984676893897,701.27123095758816,700.57986248429245,699.88578927002902,699.18905741837909,698.48971132021779,697.78779375039596,697.08334595717201,696.37640774506485,695.66701755172937,694.9552125193876,694.24102856129275,693.5245004236557,692.80566174341664,692.08454510220872,691.36118207682421,690.63560328646474,{"$f":"(AN30+AN32)-(AN40)","v":689.90783843703105},689.17791636268032,688.44586506486314,687.7117117490277,686.97548285916605,686.2372041103589,685.49690051946413,684.75459643408033,684.01031555990517,683.26408098660067,682.5159152122659,681.76584016661036,681.01387723291396,680.26004726885367,679.5043706262677,678.74686716992699,677.98755629537391,677.22645694588834,676.46358762863156,675.69896643001994,674.93261103037332,674.16453871788008,673.39476640192004,672.62331062578096,671.85018757880334,671.07541310798547,670.29900272907946,669.52097163720487,668.74133471700657,667.96010655238172,667.17730143579877,666.39293337722836,{"$f":"(BT30+BT32)-(BT40)","v":665.60701611270804}]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G41+SUM(G26:G29)","v":0},706.969770683408,706.3298895365599,705.68620887327415,705.0388259513519,704.38783265745178,703.73331595351181,703.07535827432616,702.39403788283641,701.72942918865783,701.06160303451713,700.39062695457619,699.71656540803758,699.03947999094464,698.35942962868216,697.67647075134755,696.99065745387043,696.30204164251961,695.6106731692239,694.91659995496047,694.21986810331055,693.52052200514925,692.81860443532742,692.11415664210347,691.40721842999631,690.69782823666083,689.98602320431905,689.2718392462242,688.55531110858715,687.83647242834809,687.11535578714017,686.39199276175566,{"$f":"AM41+SUM(AM26:AM29)","v":685.6664139713962},684.9386491219625,684.20872704761177,683.47667574979459,682.74252243395915,682.0062935440975,681.26801479529036,680.52771120439559,679.78540711901178,679.04112624483662,678.29489167153213,677.54672589719735,676.79665085154181,676.04468791784541,675.29085795378512,674.53518131119915,673.77767785485844,673.01836698030536,672.2572676308198,671.49439831356301,670.72977711495139,669.96342171530478,669.19534940281153,668.42557708685149,667.65412131071241,666.8809982637348,666.10622379291692,665.32981341401091,664.55178232213632,663.77214540193802,662.99091723731317,662.20811212073022,{"$f":"BS41+SUM(BS26:BS29)","v":661.42374406215981},660.63782679763949]
[null,"12BL","Water delivered measured non-household","Input","Ml/d",2,null,115.56,131.34962502853386,132.53917097868825,137.39601454359862,142.45604327726372,151.5434254977022,159.35835300598416,161.66913722978992,162.09340643554162,162.36969702415746,161.32167786620784,161.37698689043634,161.17559078709053,161.0217367743077,160.90328712064195,160.82531826845383,160.73779924794707,160.5934095955175,160.43709216979468,160.28608597039124,160.15433711669678,160.03327989913041,159.8644346827829,159.70342987619682,159.55260539635682,159.44440841162057,159.32268536686476,159.14497257734871,158.95505151637235,158.80219171392665,158.65631461120086,158.49201294704864,158.12659153850569,157.75259478072755,157.37584200068343,156.99233545985325,156.60896107286774,156.22122148153483,155.84011893691064,155.4688160323891,155.10350523320434,154.74608825851399,154.39869229506834,154.06505355646883,153.73767013704742,153.41208429954364,153.08778912347708,152.76875900145333,152.45940278686257,152.15244995506839,151.84916107037165,151.54235378819484,151.23207947055388,150.92407766575104,150.61634691044094,150.31013879271782,150.00328386693701,149.69238947031741,149.38398869633681,149.07920827218851,148.77354562609304,148.47022403418165,148.16557403043953,147.86214680808135,147.55925032955255]
[null,"12.1BL","Non-potable water consumption (if applicable)","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13BL","Water delivered unmeasured non-household","Input","Ml/d",2,null,3.7759375618016859,4.5861056870796171,4.8515345795183684,4.8112230928184818,4.7709116061185961,4.7306001194187095,4.6902886327188238,4.6499771460189372,4.6096656593190506,4.5693541726191649,4.461856874752808,4.3543595768864529,4.2468622790200978,4.1393649811537419,4.0318676832873868,3.951244709887622,3.8706217364878572,3.7899987630880929,3.7093757896883277,3.6287528162885634,3.5750041673553818,3.5212555184222003,3.4675068694890188,3.4137582205558368,3.3600095716226548,3.3062609226894737,3.2525122737562917,3.1987636248231102,3.1450149758899282,3.1181406514233374,3.0912663269567466,3.0643920024901559,3.0375176780235651,3.0106433535569739,2.9837690290903831,2.9568947046237923,2.9300203801572016,2.9031460556906108,2.87627173122402,2.8493974067574288,2.822523082290838,2.7956487578242473,2.7687744333576565,2.7419001088910657,2.7150257844244745,2.6881514599578837,2.6612771354912934,2.6344028110247022,2.6075284865581114,2.5806541620915202,2.5537798376249294,2.5269055131583391,2.5000311886917479,2.4731568642251571,2.4462825397585664,2.4194082152919751,2.3925338908253848,2.3656595663587936,2.3387852418922028,2.3119109174256121,2.2850365929590208,2.2581622684924305,2.2312879440258393,2.2044136195592485,2.1775392950926578]
[null,"14BL","Water delivered measured household","Input","Ml/d",2,null,144.82421239596658,142.49557193527622,145.98444227629881,149.94913928026483,154.22291929960414,171.99440348076885,178.54883990725449,184.29477442519422,189.77500776717292,195.08105332304839,199.43476589922645,202.87305116585594,206.33290821262528,209.39602876781368,212.55524072938348,214.48144219504309,216.32879258790464,219.27511636630629,222.23252063778241,225.18521689433942,227.5192193337376,229.3719861114281,231.24937605667984,233.71469773857814,236.22974287381174,238.0872662849749,239.26610093372918,240.39302651107636,241.58918035740416,242.76888826931011,243.83460907054513,244.86305694134134,245.87701950915604,246.88046627429816,247.92951092503853,249.01348918002395,250.08882426661941,251.16755735271349,252.30212584409685,253.44915129805324,254.61525707487584,255.76533295859809,256.98124623774527,258.20295334350646,259.43119824822094,260.66124521952719,261.89231724145958,263.12575141149586,264.34995358220311,265.57259922650996,266.76958242119292,267.92926731483152,269.12932301546766,270.32884353510622,271.52025661457952,272.7027327770279,273.86325986768747,275.02907449061223,276.21207562820928,277.39150417441158,278.45738763961236,279.39188594107844,280.34090500526082,281.2853336013149,282.23079707097554]
[null,"15BL","Water delivered unmeasured household","Input","Ml/d",2,null,304.32091136067891,298.50331922880719,288.43415429662343,277.61604451630257,266.28792649825886,256.5751968410745,250.98972619662038,244.90397725514285,238.84897153100715,232.80163494296781,227.47565875599818,222.83901800521897,218.216588020985,213.09571358280479,208.11537422702366,204.49442722990781,200.90660152817247,196.04255591475041,191.25491296497776,186.49071867684614,182.4146615055725,178.99440504958824,175.63942136788037,172.82239716218589,170.02160329200538,168.00835538722887,166.82746704225258,165.64545895174419,164.50521009619806,163.33096008378817,162.20150031740576,161.32253972228213,160.45365270805516,159.57918287104962,158.76347464408568,158.0517896938743,157.34962580235455,156.64138227103794,155.97232013076732,155.29678717820246,154.62929652956544,153.95434992916375,153.28676316545204,152.60405901503677,151.92809162737896,151.25814543529171,150.59366870606536,149.9345683945356,149.26695952278055,148.61691300055708,147.9565368973702,147.30017806151778,146.63167371674888,145.96901204557463,145.31222471826138,144.66148463185087,144.01686136345879,143.37839507102103,142.74601579286366,142.11951202518958,141.65680299201216,141.35163755971828,141.06504449421249,140.77726589910074,140.49458629061198]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1,null,0,9.6179196419440827E-4,2.7007252233172316E-3,4.517492327826415E-3,6.2763651208977934E-3,5.6873566699706469E-3,5.834787295710981E-3,6.1271503831451385E-3,6.3678145389530942E-3,6.6107499137181341E-3,6.8589480555940642E-3,7.1450971754790744E-3,7.3718202622669506E-3,7.6423887233837114E-3,7.9102448380239717E-3,8.2361924808326287E-3,8.4947366269012871E-3,8.7614206340916271E-3,9.0255266631540723E-3,9.3533015091593705E-3,9.6224930495218686E-3,9.8842572072353006E-3,1.0149446893860766E-2,1.0359719947796039E-2,1.0571862834678734E-2,1.0775005942573716E-2,1.0962763924729261E-2,1.1152091070703441E-2,1.1341249569804831E-2,1.1531690815128282E-2,1.1726527659999934E-2,1.1884857533380658E-2,1.2046795185709589E-2,1.2209258569691583E-2,1.2364993936393381E-2,1.2515502078124928E-2,1.2664640183354938E-2,1.2814813257628423E-2,1.2961467870769895E-2,1.3107028833450381E-2,1.3250655693317124E-2,1.3395963294591938E-2,1.3537114486195441E-2,1.3676663104380482E-2,1.3812950388919954E-2,1.3946665146375275E-2,1.4079755868026502E-2,1.4213675261631387E-2,1.4056124551473811E-2,1.3889514913503207E-2,1.3769923363565726E-2,1.3695110071233425E-2,1.3587135019407632E-2,1.3476780053516801E-2,1.3390046960985402E-2,1.3318375763180141E-2,1.3259048162522758E-2,1.3203670827714988E-2,1.3140057126137555E-2,1.3070772153836469E-2,1.2969008352616775E-2,1.2845943268759619E-2,1.2667746703822308E-2,1.2502122743160234E-2,1.2324470971797919E-2]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G48*(SUM(G43,G45,G46,G47)-SUM(G55:G58))","v":0},0,{"$f":"I48*(SUM(I43,I45,I46,I47)-SUM(I55:I58))","v":0.53071406963386236},{"$f":"J48*(SUM(J43,J45,J46,J47)-SUM(J55:J58))","v":1.478248430589407},2.466775405527609,3.4189867372376939,3.1949890516821968,3.328572275375584,3.5069762849729114,3.6433419320495903,3.7789021185307008,3.9061498344610608,4.0600863933881097,4.1779839733470521,4.3135280294923684,4.4484506771593093,4.6162428455880073,4.7447000596119926,4.8748405167801252,5.0031051986703803,5.165680466865199,5.2957044631052197,5.4223607688020019,5.5504117978370058,5.6593783325622162,5.7699448258967747,5.8771358824771625,5.9772214934800374,6.0768868819171988,6.1774801820837304,6.2788530241800098,6.3820174421204348,6.4675736273257973,6.5526088445618109,6.637532067133324,6.7199270320384761,6.8010634471700815,6.8814469948565256,6.9622759572858159,7.0424867986326216,7.1222804056814022,7.2014502569554164,7.2813247443563247,7.3600400316203105,7.4379525285521693,7.5143640261982352,7.5895272582899675,7.6645063137104978,7.7401900401562411,7.6570392584276412,7.5691693705379848,7.5064298404222178,7.4675762660883329,7.4109628291047471,7.3531304786548271,7.3081473641511536,7.2713556704910891,7.2410843319561522,7.2130510899172622,7.1808237037375653,7.1455489640596754,7.0930706537529922,7.0292036611838569,6.9354712357441315,6.8484600223108902,6.7548323248622664]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,{"$f":"(((G46-G57))*1000000)/((G79)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H46-H57))*1000000)/((H79)*1000)","v":155.29803332663673},147.30536134657333,144.99563462568295,142.87628979232605,140.94311968034674,150.39036181482862,148.9582616839844,147.43167761066974,146.0591044031772,144.75572182186963,143.64251336294876,142.73094843125671,141.83036561143979,140.61378902048031,139.43888973787401,138.33059466059046,137.29671129610657,136.2329188667062,135.22005171401602,134.21668272570179,133.19177610276634,132.31324543395709,131.4722131230223,130.99815989331455,130.51521571839353,130.0749504326173,129.72103373751548,129.36564171012944,129.0115064972766,128.64769519758994,128.26265646925029,128.1093481153415,127.96056671070556,127.81020458485041,127.69819561318724,127.608275830834,127.52619445463968,127.43781666390392,127.3685513473924,127.30163790382264,127.24285609706897,127.16816434298747,127.11468517778192,127.06631928412651,127.03117013064407,127.00617556432788,126.98211354546171,126.95191846685564,126.91814902580575,126.88295852892144,126.84407161115017,126.79488640039891,126.76548775592806,126.73815225164086,126.70630446217142,126.67194544954597,126.63594843551365,126.5997766145382,126.56591644967251,126.53409942231505,126.51000642389339,126.49346765233476,126.48480485284254,126.47606486671516,{"$f":"(((BT46-BT57))*1000000)/((BT79)*1000)","v":126.47031734376125}]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,{"$f":"(((G47-G58))*1000000)/((G80)*1000)","v":{"$error":"#DIV/0!"}},165.65605188428913,164.05790259447386,160.73895410235269,157.38826873317021,154.02859931461364,151.24721693389279,150.99224437810372,150.40413692884837,149.81640863654297,149.21373870057056,148.66200550362078,148.14452477812694,147.62260336845671,146.72066465079857,145.89096651677701,145.059468283238,144.22784241318516,143.39543419856764,142.59048396187242,141.77139756513211,140.99958330343046,140.25506502307087,139.5387780787762,139.25676293191668,138.97431422921019,138.7289178772578,138.56147709129721,138.37987777033291,138.22238145447594,138.02054736477766,137.84470589438462,137.8798962349131,137.91296547755948,137.92968503710284,137.98962072570419,138.13675952358935,138.28451210800375,138.41858669292048,138.58179558873732,138.73119956830448,138.88116695410125,139.0172689077184,139.15396708944584,139.26995841486334,139.38689061009993,139.5048438064118,139.62386976170768,139.74392544830403,139.85076155136011,139.97033110773788,140.07414811886787,140.17668444695371,140.26139738887915,140.34634986141324,140.43148657334828,140.51673334723472,140.60203072528941,140.68732402502323,140.77257504055513,140.85776719095924,140.94606919750782,141.03047272048033,141.12841627780307,141.21926615775592,141.30989233077102]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,{"$f":"(((G46-G57)+(G47-G58))*1000000)/((G79+G80)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H46-H57)+(H47-H58))*1000000)/((H79+H80)*1000)","v":162.14417197064952},158.21249591947557,155.05228634560302,151.94929560836488,148.93491708817999,150.89997180932767,150.13500653012119,149.1061278317508,148.12067692985724,147.13787608646277,146.26353763294148,145.50334098942727,144.73821530559186,143.61738856061874,142.54596005200003,141.5224902680381,140.53609094672495,139.50951210085952,138.51913002529545,137.52377820179757,136.54343594717426,135.66727664641661,134.8231948360868,134.37212763772573,133.91248493844267,133.50581279569764,133.19672297147198,132.88064745945925,132.57310088903395,132.24152062813388,131.9064355789973,131.79874298714248,131.69253109423653,131.57860486496273,131.50447512074794,131.47577505975048,131.45155933888884,131.41730570030498,131.40469015715516,131.38768939485234,131.37528617585167,131.34676767771603,131.3311982380832,131.31113748726042,131.29972750957984,131.29504893414872,131.29088578323214,131.28236372844123,131.26655455039767,131.25358100115113,131.23262105038714,131.20408959420675,131.18255933605622,131.16226185397005,131.13867306974515,131.11316926839675,131.08648555664041,131.05933802363316,131.03335769373808,131.00859625903115,130.99466227591421,130.98959725376463,130.99412761824777,130.9963980277598,{"$f":"(((BT46-BT57)+(BT47-BT58))*1000000)/((BT79+BT80)*1000)","v":131.00068288689891}]
[null,"21BL","Water taken unbilled","Input","Ml/d",2,null,19.330462241541131,19.53359764215271,19.57614201428661,19.569089796554891,19.560688877556338,19.551314109012687,19.543439847324507,19.53636957584472,19.529963344607509,19.524553203969909,19.520868763728185,19.51706988620754,19.513329390255031,19.509726227796492,19.506254394740864,19.501938766753383,19.497766949133254,19.494463312240352,19.491311832995692,19.488315239216483,19.484869272397304,19.481235964252615,19.477742942128106,19.474403218915082,19.471216170701709,19.46776599174575,19.464053529694599,19.460491579503834,19.457080586839549,19.453549644792048,19.451513439242962,19.44972738259894,19.447998710497764,19.446177151760789,19.444111921125348,19.441938784846084,19.439730040392028,19.437449013446823,19.435127143179844,19.432536923895732,19.429775154268061,19.426860381670686,19.423661674750818,19.420257950060304,19.416621953740282,19.412819008438014,19.40901306923698,19.405327105968386,19.401678704229901,19.398157318934054,19.394718991787613,19.391367662640594,19.388088702228877,19.384893097713228,19.381832633556897,19.378877244760254,19.376064596821831,19.373260393393192,19.370371010946172,19.36748174211526,19.364366629717317,19.361051433004306,19.357606571595884,19.354143188373964,19.350616540050947]
[null,"22BL","Distribution system operational use","Input","Ml/d",2,null,1.21,1.21,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2,null,0.59185113402061851,0.63086493066573779,0.63167627415924887,0.61383054776673918,0.59578172368135274,0.59865894099710493,0.60153615831285734,0.60441337562860964,0.60729059294436205,0.61016781026011435,0.61304502757586676,0.61592224489161918,0.61879946220737148,0.62167667952312389,0.6245538968388763,0.6274311141546286,0.63030833147038101,0.63318554878613331,0.63606276610188572,0.63893998341763802,0.64181720073339044,0.64469441804914285,0.64757163536489526,0.65044885268064756,0.65332606999639997,0.65620328731215216,0.65908050462790457,0.66195772194365687,0.66483493925940929,0.6677121565751617,0.67051653099670905,0.67324806252405145,0.67597959405139363,0.67871112557873603,0.68144265710607843,0.68417418863342072,0.68690572016076312,0.68963725168810552,0.69236878321544781,0.69510031474279022,0.69783184627013262,0.70056337779747491,0.7032949093248172,0.7060264408521596,0.708757972379502,0.7114895039068444,0.71422103543418669,0.71695256696152909,0.71968409848887149,0.72241563001621378,0.72514716154355618,0.72787869307089859,0.73061022459824077,0.73334175612558317,0.73607328765292557,0.73880481918026786,0.74153635070761026,0.74426788223495266,0.74699941376229495,0.74973094528963735,0.75246247681697975,0.75519400834432193,0.75792553987166433,0.76065707139900673,0.76338860292634902]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2,null,0.15283756180168614,0.18563050895461511,0.19637419951837112,0.19474252281848628,0.19311084611860146,0.19147916941871665,0.18984749271883183,0.18821581601894699,0.18658413931906218,0.18495246261917736,0.18060132475281815,0.17625018688645891,0.17189904902009973,0.16754791115374054,0.16319677328738133,0.15993341988761201,0.15667006648784265,0.15340671308807333,0.15014335968830403,0.1468800062885347,0.14470443735535493,0.14252886842217519,0.14035329948899539,0.13817773055581564,0.13600216162263587,0.13382659268945613,0.13165102375627635,0.12947545482309658,0.12729988588991684,0.12621210142332695,0.12512431695673706,0.12403653249014718,0.12294874802355731,0.12186096355696742,0.12077317909037753,0.11968539462378765,0.11859761015719777,0.11750982569060789,0.11642204122401802,0.11533425675742813,0.11424647229083824,0.11315868782424837,0.11207090335765847,0.1109831188910686,0.10989533442447871,0.10880754995788884,0.10771976549129895,0.10663198102470908,0.1055441965581192,0.10445641209152931,0.10336862762493942,0.10228084315834954,0.10119305869175967,0.10010527422516978,9.9017489758579907E-2,9.7929705291990021E-2,9.6841920825400149E-2,9.5754136358810249E-2,9.4666351892220377E-2,9.3578567425630491E-2,9.2490782959040618E-2,9.1402998492450732E-2,9.0315214025860846E-2,8.9227429559270974E-2,8.8139645092681074E-2]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2,null,6.8073947973430311,7.1287308142987253,7.2264869351120753,7.3449053169531231,7.4986674144773913,7.9006342149182593,8.2709403031439557,8.6315260877699096,8.9840374389372535,9.3245808743635408,9.6125098204679595,9.8620428171387999,10.110859202278416,10.358017891558628,10.603459262131548,10.768429917804944,10.931549428218453,11.171316933769088,11.409252912712423,11.645325528591494,11.843784385802596,12.004622357405175,12.163651346207718,12.320848302357774,12.476220715572529,12.58508677900255,12.647438494075171,12.707997327231165,12.766757774154964,12.823707265276319,12.863111742777674,12.899809420281219,12.935823069250013,12.972944325959123,13.012838983883332,13.054020469060598,13.09562682243762,13.13809534194414,13.181051204680397,13.227207120874425,13.275409068993829,13.325436015965685,13.378849337900297,13.434708243895635,13.493337919925009,13.553959616885674,13.614618274265071,13.673847390477723,13.732629696913605,13.789898299205218,13.846045238362819,13.901155527757542,13.955403564001845,14.008658238012725,14.060301842927483,14.110692863801976,14.159381974141183,14.207970887211014,14.257576296894792,14.307180907410247,14.349548019972021,14.384370475154004,14.420740602741974,14.457332708369673,14.494680557928119]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2,null,17.322566140614885,17.19224053269534,16.402365512429022,15.569226406636924,14.710304224210633,14.382379721637371,14.054683816872689,13.727102211012296,13.399634904056196,13.072167597100094,12.790877047477615,12.555306059571588,12.319735071665562,12.084164083759537,11.848821693662092,11.714005189888704,11.579417283923897,11.344760687252201,11.110104090580505,10.875447493908807,10.686510458953563,10.54352158352336,10.400761305901739,10.258001028280114,10.115240750658494,10.029629925182439,10.001168551851952,9.9727071785214694,9.9442458051909828,9.915784431860498,9.8873230585300096,9.8588616851995248,9.83040031186904,9.8019389385385534,9.7737061630166515,9.7454733874947461,9.7172406119728425,9.6890078364509407,9.6607750609290353,9.6325422854071316,9.6043095098852298,9.5760767343633244,9.5478439588414226,9.5196111833195207,9.4913784077976153,9.4631456322757117,9.4349128567538099,9.4066800812319045,9.3784473057100008,9.350214530188099,9.3222103524747766,9.2942061747614559,9.2662019970481335,9.2381978193348147,9.2101936416214922,9.1821894639081716,9.1541852861948492,9.1261811084815285,9.0981769307682061,9.0701727530548872,9.0535984657706781,9.0484540689155875,9.0433096720604933,9.0381652752053991,9.0330208783503085]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2,null,1.7095377584588674,1.5074589955526057,1.4646134707567529,1.4716656884884716,1.4800666074870266,1.4894413760306751,1.4973156377188572,1.5043859091986429,1.5107921404358533,1.5162022810734559,1.5198867213151781,1.5236855988358222,1.5274260947883302,1.5310292572468698,1.5345010903024967,1.5388167182899808,1.5429885359101081,1.5462921728030095,1.5494436520476702,1.5524402458268782,1.555886212646058,1.5595195207907457,1.5630125429152555,1.5663522661282812,1.5695393143416536,1.5729894932976116,1.5767019553487625,1.5802639055395273,1.5836748982038131,1.5872058402513145,1.5892420458003991,1.5910281024444228,1.5927567745455988,1.5945783332825738,1.5966435639180165,1.5988167001972786,1.6010254446513348,1.6033064715965404,1.6056283418635195,1.6082185611476305,1.6109803307753017,1.6138951033726778,1.6170938102925452,1.6204975349830599,1.6241335313030785,1.6279364766053481,1.6317424158063825,1.6354283790749775,1.6390767808134623,1.642598166109309,1.6460364932557499,1.6493878224027696,1.6526667828144854,1.6558623873301339,1.6589228514864651,1.6618782402831085,1.6646908882215317,1.6674950916501721,1.6703844740971898,1.6732737429281024,1.676388855326046,1.679704052039058,1.6831489134474784,1.6866122966693973,1.6901389449924176]
[null,"28BL","Distribution losses","Input","Ml/d",2,null,111.71808436937287,102.37201941783302,99.105214008024561,95.842145117336287,92.568369984025026,92.483707376997899,92.431977391232834,92.390657400371623,92.357961584307304,92.338229774583652,92.329380858410588,92.313093892675738,92.297581920040244,92.283864976758124,92.27176808377763,92.23768443997416,92.205367153989343,92.197338744301518,92.191294018869229,92.187267541966676,92.173598104509068,92.151414051809425,92.130950670121422,92.112472619997391,92.09597178780831,92.068564722515816,92.030260270339966,91.993899211941113,91.959487497300927,91.9256790046134,91.910983104938495,91.899316997060652,91.888392302260428,91.876267113084069,91.860896252985569,91.844130659990199,91.826904590620273,91.808744072629693,91.790055368087607,91.767898261070613,91.743523571784692,91.717170880676605,91.687147880283291,91.654474278058586,91.618797634170335,91.58096202036856,91.54308645224927,91.506760401229187,91.470918721515972,91.436717762389662,91.403492926738181,91.371391738849013,91.340225172845564,91.310135324971597,91.281791686553078,91.254805707534516,91.229664379909451,91.204631694063551,91.178497332585323,91.152363883891525,91.121812199155258,91.087175197054606,91.050860857852555,91.014306018797285,90.976932170710157]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G55:G60)","v":0},{"$f":"SUM(H55:H60)","v":138.30227176161196},129.01694520000004,125.02673040000003,121.03651560000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000004,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000001,117.04630080000003,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000004,117.04630080000003,117.04630080000001,117.04630080000001,117.04630080000003,117.04630080000001,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000001,117.04630080000003,117.04630080000001,117.04630080000004,117.04630080000003,117.04630080000001,117.04630080000003,117.04630080000001,117.04630080000003,117.04630080000003,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000004,{"$f":"SUM(BT55:BT60)","v":117.04630080000003}]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G61*1000000)/(G76*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H61*1000000)/(H76*1000)","v":113.28507541697886},104.71077480904501,100.65290577445882,96.720358177920843,92.715443430073151,91.839418656086266,91.091776392042561,90.415352427012749,89.79709937833023,89.258572558052592,88.832674989620344,88.42606148675857,88.027222532474497,87.641452973570921,87.268159061187248,86.90544564170348,86.555536821873815,86.218022170580042,85.893226036954786,85.581070786012702,85.278149739159915,84.98681456617588,84.706623484463037,84.438104377705997,84.181013302231918,83.935037900949126,83.700050646808108,83.475808578783287,83.262177512180997,83.056145640094712,82.942509684759514,82.843608972406784,82.748478175866282,82.647857949183319,82.532650605315766,82.411171310232646,82.28788017347236,82.160568088758581,82.031177023957,81.886003979067738,81.731034492424058,81.567492586939835,81.38768242487906,81.196503017710725,80.992511760211926,80.779742305607186,80.567913010726144,80.364161134616268,80.163608403164872,79.971360516037066,79.784882955318906,79.604231711282054,79.428503390689286,79.258259105859821,79.096347502438789,78.940985660728117,78.794203798503233,78.648436626728795,78.498486148329903,78.349112644238076,78.192437885913208,78.029963560026388,77.861091500074593,77.691943142053532,{"$f":"(BT61*1000000)/(BT76*1000)","v":77.520108137581232}]
[null,"31BL","Measured Non Household - properties","Input","000's",2,null,45.24,48.222142060344027,49.875945131011107,50.119160886678195,50.362376642345282,50.605592398012362,50.84880815367945,51.092023909346537,51.335239665013624,51.578455420680697,51.821671176347785,52.064886932014872,52.308102687681952,52.551318443349039,52.794534199016127,53.037749954683214,53.280965710350287,53.524181466017374,53.767397221684462,54.010612977351542,54.253828733018629,54.497044488685717,54.740260244352804,54.983476000019877,55.226691755686964,55.469907511354052,55.713123267021132,55.956339022688219,56.199554778355306,56.442770534022394,56.679828763991964,56.910729468264044,57.141630172536118,57.372530876808199,57.603431581080272,57.834332285352346,58.065232989624427,58.2961336938965,58.527034398168581,58.757935102440655,58.988835806712736,59.219736510984809,59.45063721525689,59.681537919528971,59.912438623801052,60.143339328073125,60.374240032345199,60.60514073661728,60.836041440889353,61.066942145161434,61.297842849433508,61.528743553705588,61.759644257977662,61.990544962249743,62.221445666521817,62.45234637079389,62.683247075065971,62.914147779338045,63.145048483610125,63.375949187882199,63.60684989215428,63.837750596426353,64.068651300698434,64.299552004970508,64.530452709242581]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2,null,5.5739999999999998,6.7699618125000036,7.1617851999999953,7.1022777999999933,7.0427703999999913,6.9832629999999893,6.9237555999999865,6.8642481999999845,6.8047407999999825,6.7452333999999805,6.5865469999999862,6.4278605999999909,6.2691741999999966,6.1104878000000022,5.9518014000000088,5.8327866000000155,5.7137718000000222,5.5947570000000297,5.4757422000000373,5.356727400000044,5.277384200000041,5.1980410000000381,5.1186978000000352,5.0393546000000322,4.9600114000000293,4.8806682000000263,4.8013250000000234,4.7219818000000204,4.6426386000000175,4.6029670000000156,4.5632954000000145,4.5236238000000126,4.4839522000000116,4.4442806000000097,4.4046090000000087,4.3649374000000067,4.3252658000000057,4.2855942000000038,4.2459226000000028,4.2062510000000009,4.1665793999999998,4.1269077999999979,4.0872361999999969,4.047564599999995,4.0078929999999939,3.968221399999992,3.9285497999999905,3.8888781999999891,3.8492065999999876,3.8095349999999861,3.7698633999999847,3.7301917999999832,3.6905201999999817,3.6508485999999802,3.6111769999999788,3.5715053999999773,3.5318337999999758,3.4921621999999743,3.4524905999999729,3.4128189999999714,3.3731473999999699,3.3334757999999685,3.293804199999967,3.2541325999999655,3.214460999999964]
[null,"33BL","All void non-households - properties","Input","000's",2,null,13.834,10.458004477155969,8.6144863689888833,8.6328863633217949,8.6512863576547083,8.6696863519876199,8.6880863463205333,8.7064863406534485,8.7248863349863601,8.7432863293192735,8.736891573652187,8.7304968179851024,8.7241020623180177,8.717707306650933,8.7113125509838483,8.7148356953167614,8.7183588396496781,8.721881983982593,8.7254051283155096,8.7289282726484227,8.7423693169813372,8.7558103613142499,8.7692514056471627,8.7826924499800754,8.7961334943129881,8.8095745386459008,8.8230155829788135,8.8364566273117262,8.8498976716446389,8.873256615977553,8.8957730860079689,8.9174470817358884,8.9391210774638097,8.9607950731917292,8.9824690689196505,9.0041430646475717,9.0258170603754913,9.0474910561034125,9.069165051831332,9.0908390475592533,9.1125130432871746,9.1341870390150941,9.1558610347430154,9.1775350304709349,9.1992090261988562,9.2208830219267774,9.2425570176546969,9.2642310133826182,9.2859050091105377,9.307579004838459,9.3292530005663785,9.3509269962942998,9.3726009920222211,9.3942749877501406,9.4159489834780619,9.4376229792059814,9.4592969749339026,9.4809709706618239,9.5026449663897434,9.5243189621176647,9.5459929578455842,9.5676669535735055,9.5893409493014268,9.6110149450293463,9.6326889407572658]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,455.755,{"$f":"H66+SUM(I67:I72)","v":475.14414141648308},494.06760298771627,514.63087710991522,538.81638796277696,563.9804495576592,{"$f":"M66+SUM(N67:N72)","v":587.60815847831327},{"$f":"N66+SUM(O67:O72)","v":610.41307370226866},632.53743854058155,653.64938994836382,671.42441947932161,687.06432712141589,702.64489650281416,718.08588192085585,733.38212868280254,744.30925361232198,755.07895439706238,769.8940747982341,784.55454415993518,799.05758996450152,811.48953572922346,821.84920115034379,832.05502452696794,842.10503689911764,851.99987240260077,859.34785749505795,864.14813063878773,868.79542550025189,873.28928911027435,877.62866523252831,880.47228972800019,883.08514511482883,885.6396756043971,888.2886148532059,891.17396185382051,894.16898273658546,897.20019530152581,900.30487484312539,903.45106700167639,906.87000558421892,910.46330568759197,914.21211600409356,918.24951344469014,922.49528826037931,926.97714091610999,931.62867832934319,936.28325870204196,940.8158971094316,945.3103584699046,949.67572198277628,953.94540910896717,958.12667260875526,962.2343814744562,966.25736849986799,970.14300063524013,973.92183555215854,977.55559053156435,981.1807626219022,984.8925095501495,988.60414100047706,991.98245828256404,995.00128003031966,998.15189127508359,1001.3213278483378,1004.5550662411897]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2,null,6.9260000000000002,10.90222060028008,10.239936391466687,9.4591138542833146,11.227744032099856,12.251325126070006,10.659844897250084,9.8075276379000087,9.1075166277899378,8.0637346310599956,6.6055338521400904,6.377379314070005,6.3159118721900942,6.1713193436198832,6.0213871611299892,5.846970703410121,5.6838978503098678,5.5229969779501173,5.3627967349899901,5.1997244906198663,5.0378890397200795,4.8748309332899717,4.7154687137400231,4.5540668837999894,4.3933219437900899,4.2345602010799537,4.0749060068900196,3.9164385431698951,3.7575018567900602,3.5974710341099612,2.0480487034301236,1.8089991154099312,1.7485813985698819,1.8463777420000602,2.091268299519919,2.2048775104700087,2.2423678260700739,2.3184709518599753,2.3614731285301001,2.6440062659698502,2.8246242436800579,2.9857144892501144,3.2846567243199294,3.5005111164500899,3.7450599242799414,3.9208333265899178,3.9239854738201445,3.7976679751699751,3.7581210557798816,3.624390906780163,3.5252814507797789,3.4336849993000702,3.3574910707500725,3.2697292332299015,3.1274457617999483,3.0168164352701474,2.8665307254699486,2.8576398643501064,2.9473211889298594,2.9472015674199405,3.0978223881001083,3.2213224003900738,3.357840780819902,3.3773416015600284,3.4439507052399181]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2,null,5.34,7.1330550000000006,9.4220050000000004,11.901479999999999,13.885060000000001,13.885059999999999,13.885059999999999,13.885059999999999,13.885059999999999,13.885059999999999,11.901479999999999,9.9178999999999995,9.9178999999999995,9.9178999999999995,9.9178999999999995,5.566421375,5.566421375,9.9178999999999995,9.9178999999999995,9.9178999999999995,7.9343199999999996,5.9507399999999997,5.9507399999999997,5.9507399999999997,5.9507399999999997,3.4712649999999998,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.49589499999999997,0,0,0,0]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2,null,0,2.5000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,null,0,1.3513658162029856,-0.74347982023351733,-0.80231973208435647,-0.93229317923817234,-0.97732353118772153,-0.9221959765959582,-0.89267241394463781,-0.87321178947706812,-0.84184322327769223,-0.73698432118226265,-0.66037167197578128,-0.65824249079184938,-0.65323392557820625,-0.64804039918328726,-0.4912671488906426,-0.48561844056951031,-0.63077657677843035,-0.62522737328890798,-0.61957868605350086,-0.54526327499809213,-0.47090551216967924,-0.46538533711589025,-0.4597945116503297,-0.45422644030691117,-0.36284010862277682,-0.27142286316018271,-0.26593368170574649,-0.26042824676756027,-0.25488491185603834,-0.20121420795828726,-0.19293372858123803,-0.19084090900162209,-0.19422849319130364,-0.20271129890534212,-0.20664662770502673,-0.20794526112968015,-0.21058141026037447,-0.21207096997909503,-0.22185768342728807,-0.22811414030695687,-0.23369417274852822,-0.24404928372337054,-0.25152630076092919,-0.25999726854922756,-0.26608591335673282,-0.26619510112141143,-0.26181956778032145,-0.26044969530687467,-0.25581739390850089,-0.25238432458888838,-0.24921149951194366,-0.24657220504911948,-0.24353220781813434,-0.2386036264277891,-0.23477151835174936,-0.2295657460641678,-0.22925777401223968,-0.23236426068251603,-0.23236011709241211,-0.22040010601313043,-0.2075006526343941,-0.2122295360559292,-0.21290502830584046,-0.2152123123879619]
[null,"34.7BL","Measured household void properties","Input","000's",2,null,18.465,17.049167833796968,17.728181304030546,18.466034686114952,19.333861515353117,20.236800796540834,21.084612523136936,21.902900687081537,22.696769276558516,23.454310349836199,24.092115671018433,24.653308342994201,25.212371833786015,25.766426759364165,26.315288158547474,26.70737630743816,27.093815748007565,27.625413324786027,28.1514616980749,28.671861384128402,29.117945659126583,29.489672171296377,29.855878508412165,30.216494020062395,30.571541460369204,30.835202568992088,31.007446432152303,31.174201113858029,31.335450360625668,31.491156272481646,31.593191480439938,31.686946209021208,31.778608118022891,31.873657611214231,31.97718991011951,32.084657537824569,32.193423798954328,32.304826209214696,32.417718179193749,32.540396862621137,32.669332002928186,32.803847175676744,32.948717459400051,33.10106476016103,33.261883028710244,33.428789942067056,33.595806043188425,33.758446610968811,33.919717306275672,34.076355700184109,34.22956102477302,34.379593524285063,34.526986729334226,34.671339937152304,34.810764563580108,34.946357081931886,35.076743827996125,35.206822602008394,35.340007862690797,35.473188979783359,35.594410085796383,35.70273173843082,35.815782274486878,35.929508302792506,36.045541615180547]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2,null,651.91800000000001,647.01332196476994,637.63726607475996,625.88271791892737,612.22537595043661,598.57754795100925,584.93923392064517,571.30567687481266,557.67687681351185,544.04807675221093,532.34109844169484,522.53691394383679,512.73272944597863,502.92854494812053,493.13387441932571,487.52297178611281,481.92158312196318,472.15545450035825,462.38932587875331,452.62319725714832,444.75986244820137,438.80883542097592,432.86732236281375,426.92580930465152,420.98429624648929,417.42127545414962,416.23674692763257,415.05221840111551,413.8676898745984,412.68316134808128,411.49863282156423,410.31410429504712,409.12957576853,407.94504724201295,406.77003268455911,405.59501812710533,404.4200035696515,403.24498901219772,402.06997445474389,400.89495989729011,399.71994533983627,398.54493078238249,397.36991622492877,396.19490166747494,395.01988711002116,393.84487255256732,392.66985799511355,391.49484343765971,390.31982888020593,389.1448143227521,387.9793137343616,386.8138131459711,385.6483125575806,384.4828119691901,383.31731138079959,382.15181079240904,380.98631020401854,379.82080961562804,378.65530902723754,377.48980843884704,376.80000630362105,376.58590262155963,376.37179893949815,376.15769525743673,375.94359157537531]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2,null,30.047999999999998,27.469996535230031,27.07192092524016,26.572862581072865,25.993018049563638,25.413577448991123,24.834540779355315,24.255706075187863,23.677073336488764,23.098440597789665,22.60140190830592,22.185149406164115,21.768896904022309,21.3526444018805,20.936795830675404,20.698575888888385,20.460759878038079,20.046123099643111,19.631486321248143,19.216849542853176,18.88299895180014,18.630338479025756,18.378081937188078,18.125825395350404,17.873568853512726,17.722295045852469,17.672003972369627,17.621712898886791,17.571421825403952,17.521130751921113,17.470839678438274,17.420548604955439,17.3702575314726,17.319966457989761,17.270079315443631,17.220192172897502,17.170305030351372,17.120417887805246,17.07053074525912,17.02064360271299,16.970756460166861,16.920869317620731,16.870982175074602,16.821095032528472,16.771207889982346,16.721320747436216,16.671433604890087,16.621546462343957,16.571659319797828,16.521772177251698,16.472288965642282,16.422805754032861,16.373322542423445,16.323839330814025,16.274356119204604,16.224872907595188,16.175389695985768,16.125906484376351,16.076423272766931,16.026940061157511,15.997653396383578,15.988563278445126,15.979473160506677,15.970383042568228,15.961292924629779]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G63:G66)+G73+G74+G75","v":0},{"$f":"SUM(H63:H66)+H73+H74+H75","v":1220.8340000000001},1232.1267361002799,1242.1571879917469,1251.4068173460305,1262.4250768781303,1274.4669175042004,1284.9271958014506,1294.5401157893507,1303.4530247671405,1311.3171927982007,1317.6041452503407,1323.662943164411,1329.6602736366012,1335.513011580221,1341.225735241351,1346.8235498447614,1352.2682094950712,1357.5618861730215,1362.6953626080115,1367.6657667986315,1372.5239250383515,1377.2289430716419,1381.7845167853818,1386.1786886691821,1390.412115612972,1394.4867808140523,1398.401791820942,1402.158335364112,1405.7559422209024,1409.2431077550125,1411.1738509584427,1412.8585445738527,1414.4828204724224,1416.2048927144228,1418.1817734139427,1420.2722633244127,1422.4002435504829,1424.6043269023428,1426.8514124308731,1429.3810310968429,1432.0912677405233,1434.9625946297735,1438.1328637540937,1441.5189872705439,1445.1496595948236,1448.9561053214136,1452.765703195234,1456.4489835704039,1460.0927170261839,1463.6027203329641,1467.0235320837437,1470.3527473830443,1473.6057687537941,1476.7710282870244,1479.7940043488243,1482.7063510840946,1485.4684121095647,1488.2215822739147,1491.0644337628446,1493.9071656302647,1496.9005183183649,1500.0173710187551,1503.2707420995748,1506.5436140011352,{"$f":"SUM(BT63:BT66)+BT73+BT74+BT75","v":1509.883095006375}]
[null,"37BL","Measured Non Household - Population","Input","000's",2,null,39.060678947170921,39.20979430945718,39.570495909851722,39.907906511794067,40.240324368464869,40.540393920803403,40.77733132366744,41.171138592411694,41.576074303036748,42.029460877369445,42.473943367648822,42.920216941160504,43.699379099489349,44.35759738004316,44.906916379094596,45.383533925848759,45.837095089961473,46.281457719428346,46.793785164948289,47.285638659732889,47.725868125433308,48.199297117760672,48.711847596864764,49.268887256079296,49.81597997675383,50.332553789505489,50.88279949150072,51.430396628285237,51.92342432508346,52.355785418456627,52.759764893543341,53.110820833765189,53.38610509761498,53.583709722579684,53.774684815439137,53.933119119693472,54.10901052183641,54.213254102687294,54.257155675070578,54.285774104206737,54.352269638803435,54.419446635263419,54.479096089549245,54.617539700614273,54.877032952545967,55.244592205582002,55.655473666144232,56.06261094680498,56.475499702113289,56.881709470065267,57.309133738528246,57.747531884648822,58.164666751436037,58.567774848607257,58.932177519595534,59.259622955408247,59.595780457199446,59.883043770149619,60.100283277701237,60.312254831646833,60.471062014054141,60.639755280203858,60.810219314938642,60.982896976305653,61.160977004057401]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2,null,7.4345941717088806,7.462975967244617,7.5316299202300812,7.5958507930435317,7.6591213742620354,7.7162349576675027,7.7613323159795584,7.8362874192675065,7.9133606487984522,7.9996557484720583,8.0842560939019776,8.1691973442346963,8.3174987715847521,8.4427804083667439,8.5473347565971025,8.6380515114191425,8.7243798415484335,8.8089573733324542,8.9064709533094089,9.0000876344379108,9.0838784826291956,9.1739883455897342,9.2715443765488388,9.3775682326474055,9.4816988433316709,9.580020653424512,9.6847513851814853,9.7889780036457665,9.8828181759086391,9.9651114015131697,10.042002626446354,10.108820677680107,10.161216765990524,10.198827740317213,10.235176886071564,10.265332397618124,10.298810596883285,10.318651745053806,10.327007728179723,10.332454802121958,10.345111195387062,10.357897294344276,10.369250642446048,10.395601235719823,10.44499174992513,10.514950950687499,10.593155861464666,10.670648125692324,10.7492350938792,10.826550820454038,10.907904398036749,10.991346682960781,11.070741832584964,11.147467204252237,11.216825598599364,11.279149756659663,11.343132121302453,11.397808235742083,11.439156405314165,11.479501901654963,11.509728384772359,11.541836530537552,11.574281714627652,11.607148228200543,11.641042998391598]
[null,"39BL","Measured Household - Population","Input","000's",2,null,888.72225000000003,918.95393272545289,956.98022702132198,998.09586440542512,1041.0174843432683,1091.1189206918366,1143.1249108247239,1191.489177796017,1237.7932280700945,1283.2409669945141,1321.490773411386,1352.2716024105785,1383.4981540407164,1415.4942574462971,1448.3174804883602,1472.6533401889201,1496.0099278467626,1527.5588394032088,1559.112461892495,1591.0085618950866,1619.2849232787994,1642.8239141221866,1666.4032612386873,1690.0531245364396,1714.3864868677192,1733.6326383825085,1746.9692917973996,1760.0115932947692,1773.6590231048854,1787.4022589433966,1800.769636976454,1810.6660515688141,1820.41391678533,1830.1161687997526,1839.6240511709755,1849.0922095348026,1858.3883762678961,1867.8086947968711,1877.3949464748462,1887.0294847162008,1896.6868192723728,1906.4511797838297,1916.3985385256153,1926.3031028096209,1936.0434141901026,1945.6320490296407,1955.2178809679913,1964.9321336262005,1974.6374006315875,1984.369720303408,1993.9720790277515,2003.4570714854538,2012.9604987027146,2022.4390267909635,2031.9427345347096,2041.4310287531212,2050.7911150189261,2060.201925928593,2069.7080752816869,2079.1575114384132,2087.6438717005667,2095.0292563272383,2102.3882253042248,2109.7114396636057,2116.9877812934483]
[null,"40BL","Unmeasured Household - Population","Input","000's",2,null,1732.4953839931702,1714.7060534564434,1692.3824738275609,1664.9704594815091,1633.3176007150737,1601.3042886289595,1569.1868370830512,1537.0380081599305,1504.8374118611712,1472.5820106069598,1444.113315848492,1419.4497721774399,1394.7515370353815,1370.0288911412808,1345.2961291526676,1328.9751046350375,1312.6951154262049,1288.0312142417092,1263.3718875837924,1238.7214501589208,1217.9337486200986,1201.0324435581417,1184.1773472367204,1167.3716429368985,1150.6181083046285,1138.7584353668797,1131.8174559229683,1124.9666807163287,1118.2050451208027,1111.5386700102213,1104.9693658570936,1098.5189441905738,1092.1616533631482,1085.8956423500952,1079.7172113200525,1073.6194827348152,1067.5988434270719,1061.6520363742668,1055.7775243729716,1049.9746657281469,1044.2379640114157,1038.5635851517177,1032.9487704379828,1027.3891761027971,1021.8802686259251,1016.4163188468368,1010.9930063550268,1005.6099960158173,1000.2699353603203,994.97298726236977,989.72100424447638,984.51445353582449,979.35336647795282,974.23847760384479,969.17033635154837,964.15061708811675,959.18014399636127,954.25948921070437,949.38832243136073,944.56515906404536,940.80810682577112,938.11770561831008,935.47237547309317,932.86917718953237,930.30688258216992]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G77:G80)","v":0},{"$f":"SUM(H77:H80)","v":2667.7129071120498},2680.3327564585979,2696.4648266789645,2710.5700811917718,2722.234530801069,2740.6798381992671,2760.850411547422,2777.5346119676269,2792.1200748831006,2805.8520942273153,2816.1622887214289,2822.8107888734135,2830.2665689471719,2838.323526375988,2847.0678607767195,2855.6500302612258,2863.2665182044775,2870.6804687376789,2878.1846055945452,2886.0157383481783,2894.0284185069604,2901.2296431436789,2908.5640004488214,2916.0712229620649,2924.3022739924336,2932.3036481923182,2939.3542985970498,2946.197648643029,2953.6703107266803,2961.2618257735876,2968.5407703535375,2972.4046372708335,2976.1228920120839,2979.7943486127447,2983.3511241925389,2986.9101437869294,2990.395040813688,2993.9926370188791,2997.7566342510681,3001.6223793506765,3005.6221641179791,3009.7921088651551,3014.1956556955934,3018.7054198487522,3023.2457075184984,3027.8079110327471,3032.4595168506271,3037.275388714515,3042.1320707879004,3047.0509678562971,3051.9101214087927,3056.7104035888879,3061.5492737646887,3066.3927464476678,3071.2620740044531,3076.1204185533056,3080.9101715937895,3085.7422671451891,3090.6358373960629,3095.5144272357606,3100.4327689251645,3105.3285537562897,3110.2451018068841,3115.1706620576442,{"$f":"SUM(BT77:BT80)","v":3120.0966838780669}]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,{"$f":"(G80+G79)/(G66+G74)","v":{"$error":"#DIV/0!"}},{"$f":"(H80+H79)/(H66+H74)","v":2.3664182786735526},2.3469611637623715,2.3410367607975924,2.3349711353678231,2.3234040404983793,2.3159474323780742,2.3131787810798463,2.3089480340592861,2.3043166298292443,2.3009341292114729,2.2974607995386522,2.2914339705431037,2.2859147903987771,2.2813187848487924,2.2776821521899149,2.274358786090187,2.2705770596561026,2.2668903189673379,2.2635215724575595,2.2607441457459347,2.2584836068500045,2.2558507344425607,2.2535617427302763,2.2516590325768324,2.2506207584755229,2.2497341137269311,2.2483760923449601,2.2471344537769298,2.2467065909135506,2.2466979448184667,2.249074613149487,2.2492552064544089,2.2494939287908537,2.2496035216647869,2.2492043376103501,2.2486479778848167,2.2479577546756833,2.2472947237377561,2.2467446925065362,2.2458195684749556,2.2446667525153861,2.243381417867615,2.2417936695448808,2.2398682431041785,2.2374662121839202,2.2347095239325325,2.2319906173175892,2.2296165896119802,2.2273435896908875,2.2253488251586475,2.2234429640362006,2.2216384714930708,2.2200105976800568,2.2185447266062539,2.2173631869677548,2.2163852633985508,2.2155895650958852,2.2148845942796571,2.2141477963441893,2.2134075564447544,2.2125151781820271,2.21141390085109,2.2101187650705874,2.2088035939691424,{"$f":"(BT80+BT79)/(BT66+BT74)","v":2.2073869080722646}]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,{"$f":"G66/(G66+G74)","v":{"$error":"#DIV/0!"}},{"$f":"H66/(H66+H74)","v":0.41145265795952413},0.42342020342206904,0.43656930043696845,0.45122730614789436,0.46811193551392521,0.48512026992739687,0.50113808813825755,0.51654682927234519,0.53144835378021749,0.54575500752209294,0.55777010512721492,0.568008946912408,0.57812887245993994,0.58810597657083341,0.59793930680718244,0.60422940581179874,0.61041117727521521,0.61985778878963627,0.62918192471293277,0.63838767689177855,0.64596212894234062,0.65192080430119792,0.65779138661977377,0.66358121980897866,0.66929337645004328,0.67306440555157476,0.67491279050502517,0.67671224823854392,0.6784637020723,0.68016788434644337,0.68149543798592904,0.68276299488943093,0.68401352184205522,0.68528432861200761,0.68660432622963141,0.68794718282889189,0.68929492341899545,0.69065626088166843,0.69202336715599733,0.69345029842599915,0.6949129482258446,0.69640617678801375,0.69795982997551409,0.69955422077633655,0.70119457250231199,0.70286478195621427,0.70452692945932116,0.70615350344102235,0.70776354669356467,0.70933758202081654,0.71087848138583065,0.71239336071520909,0.71388584906898844,0.71535398329849453,0.71678718025367782,0.71819243606529959,0.71956234106748318,0.72092551738115163,0.72230140823202282,0.72367214671159519,0.72471885339535191,0.72543786688538903,0.72618020219008272,0.72692310449176822,{"$f":"BT66/(BT66+BT74)","v":0.72767551098530003}]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,{"$f":"(G66)/(G66+G75+G74+G73)","v":{"$error":"#DIV/0!"}},{"$f":"(H66)/(H66+H75+H74+H73)","v":0.3941883053418741},0.40726292968833244,0.41994518939027803,0.43408527286146753,0.45037655483539635,0.46679071332013033,0.48225218866393832,0.49712869942072546,0.51151827264820826,0.52533596593123255,0.5369423551013548,0.5468343031263152,0.55661262376358989,0.56625417042941562,0.57575797047756194,0.58183789903126637,0.58781359139067757,0.59694618879984662,0.60596145319419992,0.61486329981031429,0.62218847801438426,0.62795154831257904,0.63362984275295409,0.6392304465252393,0.64475631497376162,0.64840458018211256,0.65019285556935114,0.65193383507598435,0.6536284088106562,0.65527728226310034,0.65656177513731362,0.6577882374999684,0.65899824132635054,0.66022788744352068,0.66150515210732064,0.66280455764423141,0.66410871136613381,0.66542604483366263,0.66674898350529366,0.66812983882350718,0.66954528521970325,0.67099035058157197,0.67249392062807156,0.67403694585157237,0.67562448383349849,0.67724095212575608,0.67884965183016766,0.68042395470896233,0.68198229003682587,0.68350580459578392,0.68499727616704909,0.68646359073940144,0.68790825968127201,0.68932938146123734,0.69071671022497072,0.69207701653833509,0.69340312611337185,0.69472274496353192,0.69605469519814744,0.6973816806996771,0.69839499278518336,0.69909107433428763,0.69980974053492961,0.70052896242199958,{"$f":"(BT66)/(BT66+BT75+BT74+BT73)","v":0.70125739245073604}]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G45:G47)+G43+G54+G59+G60+G53","v":0},{"$f":"SUM(H45:H47)+H43+H54+H59+H60+H53","v":702.44914568782008},701.5576979352353,693.16422818328067,687.86427859444802,682.55588270939768,699.57704536008941,708.26889717793813,710.15823550064488,709.93472502147529,709.40968128150382,707.2730522987232,706.00622157520081,704.51924326388848,702.18642112696523,700.12724988824129,698.23982888739386,696.29889429862874,694.14813142809112,692.0749076252398,690.0277539439594,688.08653227199875,686.3220526745057,684.60140169108081,684.0164676616414,683.50964496573226,683.16456777315693,682.94873793107013,682.62583292106069,682.40365648729266,682.19557176718888,681.94438547517427,681.89103065435017,681.63288578012816,681.34886643684376,681.16320489601094,681.10835174249291,681.0540481567466,680.99176327773375,681.03060405521376,681.08176222060024,681.16381753584847,681.22830282890402,681.37233605603399,681.5181523460891,681.68049547536953,681.85030047881628,682.02785070286984,682.21995406386588,682.40447514404764,682.60904615074401,682.7822651974252,682.91980846067884,683.08304460843499,683.25493747975588,683.42661451372078,683.59828216855044,683.75531541294538,683.91986233650027,684.10907473601469,684.30421131723426,684.54429709395924,684.80879704465269,685.10338437591838,685.3931779909808,{"$f":"SUM(BT45:BT47)+BT43+BT54+BT59+BT60+BT53","v":685.68881720107026}]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2,null,17.75167492905565,17.75167492905565,17.75167492905565,18.172055557500556,18.796686835281321,18.98254319709714,18.18665406408628,17.107362836874778,16.073183099842879,15.250426994275061,14.412588482744606,13.013340034511668,12.282717894243612,11.803911875304728,10.980581254142155,10.27193482456077,9.8075709365495527,9.3946663614992225,8.9985793188525154,8.6087667988198291,8.120191760602502,8.3053487916026398,8.3362808637909147,8.0334584853239406,8.1048193498049628,8.0192515923897947,8.0016478426876354,8.0348928827653641,7.981084170445798,7.8366652826816612,8.0204584723551271,8.0141995750236159,7.7961396975014594,7.8690037668428392,7.7780895221001716,7.6499304427381034,7.7523989176122257,7.6780379156267458,7.6574324552498583,7.5991728241177894,7.612209070755628,7.5200299639822363,7.3941170371290692,7.1754942231684824,7.1351690018213567,7.1751891296463306,6.9114714495551688,6.9368342731607981,6.8699390538372826,6.7889656458770613,6.7619636273717454,6.7071181463501963,6.7050963240605768,6.3503014679353669,6.2353958793708406,6.1906995710462249,6.1793256218301469,6.1947887665195616,5.9459489841729862,5.9840662250843346,5.8681954764206692,5.6144513263336489,5.5519932100307638,5.4304781828082973,5.3229278435696727]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,{"$f":"G86+G87","v":0},{"$f":"H86+H87","v":17.75167492905565},17.75167492905565,17.75167492905565,18.172055557500556,18.796686835281321,18.98254319709714,18.18665406408628,17.107362836874778,16.073183099842879,15.250426994275061,14.412588482744606,13.013340034511668,12.282717894243612,11.803911875304728,10.980581254142155,10.27193482456077,9.8075709365495527,9.3946663614992225,8.9985793188525154,8.6087667988198291,8.120191760602502,8.3053487916026398,8.3362808637909147,8.0334584853239406,8.1048193498049628,8.0192515923897947,8.0016478426876354,8.0348928827653641,7.981084170445798,7.8366652826816612,8.0204584723551271,8.0141995750236159,7.7961396975014594,7.8690037668428392,7.7780895221001716,7.6499304427381034,7.7523989176122257,7.6780379156267458,7.6574324552498583,7.5991728241177894,7.612209070755628,7.5200299639822363,7.3941170371290692,7.1754942231684824,7.1351690018213567,7.1751891296463306,6.9114714495551688,6.9368342731607981,6.8699390538372826,6.7889656458770613,6.7619636273717454,6.7071181463501963,6.7050963240605768,6.3503014679353669,6.2353958793708406,6.1906995710462249,6.1793256218301469,6.1947887665195616,5.9459489841729862,5.9840662250843346,5.8681954764206692,5.6144513263336489,5.5519932100307638,5.4304781828082973,{"$f":"BT86+BT87","v":5.3229278435696727}]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,{"$f":"G42-G85","v":0},{"$f":"H42-H85","v":4.520624995587923},{"$f":"I42-I85","v":4.7721916013246073},12.521980689993484,17.174547356903872,21.831949948054103,4.1562705934223914,-5.1935389036119659,-7.7641976178084633,-8.2052958328174554,-8.3480782469866881,-6.8824253441470091,-6.2896561671632298,-5.4797632729438419,-3.8269914982830642,-2.4507791368937433,-1.2491714335234292,3.1473438908733442E-3,1.4625417411327817,2.8416923297206722,4.1921141593511493,5.4339897331504972,6.4965517608217169,7.5127549510226572,7.3907507683549056,7.1881832709285618,6.8214554311621214,6.3231013151540765,5.9294781875264562,5.4328159410554235,4.9197840199512939,4.4476072865813876,3.7753833170460211,3.3057633418343357,2.8598606107680098,2.3134708537836559,1.6341706914662382,0.95224538735089936,0.27625151755660227,-0.5028928508181707,-1.2963551015884605,-2.1226912910118472,-2.9334111573718928,-3.8256101588366391,-4.7215014945472831,-5.6358075575241173,-6.5594425250311588,-7.4926693916706881,-8.4422762090074457,-9.3861081637422785,-10.35177851992421,-11.287866883862193,-12.190031345727448,-13.119622893130213,-14.059588076944351,-15.001037426869289,-15.944160857838028,-16.874317149210583,-17.813638543583352,-18.779261322003777,-19.752428995097944,-20.772151692021225,-21.817879807339523,-22.895272255188161,-23.96943392882099,-25.050990403430774]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,{"$f":"G25-G44","v":0},71.353447197145485,71.353447197145485,71.353447197145485,71.353447197145485,96.353447197145485,121.35344719714548,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,{"$f":"AM25-AM44","v":179.3534471971455},179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455]
[null,"50BL","Supply Demand Balance","49BL - 48BL","Ml/d",2,{"$f":"G89-G88","v":0},{"$f":"H89-H88","v":-13.231049933467727},{"$f":"I89-I88","v":-12.979483327731042},-5.2296942390621659,-0.99750820059668399,3.0352631127727818,-14.826272603674749,-23.380192967698246,-24.871560454683241,-24.278478932660335,-23.598505241261748,-21.295013826891616,-19.302996201674897,-17.762481167187453,-15.630903373587792,-13.431360391035899,-11.521106258084199,-9.8044235926586794,-7.9321246203664408,-6.1568869891318432,-4.4166526394686798,-2.6862020274520049,-1.8087970307809229,-0.82352591276825748,-0.64270771696903495,-0.91663607887640097,-1.1977961612276733,-1.6785465275335589,-2.1054146952389079,-2.5482682293903745,-2.9168812627303673,-3.5728511857737395,-4.2388162579775948,-4.4903763556671237,-5.0091431560748294,-5.4646186683165157,-6.0157597512718652,-6.8001535302613263,-7.4017863980701435,-8.1603253060680281,-8.8955279257062507,-9.7349003617674761,-10.453441121354128,-11.219727195965708,-11.896995717715765,-12.770976559345474,-13.734631654677489,-14.404140841225857,-15.379110482168244,-16.25604721757956,-17.140744165801273,-18.049830511233939,-18.897149492077645,-19.82471921719079,-20.409889544879718,-21.23643330624013,-22.134860428884252,-23.053642771040728,-24.008427310102913,-24.725210306176763,-25.736495220182277,-26.640347168441895,-27.432331133673173,-28.447265465218926,-29.399912111629288,-30.373918247000447]
[]
[null,"Table 3b: DYAA - Final plan Options","Back to top of sheet"]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"2.1FP","Raw water imports input reductions as -ve","RSRWI","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.3FP","Other options to increase deployable output","RSIPO","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.02FP","Benefit from demand side drought measures","RSDPD","Ml/d",2,null,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2,null,0,0,0,0,0,-2.2678609294075613E-3,-4.5575210112076547E-3,-6.8689802453718585E-3,-9.2022386319001725E-3,-1.1557296170821019E-2,-1.3934152862077553E-2,-1.633280870572662E-2,-1.8753263701711376E-2,-2.1195517850088663E-2,-2.3659571150830061E-2,-2.6145423603935569E-2,-2.8653075209433609E-2,-3.1182525967267338E-2,-3.3733775877522021E-2,-3.630682494008397E-2,-3.8901673155038452E-2,-4.1518320522357044E-2,-4.4156767042068168E-2,-4.6817012714114981E-2,-4.9499057538554325E-2,-5.2202901515329359E-2,-5.4928544644496924E-2,-5.76759869260286E-2,-6.0445228359981229E-2,-6.3236268946241125E-2,-6.3501859700267005E-2,-6.3760551803738963E-2,-6.4019243907210921E-2,-6.4277936010682879E-2,-6.4536628114154837E-2,-6.4795320217626795E-2,-6.5054012321098753E-2,-6.5312704424570711E-2,-6.5571396528042669E-2,-6.5830088631514627E-2,-6.6088780734986585E-2,-6.6347472838458543E-2,-6.6606164941930501E-2,-6.6864857045402459E-2,-6.7123549148874417E-2,-6.7382241252346375E-2,-6.7640933355818333E-2,-6.7899625459290291E-2,-6.815831756276225E-2,-6.8417009666234208E-2,-6.8675701769706166E-2,-6.8934393873178124E-2,-6.9193085976650082E-2,-6.945177808012204E-2,-6.9710470183593998E-2,-6.9969162287065956E-2,-7.0227854390537914E-2,-7.0486546494009872E-2,-7.074523859748183E-2,-7.1003930700953788E-2,-7.1262622804425746E-2,-7.1521314907897704E-2,-7.1780007011369662E-2,-7.203869911484162E-2,-7.2297391218313578E-2]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2,null,0,0,0,0,0,-13.224881253426446,-13.835630167838559,-14.14015445464571,-14.508981430947728,-14.967649448460691,-15.211087837731924,-15.495415360599708,-16.151131866348891,-16.861457689294866,-17.616431063078181,-18.524417964957507,-19.94072574980521,-21.492686864254125,-23.097263700579305,-24.76261234097538,-26.410198098807314,-28.028907746369043,-29.687542715551615,-31.403267340946996,-33.177098166253074,-33.593192911120497,-33.89244888100626,-34.19335627729285,-34.521936591648995,-34.866451881893994,-36.941524765903665,-37.065806135265774,-37.187829254444466,-37.303394817612656,-37.401009355161619,-37.484215882841141,-37.56053924686762,-37.636857203700629,-37.716291369794988,-37.784237194618811,-37.844914782951776,-37.898991844785797,-37.948139653255083,-37.988698414926574,-38.014416823293971,-38.036796061604548,-38.068107125739971,-38.110193768497112,-38.156041099582552,-38.208780270162265,-38.26436213079154,-38.319293632959216,-38.386390977003089,-38.458194037617602,-38.537595438334591,-38.621781661958067,-38.709133892453991,-38.798348784467237,-38.886234216911248,-38.972493208966966,-39.03342828894688,-39.067144094719765,-39.093253256389204,-39.118759694249917,-39.140627551264515]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2,null,0,0,0,0,0,-2.0079867586662203,-4.6350780848217994,-7.5463611415310652,-10.364185311984841,-13.087579219985145,-16.040632931152771,-18.871692536693047,-21.268535034346257,-23.562965592256262,-25.781649848519294,-27.463584931172278,-28.546223682230732,-29.473031721185322,-30.347397953650045,-31.165998460238313,-32.001713300265578,-32.866113576810164,-33.696394518536437,-34.527849796383066,-35.323508573643181,-35.244618917528186,-35.277907577721834,-35.309791623021596,-35.34363371546803,-35.373661975759049,-35.259716024069192,-35.16632718042149,-35.073991079163392,-34.981423783020944,-34.893955221320226,-34.815284922873161,-34.737625531533325,-34.659624976624954,-34.585125396895762,-34.510273477124244,-34.436225522390259,-34.361580989807123,-34.287593150828812,-34.212208450432584,-34.137282536163269,-34.054661971463844,-33.964280992641477,-33.87417672125963,-33.783143436713203,-33.693593183982131,-33.603079553452275,-33.512868083046342,-33.421456571346539,-33.330552570571086,-33.240189762753303,-33.150435663021995,-33.061332297008818,-32.972914077800482,-32.885188031133666,-32.798125967000828,-32.734896444311985,-32.694856312012206,-32.656669116990074,-32.618353150989975,-32.580524368927371]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2,null,0,0,0,0,0,-9.8602649105404838E-3,-1.9815308744423499E-2,-2.9865131501648934E-2,-4.0009733182216678E-2,-5.0249113786127175E-2,-6.0583273313379982E-2,-7.1012211763975097E-2,-8.1535929137912522E-2,-9.2154425435192588E-2,-0.10286770065581508,-0.11367575479977987,-0.12457858786708731,-0.13557619985773706,-0.14666859077172922,-0.15785576060906381,-0.16913770936974093,-0.18051443705376025,-0.19198594366112226,-0.20355222919182658,-0.21521329364587333,-0.22696913702326238,-0.23881975932399413,-0.25076516054806802,-0.26280534069548456,-0.27494029976624307,-0.27609504217511555,-0.27721979045108008,-0.27834453872704434,-0.27946928700300894,-0.28059403527897347,-0.2817187835549379,-0.28284353183090244,-0.28396828010686703,-0.28509302838283146,-0.286217776658796,-0.28734252493476059,-0.28846727321072496,-0.28959202148668939,-0.29071676976265393,-0.29184151803861846,-0.292966266314583,-0.29409101459054743,-0.29521576286651202,-0.29634051114247656,-0.29746525941844099,-0.29859000769440552,-0.29971475597037006,-0.30083950424633438,-0.30196425252229891,-0.30308900079826351,-0.30421374907422793,-0.30533849735019247,-0.30646324562615701,-0.30758799390212149,-0.30871274217808597,-0.30983749045405051,-0.31096223873001488,-0.31208698700597942,-0.31321173528194396,-0.31433648355790839]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2,null,0,0,0,0,0,-0.11224514547280684,-0.19854878099877382,-0.27771188972529082,-0.37089038383304285,-0.47735829486870607,-0.57625570120955594,-0.68686746453202119,-0.82771552926971026,-0.9789074329400087,-1.140349848581943,-1.3270638876106879,-1.5488453889473011,-1.7924350663424153,-2.0435124578453685,-2.3019795315814005,-2.5583139755245625,-2.8106567398537905,-3.0677760993565393,-3.3295755973777581,-3.5959673246594726,-3.8513969220375035,-4.0935646604164848,-4.3371239634995131,-4.5819841250272084,-4.8280511640585813,-4.8439566819796074,-4.8587467566040718,-4.8732549260839608,-4.8882194765892457,-4.9043268313965136,-4.9209644101590957,-4.9377770227768618,-4.9549448649387884,-4.9723134823723178,-4.9910006898541361,-5.0105309470784949,-5.0308131689645563,-5.0524907355967965,-5.0751759739552131,-5.0990028736495727,-5.1238157034902265,-5.1488088752153924,-5.1732129457121179,-5.1974328594784858,-5.2210289971590331,-5.2441629045772764,-5.2668696142756524,-5.2892209892308237,-5.311163007391114,-5.3324411433595742,-5.3532031145869219,-5.3732637782521451,-5.3932831233942586,-5.4137212831019053,-5.4341590805725009,-5.4516156021588369,-5.4659642969459483,-5.4809506988532277,-5.4960285578901438,-5.5114178104469165]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2,null,0,0,0,0,0,-0.2599403361093966,-0.55801931478183775,-0.86942095221067106,-1.1666529351940405,-1.4497114985915598,-1.7439121114271305,-2.0256108842629033,-2.2712927527937445,-2.5061532170901515,-2.7302299285558735,-2.9241101237687506,-3.0752241622003531,-3.2004586138243205,-3.3179252380066755,-3.4276240347474234,-3.5416034532518417,-3.6621865851323188,-3.7780893046800408,-3.8892513696489788,-3.9956727800391363,-4.1171205228279186,-4.2564184532978118,-4.3947408695655756,-4.5320877716312014,-4.6684591594946907,-4.6574176826308715,-4.6463762057670568,-4.6353347289032421,-4.6242932520394264,-4.6133459036850271,-4.6023985553306268,-4.5914512069762274,-4.580503858621829,-4.5695565102674278,-4.5586091619130293,-4.54766181355863,-4.5367144652042288,-4.5257671168498312,-4.5148197684954336,-4.5038724201410325,-4.4925861157093232,-4.4809608552003057,-4.4693355946912838,-4.4577103341822655,-4.4460850736732471,-4.4345539416736433,-4.4230228096740412,-4.4114916776744364,-4.399960545674837,-4.3884294136752313,-4.3768982816756274,-4.3653671496760218,-4.3538360176764179,-4.3423048856768114,-4.3307737536772102,-4.3239490471484183,-4.321830766090442,-4.3197124850324631,-4.317594203974485,-4.3154759229165087]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2,null,0,0,0,0,0,-1.6977237775561704E-4,-7.118146447144813E-4,-1.4563544231218639E-3,-2.2008942015294686E-3,-2.9454339799366291E-3,-3.8567595899496876E-3,-4.7323735201203476E-3,-5.4054899388427113E-3,-6.078606357564631E-3,-6.7517227762872167E-3,-7.0922923102694213E-3,-7.1004771202878292E-3,-7.1088240910814893E-3,-7.1171710618749273E-3,-7.1255180326683654E-3,-7.1338650034618034E-3,-7.1422119742552415E-3,-7.1505589450484575E-3,-7.1589059158423396E-3,-7.1672528866355556E-3,-7.1755998574287716E-3,-7.1839468282224317E-3,-7.1922937990158697E-3,-7.2006407698090857E-3,-7.2089877406023017E-3,-7.2173347113959618E-3,-7.2256816821891778E-3,-7.2340286529826159E-3,-7.2423756237760539E-3,-7.2507225945692699E-3,-7.2590695653633741E-3,-7.2674165361563681E-3,-7.2757635069495841E-3,-7.2841104777432442E-3,-7.2924574485366822E-3,-7.3008044193301203E-3,-7.3091513901233363E-3,-7.3174983609167743E-3,-7.3258453317104344E-3,-7.3341923025038724E-3,-7.3383657879004804E-3,-7.3383657879004804E-3,-7.3383657879004804E-3,-7.3383657879002584E-3,-7.3383657879000364E-3,-7.3383657879002584E-3,-7.3383657879004804E-3,-7.3383657879000364E-3,-7.3383657879004804E-3,-7.3383657879002584E-3,-7.3383657879000364E-3,-7.3383657879002584E-3,-7.3383657879002584E-3,-7.3383657879004804E-3,-7.3383657879004804E-3,-7.3383657879000364E-3,-7.3383657879000364E-3,-7.3383657879004804E-3,-7.3383657879002584E-3,-7.3383657879004804E-3]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2,null,0,0,0,0,0,-3.6079992811295085,-5.0752198208302559,-6.535960952139277,-7.9967615735891968,-9.4583514187737023,-10.916108154460005,-12.37459330592101,-13.838966778859813,-15.303723038177125,-16.76891775943011,-18.239275141510561,-19.717568823865008,-21.199838975884489,-22.682294462314388,-24.165033315029504,-25.645529396850463,-27.123318665985934,-28.600916973357315,-30.078481017865663,-31.556098708768957,-33.029557418253965,-34.498333020133572,-35.966597792587919,-37.434442441876371,-38.901960948939973,-40.758034058503021,-40.753152365495609,-40.748552577632786,-40.743496408744548,-40.737203307044929,-40.730379981389994,-40.723381621879867,-40.716028032825584,-40.708473668499693,-40.699600714125509,-40.689884710008798,-40.679416741230369,-40.667553427705784,-40.654682442455005,-40.640669795868277,-40.626014348697979,-40.611521689205858,-40.597618130942202,-40.583898729408887,-40.570803103961396,-40.558075580266788,-40.545775254292053,-40.533830263060523,-40.522294628623861,-40.511422876379044,-40.50106728887534,-40.491413008933755,-40.481800047515279,-40.471768271531275,-40.461736857784317,-40.449980294450803,-40.436625132445712,-40.422632263320438,-40.408547937065549,-40.394152217290781]
[]
[null,"Table 3c: DYAA - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2,null,743.80442100227549,742.8607559670005,733.97313445921293,728.36115903689961,722.74024005654132,721.92019079571696,726.41586864119017,723.73683418292478,718.84963532476104,713.64692912831367,706.72697260249561,700.80841274967338,694.71386498303548,687.77107376081347,681.14868267401323,675.08703707087761,669.05207708908904,662.81111448134448,656.65187487768571,650.51492898758556,644.4930212008594,638.66113657544304,632.87002407762304,628.2232404768323,623.63678174126142,621.45801270614743,619.42542201428046,617.27969449848274,615.21139314732875,613.14619633569203,609.0627478833876,608.97997401327507,608.68127701413255,608.36232736094826,608.16161538839356,608.10555290283844,608.05611963035642,607.9989369793725,608.04241718276558,608.11209921142301,608.22180473012656,608.32085488942732,608.5098041413687,608.71163501108049,608.94648893906549,609.2009248413674,609.46223192553271,609.72730755140196,609.98133867022432,610.24760147468237,610.47841910993225,610.67138160917614,610.88022848400351,611.09261914849765,611.29597785331373,611.49341693107942,611.67084197336214,611.85363392348813,612.06359959058159,612.28080031147249,612.54881305819958,612.84830580580717,613.18604869308319,613.51953859389835,613.8626810299819]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G25+G95","v":0},71.353447197145485,71.353447197145485,71.353447197145485,71.353447197145485,96.353447197145485,121.35344719714548,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,{"$f":"AM25+AM95","v":319.3534471971455},319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,{"$f":"G26+G96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM26+AM96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,{"$f":"G27+G97","v":0},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"AM27+AM97","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,{"$f":"G28+G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM28+AM98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,{"$f":"G29+G99","v":0},-5.2491893150684898,-5.2491893150684934,-5.2491893150684934,-5.2491893150684934,-5.2491893150684934,-5.2491893150684934,-5.2491893150684934,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,{"$f":"AM29+AM99","v":-5.2691893150684939},-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939,-5.2691893150684939]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G31+G100+G101+G102+G103","v":0},805.96895999847641,805.32907885162831,804.68539818834256,804.0380152664203,803.38702197252019,802.73250526858021,802.07454758939457,801.41322719790492,800.74861850372633,800.08079234958564,799.40981626964469,798.73575472310608,798.05866930601314,797.37861894375067,796.69566006641605,796.00984676893893,795.32123095758811,794.6298624842924,793.93578927002898,793.23905741837905,792.53971132021775,791.83779375039592,791.13334595717197,790.42640774506481,789.71701755172933,789.00521251938756,788.29102856129271,787.57450042365565,786.85566174341659,786.13454510220868,785.41118207682416,{"$f":"AM31+AM100+AM101+AM102+AM103","v":784.6856032864647},783.957838437031,783.22791636268028,782.4958650648631,781.76171174902765,781.025482859166,780.28720411035886,779.54690051946409,778.80459643408028,778.06031555990512,777.31408098660063,776.56591521226585,775.81584016661031,775.06387723291391,774.31004726885362,773.55437062626766,772.79686716992694,772.03755629537386,771.2764569458883,770.51358762863151,769.74896643001989,768.98261103037328,768.21453871788003,767.44476640191999,766.67331062578091,765.9001875788033,765.12541310798542,764.34900272907942,763.57097163720482,762.79133471700652,762.01010655238167,761.22730143579872,760.44293337722831,759.65701611270799]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G39+G104+G105","v":0},{"$f":"H39+H104+H105","v":41.355275314455412},41.303058031765204,40.808906275932259,40.496880442451584,40.184357347143646,41.186450362156847,41.698168872398696,41.809400565264582,41.796241752640867,41.765330664180055,41.639540139569021,41.564957559912273,41.477414152342476,41.340073077784041,41.218842750726594,41.107723937038372,40.99345459869096,40.866831964635594,40.744774315929021,40.624251502842185,40.509965262942728,40.406084422599065,40.304783919974625,40.270346889016537,40.240508534619494,40.220192681265871,40.207486053544585,40.188475551049351,40.175395278159158,40.16314463178287,40.148356451100881,40.145215273593635,40.130017417805107,40.113296245116999,40.102365726618132,40.099136337232721,40.095939302747865,40.092272382721262,40.094559069747902,40.097570922771411,40.102401794783077,40.10619826057507,40.114677980427246,40.123262675182673,40.132820360472806,40.142817351357621,40.153270329393877,40.164580099482123,40.175443475231987,40.187487257498219,40.197685244575155,40.205782878455921,40.215393138743138,40.225513049422261,40.235620253031357,40.245726904459275,40.254971978991648,40.264659409052683,40.275798978528542,40.28728732447928,40.301421980542273,40.316993981027849,40.334337326663558,{"$f":"BS39+BS104+BS105","v":40.351398450125544},40.368803723400561]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G40+G106","v":0},70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,70.05,{"$f":"BS40+BS106","v":70.05},70.05]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G128)-(G129+G130)","v":0},{"$f":"(H128)-(H130)","v":735.91895999847645},{"$f":"(I128)-(I130)","v":735.27907885162836},734.63539818834261,733.98801526642035,733.33702197252023,732.68250526858026,732.02454758939461,731.36322719790496,730.69861850372638,730.03079234958568,729.35981626964474,728.68575472310613,728.00866930601319,727.32861894375071,726.6456600664161,725.95984676893897,725.27123095758816,724.57986248429245,723.88578927002902,723.18905741837909,722.48971132021779,721.78779375039596,721.08334595717201,720.37640774506485,719.66701755172937,718.9552125193876,718.24102856129275,717.5245004236557,716.80566174341664,716.08454510220872,715.36118207682421,714.63560328646474,713.90783843703105,713.17791636268032,712.44586506486314,711.7117117490277,710.97548285916605,710.2372041103589,709.49690051946413,708.75459643408033,708.01031555990517,707.26408098660067,706.5159152122659,705.76584016661036,705.01387723291396,704.26004726885367,703.5043706262677,702.74686716992699,701.98755629537391,701.22645694588834,700.46358762863156,699.69896643001994,698.93261103037332,698.16453871788008,697.39476640192004,696.62331062578096,695.85018757880334,695.07541310798547,694.29900272907946,693.52097163720487,692.74133471700657,691.96010655238172,691.17730143579877,690.39293337722836,689.60701611270804]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G131+SUM(G124:G127)","v":0},730.969770683408,730.3298895365599,729.68620887327415,729.0388259513519,728.38783265745178,727.73331595351181,727.07535827432616,726.39403788283641,725.72942918865783,725.06160303451713,724.39062695457619,723.71656540803758,723.03947999094464,722.35942962868216,721.67647075134755,720.99065745387043,720.30204164251961,719.6106731692239,718.91659995496047,718.21986810331055,717.52052200514925,716.81860443532742,716.11415664210347,715.40721842999631,714.69782823666083,713.98602320431905,713.2718392462242,712.55531110858715,711.83647242834809,711.11535578714017,710.39199276175566,{"$f":"AM131+SUM(AM124:AM127)","v":709.6664139713962},708.9386491219625,708.20872704761177,707.47667574979459,706.74252243395915,706.0062935440975,705.26801479529036,704.52771120439559,703.78540711901178,703.04112624483662,702.29489167153213,701.54672589719735,700.79665085154181,700.04468791784541,699.29085795378512,698.53518131119915,697.77767785485844,697.01836698030536,696.2572676308198,695.49439831356301,694.72977711495139,693.96342171530478,693.19534940281153,692.42557708685149,691.65412131071241,690.8809982637348,690.10622379291692,689.32981341401091,688.55178232213632,687.77214540193802,686.99091723731317,686.20811212073022,{"$f":"BS131+SUM(BS124:BS127)","v":685.42374406215981},684.63782679763949]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G43+G107","v":0},115.56,131.34962502853386,132.53917097868825,137.39601454359862,142.45604327726372,151.54115763677279,159.35379548497295,161.66226824954455,162.08420419690972,162.35813972798664,161.30774371334576,161.36065408173062,161.15683752338882,161.00054125645761,160.87962754949112,160.79917284484989,160.70914617273763,160.56222706955023,160.40335839391716,160.24977914545116,160.11543544354174,159.99176157860805,159.82027791574083,159.65661286348271,159.50310633881827,159.39220551010524,159.26775682222026,159.08729659042268,158.89460628801237,158.73895544498041,158.59281275150059,158.4282523952449,158.06257229459848,157.68831684471687,157.31130537256928,156.92754013963562,156.54390706054664,156.15590877711026,155.7745475403826,155.40298594375759,155.03741645246936,154.67974078567553,154.33208613012641,153.99818869942342,153.67054658789854,153.34470205829129,153.02014819012126,152.70085937599404,152.39124446929981,152.08403294540216,151.78048536860194,151.47341939432167,151.16288638457723,150.85462588767092,150.54663644025734,150.24016963043076,149.93305601254647,149.6219029238234,149.31324345773933,149.00820434148756,148.70228300328861,148.39870271927376,148.09379402342816,{"$f":"BS43+BS107","v":147.79010810896651},147.48695293833424]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G45+G108","v":0},3.7759375618016859,4.5861056870796171,4.8515345795183684,4.8112230928184818,4.7709116061185961,4.7306001194187095,4.6902886327188238,4.6499771460189372,4.6096656593190506,4.5693541726191649,4.461856874752808,4.3543595768864529,4.2468622790200978,4.1393649811537419,4.0318676832873868,3.951244709887622,3.8706217364878572,3.7899987630880929,3.7093757896883277,3.6287528162885634,3.5750041673553818,3.5212555184222003,3.4675068694890188,3.4137582205558368,3.3600095716226548,3.3062609226894737,3.2525122737562917,3.1987636248231102,3.1450149758899282,3.1181406514233374,3.0912663269567466,3.0643920024901559,3.0375176780235651,3.0106433535569739,2.9837690290903831,2.9568947046237923,2.9300203801572016,2.9031460556906108,2.87627173122402,2.8493974067574288,2.822523082290838,2.7956487578242473,2.7687744333576565,2.7419001088910657,2.7150257844244745,2.6881514599578837,2.6612771354912934,2.6344028110247022,2.6075284865581114,2.5806541620915202,2.5537798376249294,2.5269055131583391,2.5000311886917479,2.4731568642251571,2.4462825397585664,2.4194082152919751,2.3925338908253848,2.3656595663587936,2.3387852418922028,2.3119109174256121,2.2850365929590208,2.2581622684924305,2.2312879440258393,{"$f":"BS45+BS108","v":2.2044136195592485},2.1775392950926578]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,0,144.82421239596658,142.49557193527622,145.98444227629881,149.94913928026483,154.22291929960414,158.76952222734241,164.71320973941593,170.15461997054851,175.2660263362252,180.1134038745877,184.22367806149452,187.37763580525623,190.18177634627639,192.53457107851881,194.9388096663053,195.95702423008558,196.38806683809943,197.78242950205217,199.13525693720311,200.42260455336404,201.10902123493028,201.34307836505906,201.56183334112822,202.31143039763114,203.05264470755867,204.49407337385441,205.37365205272292,206.19967023378351,207.06724376575517,207.90243638741612,206.89308430464146,207.79725080607557,208.68919025471158,209.5770714566855,210.52850156987691,211.52927329718281,212.52828501975179,213.53070014901286,214.58583447430186,215.66491410343443,216.77034229192407,217.8663411138123,219.03310658449018,220.21425492857989,221.41678142492697,222.62444915792264,223.82421011571961,225.01555764299874,226.19391248262056,227.3638189563477,228.50522029040138,229.6099736818723,230.74293203846457,231.87064949748861,232.98266117624493,234.08095111506984,235.15412597523348,236.23072570614499,237.32584141129803,238.41901096544461,239.42395935066548,240.32474184635868,241.24765174887162,242.16657390706499,243.09016951971103]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,0,304.32091136067891,298.50331922880719,288.43415429662343,277.61604451630257,266.28792649825886,254.56721008240828,246.35464811179858,237.35761611361178,228.48478621902231,219.71405572298266,211.43502582484541,203.96732546852593,196.94805298663874,189.53274799054853,182.33372437850437,177.03084229873554,172.36037784594174,166.56952419356509,160.90751501132772,155.32472021660783,150.41294820530692,146.12829147277807,141.94302684934394,138.29454736580283,134.6980947183622,132.76373646970069,131.54955946453074,130.33566732872259,129.16157638073003,127.95729810802912,126.94178429333657,126.15621254186064,125.37966162889177,124.59775908802868,123.86951942276545,123.23650477100114,122.61200027082123,121.98175729441299,121.38719473387155,120.78651370107822,120.19307100717518,119.59276893935663,118.99917001462323,118.39185056460418,117.79080909121569,117.20348346382787,116.62938771342388,116.06039167327597,115.48381608606735,114.92331981657495,114.35345734391792,113.78730997847144,113.21021714540234,112.63845947500354,112.07203495550807,111.51104896882887,110.95552906644997,110.40548099322055,109.86082776172999,109.32138605818875,108.92190654770017,108.65678124770608,108.40837537722241,108.15891274811077,107.91406192168461]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,{"$f":"G48","v":0},0,9.6179196419440827E-4,2.7007252233172316E-3,4.517492327826415E-3,6.2763651208977934E-3,5.6873566699706469E-3,5.834787295710981E-3,6.1271503831451385E-3,6.3678145389530942E-3,6.6107499137181341E-3,6.8589480555940642E-3,7.1450971754790744E-3,7.3718202622669506E-3,7.6423887233837114E-3,7.9102448380239717E-3,8.2361924808326287E-3,8.4947366269012871E-3,8.7614206340916271E-3,9.0255266631540723E-3,9.3533015091593705E-3,9.6224930495218686E-3,9.8842572072353006E-3,1.0149446893860766E-2,1.0359719947796039E-2,1.0571862834678734E-2,1.0775005942573716E-2,1.0962763924729261E-2,1.1152091070703441E-2,1.1341249569804831E-2,1.1531690815128282E-2,1.1726527659999934E-2,1.1884857533380658E-2,1.2046795185709589E-2,1.2209258569691583E-2,1.2364993936393381E-2,1.2515502078124928E-2,1.2664640183354938E-2,1.2814813257628423E-2,1.2961467870769895E-2,1.3107028833450381E-2,1.3250655693317124E-2,1.3395963294591938E-2,1.3537114486195441E-2,1.3676663104380482E-2,1.3812950388919954E-2,1.3946665146375275E-2,1.4079755868026502E-2,1.4213675261631387E-2,1.4056124551473811E-2,1.3889514913503207E-2,1.3769923363565726E-2,1.3695110071233425E-2,1.3587135019407632E-2,1.3476780053516801E-2,1.3390046960985402E-2,1.3318375763180141E-2,1.3259048162522758E-2,1.3203670827714988E-2,1.3140057126137555E-2,1.3070772153836469E-2,1.2969008352616775E-2,1.2845943268759619E-2,1.2667746703822308E-2,{"$f":"BS48","v":1.2502122743160234E-2},1.2324470971797919E-2]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G138*(SUM(G133,G135,G136,G137)-SUM(G145:G148))","v":0},{"$f":"H138*(SUM(H133,H135,H136,H137)-SUM(H145:H148))","v":0},{"$f":"I138*(SUM(I133,I135,I136,I137)-SUM(I145:I148))","v":0.53071406963386236},{"$f":"J138*(SUM(J133,J135,J136,J137)-SUM(J145:J148))","v":1.478248430589407},2.466775405527609,3.4189867372376939,3.1105142304814044,3.2253030613798037,3.3812692989376809,3.4949411863470168,3.6064311764322379,3.7080297794605017,3.8343016788586497,3.9254410692530577,4.0317653566234029,4.1364050210480086,4.2732112060092691,4.3729113092922667,4.4729678969360798,4.5701480749666636,4.6972909005802768,4.7935858600726862,4.8858118370565222,4.9780820246940722,5.0527591818528022,5.1277754934013222,5.2231519809977867,5.3124780546591186,5.4013133467167354,5.4907772934080885,5.5808178746557697,5.6492587040397417,5.724608978422248,5.7992154602646906,5.8737560805724724,5.9463577476058687,6.0181034696302858,6.0892592246763613,6.1608070640517107,6.2318762721149028,6.3027698092635065,6.3732618321557881,6.4444665207180378,6.5148572048529232,6.5847057376613449,6.6534842406496724,6.7213547141340806,6.7890810431423967,6.857314625508522,6.7847743730798049,6.7079331762685754,6.6532617676979502,6.6196916105185997,6.5702522129637915,6.519657525973571,6.4803273122980354,6.4481752148369669,6.4217185839523108,6.3972204715100425,6.3690499838905739,6.3381938033586041,6.292180109873728,6.2361623797359229,6.153757859795923,6.0773001235041706,5.9950013402853122]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G136-G147))*1000000)/((G169)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H136-H147))*1000000)/((H169)*1000)","v":155.29803332663673},147.30536134657333,144.99563462568295,142.87628979232605,140.94311968034674,138.12305186678515,136.04550335762801,133.89690415309713,131.90976440581463,129.98841478921693,128.20396136545523,126.60401177279724,125.03520722005476,123.18778723202051,121.41109144495798,119.8519831342991,118.36214675825389,116.88594733927965,115.4477200590334,114.00794018599295,112.53064640543403,111.16506335115764,109.82963128516386,108.82874201443822,107.81284672976392,107.52771220872775,107.30670946400045,107.07911183808699,106.84435804601881,106.59225950405306,105.27631442775414,105.17770709129574,105.08234535987805,104.98822340141393,104.93794740851924,104.91561611870985,104.90196668410465,104.88350992641062,104.88326118106505,104.89182140553017,104.91197099535833,104.92127229290693,104.95540648249982,104.99808179553547,105.05883457939186,105.13238334145312,105.20509124194488,105.26709929475666,105.32303117918599,105.37362503220086,105.41714416560771,105.44914230324001,105.49372679735026,105.53709609903783,105.57201161158338,105.60140767802338,105.62571149530596,105.64902164455458,105.67583848030779,105.70436621220706,105.74103505429827,105.78526242291007,105.84021813823678,105.8947486982222,{"$f":"(((BT136-BT147))*1000000)/((BT169)*1000)","v":105.95317081351271}]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G137-G148))*1000000)/((G170)*1000)","v":{"$error":"#DIV/0!"}},165.65605188428913,164.05790259447386,160.73895410235269,157.38826873317021,154.02859931461364,150.34077573389274,149.17936197810374,147.68481332884841,146.19064383654293,144.68153270057056,143.22335830362073,141.79943637812698,140.37107376845668,138.56269385079855,136.82655451677704,135.08861508323804,133.35054801318518,131.61169859856764,129.90030716187241,128.1747795651321,126.49652410343049,124.84556462307086,123.22283647877623,122.03438013191668,120.8454902292102,120.60009387725786,120.4326530912972,120.25105377033296,120.09355745447596,119.89172336477762,119.71588189438464,119.75107223491305,119.78414147755949,119.80086103710281,119.86079672570419,120.00793552358938,120.15568810800372,120.28976269292048,120.45297158873731,120.6023755683045,120.75234295410128,120.88844490771838,121.02514308944583,121.1411344148633,121.25806661009993,121.37601980641176,121.49504576170763,121.61510144830406,121.72193755136009,121.84150710773788,121.94532411886784,122.04786044695372,122.13257338887914,122.21752586141325,122.3026625733483,122.38790934723477,122.47320672528946,122.55850002502319,122.64375104055513,122.72894319095923,122.81724519750783,122.90164872048034,122.99959227780309,123.09044215775594,123.181068330771]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G136-G147)+(G137-G148))*1000000)/((G169+G170)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H136-H147)+(H137-H148))*1000000)/((H169+H170)*1000)","v":162.14417197064952},158.21249591947557,155.05228634560302,151.94929560836488,148.93491708817999,145.38052654564669,143.60399468366066,141.57848329884692,139.61219493299222,137.65680306858476,135.80233204368071,134.08277403103202,132.38487689656699,130.35619464440543,128.39672302149359,126.62514406145613,124.91932834434961,123.18155809144729,121.48334948419192,119.78392068145163,118.10566289555219,116.53052318444355,114.9893154986805,113.82485344921952,112.65284481855184,112.31465434235747,112.06963761401165,111.81591930718906,111.56537128031383,111.28779820922783,110.32849400743144,110.23703053339651,110.14691651111978,110.05183819276176,110.0005513938475,109.99704419270554,109.99933421427212,109.99321464185462,110.0082167489922,110.02411699047454,110.04765892702777,110.05891338684079,110.08667584453197,110.11363104086698,110.15353485118156,110.20320691988148,110.25306320134436,110.29568209640318,110.33009021448656,110.36465834540188,110.38975179327501,110.40661251931614,110.42700437768806,110.4467784680928,110.46070686911577,110.47086996018665,110.47770563034024,110.48380721414989,110.49231232458639,110.50218972029444,110.52454733814405,110.55728516297711,110.60173068810482,110.6441057202445,{"$f":"(((BT136-BT147)+(BT137-BT148))*1000000)/((BT169+BT170)*1000)","v":110.68946752575958}]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G53+G111","v":0},19.330462241541131,19.53359764215271,19.57614201428661,19.569089796554891,19.560688877556338,19.551314109012687,19.543439847324507,19.53636957584472,19.529963344607509,19.524553203969909,19.520868763728185,19.51706988620754,19.513329390255031,19.509726227796492,19.506254394740864,19.501938766753383,19.497766949133254,19.494463312240352,19.491311832995692,19.488315239216483,19.484869272397304,19.481235964252615,19.477742942128106,19.474403218915082,19.471216170701709,19.46776599174575,19.464053529694599,19.460491579503834,19.457080586839549,19.453549644792048,19.451513439242962,19.44972738259894,19.447998710497764,19.446177151760789,19.444111921125348,19.441938784846084,19.439730040392028,19.437449013446823,19.435127143179844,19.432536923895732,19.429775154268061,19.426860381670686,19.423661674750818,19.420257950060304,19.416621953740282,19.412819008438014,19.40901306923698,19.405327105968386,19.401678704229901,19.398157318934054,19.394718991787613,19.391367662640594,19.388088702228877,19.384893097713228,19.381832633556897,19.378877244760254,19.376064596821831,19.373260393393192,19.370371010946172,19.36748174211526,19.364366629717317,19.361051433004306,19.357606571595884,{"$f":"BS53+BS111","v":19.354143188373964},19.350616540050947]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,0,1.21,1.21,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115,1.2089565590840115]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,0,0.59185113402061851,0.63086493066573779,0.63167627415924887,0.61383054776673918,0.59578172368135274,0.58879867608656444,0.58172084956843384,0.57454824412696071,0.56728085976214537,0.55991869647398718,0.55246175426248678,0.54491003312764408,0.53726353306945895,0.5295222540879313,0.52168619618306122,0.51375535935484873,0.5057297436032937,0.49760934892839626,0.4893941753301565,0.48108422280857421,0.47267949136364951,0.4641799809953826,0.455585691703773,0.44689662348882098,0.43811277635052664,0.42923415028888978,0.42026074530391044,0.41119256139558885,0.40202959856392473,0.39277185680891863,0.3944214888215935,0.39602827207297137,0.39763505532434928,0.39924183857572709,0.40084862182710496,0.40245540507848282,0.40406218832986068,0.40566897158123849,0.40727575483261635,0.40888253808399422,0.41048932133537203,0.41209610458674995,0.41370288783812781,0.41530967108950567,0.41691645434088354,0.4185232375922614,0.42013002084363926,0.42173680409501707,0.42334358734639493,0.4249503705977728,0.42655715384915066,0.42816393710052852,0.42977072035190639,0.43137750360328425,0.43298428685466206,0.43459107010603992,0.43619785335741779,0.43780463660879565,0.43941141986017346,0.44101820311155138,0.44262498636292924,0.44423176961430705,0.44583855286568491,0.44744533611706278,0.44905211936844064]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,0,0.15283756180168614,0.18563050895461511,0.19637419951837112,0.19474252281848628,0.19311084611860146,0.19147916941871665,0.18984749271883183,0.18821581601894699,0.18658413931906218,0.18495246261917736,0.18060132475281815,0.17625018688645891,0.17189904902009973,0.16754791115374054,0.16319677328738133,0.15993341988761201,0.15667006648784265,0.15340671308807333,0.15014335968830403,0.1468800062885347,0.14470443735535493,0.14252886842217519,0.14035329948899539,0.13817773055581564,0.13600216162263587,0.13382659268945613,0.13165102375627635,0.12947545482309658,0.12729988588991684,0.12621210142332695,0.12512431695673706,0.12403653249014718,0.12294874802355731,0.12186096355696742,0.12077317909037753,0.11968539462378765,0.11859761015719777,0.11750982569060789,0.11642204122401802,0.11533425675742813,0.11424647229083824,0.11315868782424837,0.11207090335765847,0.1109831188910686,0.10989533442447871,0.10880754995788884,0.10771976549129895,0.10663198102470908,0.1055441965581192,0.10445641209152931,0.10336862762493942,0.10228084315834954,0.10119305869175967,0.10010527422516978,9.9017489758579907E-2,9.7929705291990021E-2,9.6841920825400149E-2,9.5754136358810249E-2,9.4666351892220377E-2,9.3578567425630491E-2,9.2490782959040618E-2,9.1402998492450732E-2,{"$f":"BR56+BR114","v":9.0315214025860846E-2},8.9227429559270974E-2,8.8139645092681074E-2]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,{"$f":"G57+G115","v":0},6.8073947973430311,7.1287308142987253,7.2264869351120753,7.3449053169531231,7.4986674144773913,7.7883890694454525,8.0723915221451819,8.3538141980446188,8.6131470551042106,8.8472225794948347,9.0362541192584036,9.1751753526067787,9.2831436730087056,9.3791104586186194,9.4631094135496046,9.4413660301942564,9.382704039271152,9.3788818674266725,9.3657404548670549,9.3433459970100934,9.2854704102780339,9.1939656175513846,9.095875246851179,8.9912727049800161,8.8802533909130563,8.7336898569650465,8.5538738336586864,8.3708733637316524,8.1847736491277558,7.9956561012177376,8.0191550607980666,8.0410626636771472,8.0625681431660521,8.0847248493698771,8.1085121524868189,8.1330560589015022,8.1578497996607577,8.183150477005352,8.2087377223080793,8.2362064310202889,8.2648781219153342,8.2946228470011292,8.3263586023035003,8.3595322699404218,8.3943350462754367,8.4301439133954474,8.4658093990496788,8.5006344447656055,8.5351968374351195,8.5688693020461848,8.601882333785543,8.6342859134818895,8.6661825747710211,8.6974952306216107,8.7278606995679091,8.7574897492150541,8.7861181958890384,8.8146877638167549,8.8438550137928864,8.8730218268377463,8.897932417813184,8.9184061782080555,8.9397899038887463,8.9613041504795294,8.9832627474812021]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,0,17.322566140614885,17.19224053269534,16.402365512429022,15.569226406636924,14.710304224210633,14.122439385527974,13.496664502090852,12.857681258801625,12.232981968862155,11.622456098508534,11.046964936050484,10.529695175308685,10.048442318871817,9.5780108666693859,9.1185917651062187,8.7898950661199535,8.504193121723544,8.1443020734278804,7.7921788525738291,7.4478234591613832,7.1449070057017217,6.8813349983910408,6.622672001221698,6.3687496586311356,6.1195679706193573,5.9125094023545204,5.7447500985541406,5.5779663089558937,5.4121580335597814,5.2473252723658073,5.2299053758991381,5.212485479432468,5.1950655829657979,5.1776456864991269,5.1603602593316245,5.1430748321641193,5.1257894049966151,5.1085039778291117,5.0912185506616074,5.0739331234941023,5.0566476963265998,5.0393622691590956,5.0220768419915913,5.0047914148240871,4.9875059876565828,4.9705595165663885,4.9539520015535041,4.9373444865406206,4.9207369715277354,4.9041294565148519,4.8876564108011333,4.8711833650874148,4.8547103193736971,4.8382372736599777,4.8217642279462609,4.8052911822325441,4.7888181365188274,4.7723450908051106,4.7558720450913947,4.7393989993776771,4.7296494186222597,4.7266233028251454,4.7235971870280302,4.7205710712309141,4.7175449554337998]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,0,1.7095377584588674,1.5074589955526057,1.4646134707567529,1.4716656884884716,1.4800666074870266,1.4892716036529194,1.4966038230741427,1.502929554775521,1.5085912462343238,1.5132568470935193,1.5160299617252284,1.5189532253157019,1.5220206048494875,1.5249506508893051,1.5277493675262095,1.5317244259797114,1.5358880587898203,1.539183348711928,1.5423264809857953,1.5453147277942099,1.5487523476425962,1.5523773088164905,1.555861983970207,1.5591933602124388,1.5623720614550181,1.5658138934401828,1.56951800852054,1.5730716117405115,1.576474257434004,1.5799968525107122,1.5820247110890031,1.5838024207622337,1.5855227458926162,1.5873359576587978,1.5893928413234473,1.5915576306319152,1.5937580281151784,1.5960307080895908,1.5983442313857763,1.6009261036990938,1.6036795263559716,1.6065859519825545,1.6097763119316284,1.6131716896513495,1.6167993390005746,1.6205981108174476,1.624404050018482,1.628090013287077,1.6317384150255621,1.6352598003214089,1.6386981274678496,1.6420494566148691,1.6453284170265854,1.6485240215422334,1.6515844856985649,1.6545398744952085,1.6573525224336314,1.6601567258622718,1.6630461083092893,1.6659353771402019,1.6690504895381459,1.672365686251158,1.6758105476595779,1.679273930881497,1.6828005792045171]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,0,111.71808436937287,102.37201941783302,99.105214008024561,95.842145117336287,92.568369984025026,88.87570809586839,87.356757570402578,85.854696448232346,84.361200010718107,82.87987835580995,81.413272703950582,79.938500586754728,78.458615141180431,76.980141938580999,75.50285032434752,73.998409298463599,72.487798330124335,70.997499768417029,69.508999556554841,68.022234226937172,66.528068707658605,65.028095385823491,63.530033696764107,62.033991602131728,60.539873079039353,59.039007304261851,57.531927250206394,56.027301419353194,54.525045055424556,53.023718055673427,51.152949046435474,51.146164631565043,51.139839724627642,51.132770704339521,51.12369294594064,51.113750678600205,51.103522968740407,51.09271603980411,51.081581699587915,51.068297546945104,51.053638861775894,51.037754139446236,51.019594452577508,50.999791835603581,50.978127838302058,50.954947671670581,50.931564763043411,50.909142270286985,50.887019992107085,50.865914658428267,50.845417346471393,50.82561648455696,50.806394909785041,50.787840696347736,50.770368810174034,50.753738418659175,50.738251370975696,50.722831646548272,50.706729061054048,50.690627026107208,50.671831904704455,50.650550064608893,{"$f":"BR60+BR118","v":50.628228594532118},50.605758081731736,50.582779953419376]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G145:G150)","v":0},{"$f":"SUM(H145:H150)","v":138.30227176161196},129.01694520000004,125.02673040000003,121.03651560000003,117.04630080000003,113.05608600000002,111.19398576000002,109.33188552000001,107.46978528,105.60768504000001,103.7455848,101.88348456,100.02138432,98.159284079999978,96.297183839999988,94.435083599999984,92.572983359999981,90.710883119999977,88.848782879999987,86.98668263999997,85.124582399999966,83.262482159999962,81.400381919999958,79.538281679999955,77.676181439999951,75.814081199999947,73.951980959999943,72.08988071999994,70.227780479999936,68.365680239999932,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,{"$f":"SUM(BT145:BT150)","v":66.503580000000014}]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G151*1000000)/(G166*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H151*1000000)/(H166*1000)","v":113.28507541697886},104.71077480904501,100.65290577445882,96.720358177920843,92.715443430073151,88.708529383719679,86.537187572440445,84.456158744323275,82.450063974648643,80.535575694424736,78.738052831708913,76.9708671577921,75.223262891387293,73.499309425562856,71.797894500340391,70.116893642738006,68.457560940936546,66.818967182199515,65.200767037142938,63.60229578869577,62.020472537570804,60.456529452756904,58.909606332376526,57.379530020304713,55.865581555117501,54.367013185842005,52.883213817755966,51.41350937465964,49.957306507308544,48.512339612509813,47.126425957249737,47.070232370685687,47.0161807817422,46.959010198399618,46.893551480293048,46.824529153541285,46.754477371291117,46.682140959521924,46.608623309066473,46.526138624470313,46.438087779786407,46.345166242579467,46.24300137777221,46.134376714608386,46.018472591029507,45.897580855458635,45.777223301548958,45.661455190122886,45.5475047745255,45.438273020475599,45.332319860976639,45.229677108682985,45.129831471982548,45.033101764693079,44.941106535476585,44.85283276177735,44.769433976422306,44.686611719732269,44.601412584278357,44.516541275135282,44.427521526087062,44.335206568196817,44.23925653413329,44.143149512530421,{"$f":"(BT151*1000000)/(BT166*1000)","v":44.045515987262057}]
[null,"31FP","Measured Non Household - properties","Input","000's",2,null,45.24,48.222142060344027,49.875945131011107,50.119160886678195,50.362376642345282,50.605592398012362,50.84880815367945,51.092023909346537,51.335239665013624,51.578455420680697,51.821671176347785,52.064886932014872,52.308102687681952,52.551318443349039,52.794534199016127,53.037749954683214,53.280965710350287,53.524181466017374,53.767397221684462,54.010612977351542,54.253828733018629,54.497044488685717,54.740260244352804,54.983476000019877,55.226691755686964,55.469907511354052,55.713123267021132,55.956339022688219,56.199554778355306,56.442770534022394,56.679828763991964,56.910729468264044,57.141630172536118,57.372530876808199,57.603431581080272,57.834332285352346,58.065232989624427,58.2961336938965,58.527034398168581,58.757935102440655,58.988835806712736,59.219736510984809,59.45063721525689,59.681537919528971,59.912438623801052,60.143339328073125,60.374240032345199,60.60514073661728,60.836041440889353,61.066942145161434,61.297842849433508,61.528743553705588,61.759644257977662,61.990544962249743,62.221445666521817,62.45234637079389,62.683247075065971,62.914147779338045,63.145048483610125,63.375949187882199,63.60684989215428,63.837750596426353,64.068651300698434,64.299552004970508,64.530452709242581]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2,null,5.5739999999999998,6.7699618125000036,7.1617851999999953,7.1022777999999933,7.0427703999999913,6.9832629999999893,6.9237555999999865,6.8642481999999845,6.8047407999999825,6.7452333999999805,6.5865469999999862,6.4278605999999909,6.2691741999999966,6.1104878000000022,5.9518014000000088,5.8327866000000155,5.7137718000000222,5.5947570000000297,5.4757422000000373,5.356727400000044,5.277384200000041,5.1980410000000381,5.1186978000000352,5.0393546000000322,4.9600114000000293,4.8806682000000263,4.8013250000000234,4.7219818000000204,4.6426386000000175,4.6029670000000156,4.5632954000000145,4.5236238000000126,4.4839522000000116,4.4442806000000097,4.4046090000000087,4.3649374000000067,4.3252658000000057,4.2855942000000038,4.2459226000000028,4.2062510000000009,4.1665793999999998,4.1269077999999979,4.0872361999999969,4.047564599999995,4.0078929999999939,3.968221399999992,3.9285497999999905,3.8888781999999891,3.8492065999999876,3.8095349999999861,3.7698633999999847,3.7301917999999832,3.6905201999999817,3.6508485999999802,3.6111769999999788,3.5715053999999773,3.5318337999999758,3.4921621999999743,3.4524905999999729,3.4128189999999714,3.3731473999999699,3.3334757999999685,3.293804199999967,3.2541325999999655,3.214460999999964]
[null,"33FP","All void non-households - properties","Input","000's",2,null,13.834,10.458004477155969,8.6144863689888833,8.6328863633217949,8.6512863576547083,8.6696863519876199,8.6880863463205333,8.7064863406534485,8.7248863349863601,8.7432863293192735,8.736891573652187,8.7304968179851024,8.7241020623180177,8.717707306650933,8.7113125509838483,8.7148356953167614,8.7183588396496781,8.721881983982593,8.7254051283155096,8.7289282726484227,8.7423693169813372,8.7558103613142499,8.7692514056471627,8.7826924499800754,8.7961334943129881,8.8095745386459008,8.8230155829788135,8.8364566273117262,8.8498976716446389,8.873256615977553,8.8957730860079689,8.9174470817358884,8.9391210774638097,8.9607950731917292,8.9824690689196505,9.0041430646475717,9.0258170603754913,9.0474910561034125,9.069165051831332,9.0908390475592533,9.1125130432871746,9.1341870390150941,9.1558610347430154,9.1775350304709349,9.1992090261988562,9.2208830219267774,9.2425570176546969,9.2642310133826182,9.2859050091105377,9.307579004838459,9.3292530005663785,9.3509269962942998,9.3726009920222211,9.3942749877501406,9.4159489834780619,9.4376229792059814,9.4592969749339026,9.4809709706618239,9.5026449663897434,9.5243189621176647,9.5459929578455842,9.5676669535735055,9.5893409493014268,9.6110149450293463,9.6326889407572658]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,455.755,{"$f":"H156+SUM(I157:I162)","v":475.14414141648308},494.06760298771627,514.63087710991522,538.81638796277696,{"$f":"L156+SUM(M157:M162)","v":564.96219256069253},{"$f":"M156+SUM(N157:N162)","v":591.72437017390303},618.83473677690483,645.26455299426414,670.68195578109282,693.72690938888627,714.43023111911532,733.90323190215872,753.23664872184543,772.42532688543724,785.32186380914709,796.1388949079992,811.00228335065833,825.71102075384715,840.26233459990112,852.7425484061107,863.15048186871854,873.40457328683033,883.50285370046765,893.44595724543865,900.84221037938323,905.69075156460065,910.38631446755244,914.92844611906253,919.31609028280423,922.20798281976363,924.8691062480799,927.4719047791358,930.16911206943212,933.10272711153448,936.14601603578694,939.22549664221492,942.37844422530225,945.57290442534099,949.04011104937092,952.68167919423161,956.47875755222083,960.56442303430515,964.85846589148184,969.38858658870015,974.06425802267711,978.718838395376,983.25147680276552,987.74593816323863,992.1113016761102,996.3809888023012,1000.5622523020893,1004.6699611677901,1008.692948193202,1012.578580328574,1016.3574152454923,1019.9911702248979,1023.6163423152357,1027.328089243483,1031.0397206938101,1034.4180379758973,1037.436859723653,1040.5874709684169,1043.7569075416716,1046.9906459345236]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2,null,6.9260000000000002,10.90222060028008,10.239936391466687,9.4591138542833146,11.227744032099856,12.251325126070006,10.659844897250084,9.8075276379000087,9.1075166277899378,8.0637346310599956,6.6055338521400904,6.377379314070005,6.3159118721900942,6.1713193436198832,6.0213871611299892,5.846970703410121,5.6838978503098678,5.5229969779501173,5.3627967349899901,5.1997244906198663,5.0378890397200795,4.8748309332899717,4.7154687137400231,4.5540668837999894,4.3933219437900899,4.2345602010799537,4.0749060068900196,3.9164385431698951,3.7575018567900602,3.5974710341099612,2.0480487034301236,1.8089991154099312,1.7485813985698819,1.8463777420000602,2.091268299519919,2.2048775104700087,2.2423678260700739,2.3184709518599753,2.3614731285301001,2.6440062659698502,2.8246242436800579,2.9857144892501144,3.2846567243199294,3.5005111164500899,3.7450599242799414,3.9208333265899178,3.9239854738201445,3.7976679751699751,3.7581210557798816,3.624390906780163,3.5252814507797789,3.4336849993000702,3.3574910707500725,3.2697292332299015,3.1274457617999483,3.0168164352701474,2.8665307254699486,2.8576398643501064,2.9473211889298594,2.9472015674199405,3.0978223881001083,3.2213224003900738,3.357840780819902,3.3773416015600284,3.4439507052399181]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2,null,5.34,7.1330550000000006,9.4220050000000004,11.901479999999999,13.885060000000001,14.87703,17.082000000000001,18.295000000000002,18.295000000000002,18.295000000000002,17.310500000000001,15.113,13.9,13.9,13.9,7.5564999999999998,5.5654500000000002,9.9178999999999995,9.9178999999999995,9.9178999999999995,7.9343199999999996,5.9507399999999997,5.9507399999999997,5.9507399999999997,5.9507399999999997,3.4712649999999998,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.99178999999999995,0.49589499999999997,0,0,0,0]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2,null,0,2.5000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,0.03,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,0.03,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,null,0,1.3513658162029856,-0.74347982023351733,-0.80231973208435647,-0.93229317923817234,-1.0125505281544065,-1.0346672840395286,-1.0471610348981812,-1.0277004104306116,-0.99633184423134935,-0.92608024434662184,-0.84205758384098317,-0.79791108914673714,-0.7929025239332077,-0.78770899753817503,-0.56193377970032543,-0.48731675145779718,-0.63250853529098094,-0.62695933180111751,-0.62131064456593776,-0.54699523351052903,-0.47263747068211615,-0.46711729562821347,-0.46152647016265291,-0.4559583988191207,-0.36457206713532742,-0.27315482167261962,-0.26766564021806971,-0.26216020527999717,-0.25661687036824787,-0.20294616647072417,-0.19466568709367493,-0.19257286751394531,-0.19596045170374055,-0.20444325741755165,-0.20837858621757732,-0.20967721964211705,-0.21231336877269769,-0.21380292849130456,-0.22358964193995234,-0.22984609881939377,-0.23542613126085143,-0.24578124223558007,-0.25325825927336609,-0.26172922706166446,-0.26695189261295127,-0.26619510112129774,-0.26181956778043514,-0.26044969530676099,-0.25581739390861458,-0.25238432458877469,-0.24921149951194366,-0.24657220504923316,-0.24353220781802065,-0.23860362642790278,-0.23477151835186305,-0.22956574606439517,-0.22925777401235337,-0.23236426068251603,-0.23236011709286686,-0.22040010601290305,-0.20750065263428041,-0.2122295360559292,-0.21290502830538571,-0.21521231238784821]
[null,"34.7FP","Measured household void properties","Input","000's",2,null,18.465,17.049167833796968,17.728181304030546,18.466034686114952,19.333861515353117,20.272027793507423,21.232310827546918,22.205087612445116,23.153444822875695,24.065474517106981,24.892375761453682,25.63525434529457,26.333986434441293,27.027709958374359,27.716239955912577,28.17899473561291,28.567132487070687,29.100462022361523,29.628242354162776,30.15037399872865,30.598190232239205,30.971648702921375,31.339586998549535,31.701934468712142,32.058713867531324,32.324106934666588,32.498082756339173,32.666569396557271,32.829550601837283,32.986988472205638,33.090755638676313,33.186242325769946,33.279636193284006,33.376417644987725,33.481681902405377,33.590881488622806,33.701379708264945,33.814514077037686,33.929138005529119,34.053548647468872,34.184215746288295,34.32046287754924,34.46706511978492,34.621144379058272,34.783694606119859,34.951467498732853,35.118483599854216,35.281124167634601,35.442394862941477,35.599033256849914,35.752238581438817,35.902271080950854,36.049664286000031,36.194017493818102,36.333442120245905,36.469034638597684,36.599421384661916,36.729500158674178,36.862685419356573,36.995866536449128,37.117087642462167,37.225409295096611,37.338459831152662,37.452185859458304,37.568219171846344]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2,null,651.91800000000001,647.01332196476994,637.63726607475996,625.88271791892737,612.22537595043661,597.60199656227837,580.8489821709145,562.93712718054439,545.03002917470576,527.12293116886701,510.1792649107125,495.34360004565326,481.671532764132,467.99946548261073,454.33691217015274,446.76901814512007,441.12059766763639,431.30650541933989,421.49241317104332,411.67832092274676,403.76702248710825,397.76803183319117,391.77855514833738,385.78907846348358,379.79960177862978,376.18861735959854,374.95612520638986,373.72363305318117,372.49114089997255,371.25864874676381,370.02615659355513,368.79366444034645,367.56117228713777,366.32868013392908,365.10570194978374,363.88272376563833,362.65974558149287,361.43676739734752,360.21378921320212,358.99081102905672,357.76783284491137,356.54485466076596,355.32187647662056,354.09889829247521,352.87592010832981,351.67692373753022,350.50190918007638,349.3268946226226,348.15188006516877,346.97686550771505,345.81136491932455,344.64586433093399,343.48036374254349,342.31486315415299,341.14936256576254,339.98386197737216,338.81836138898177,337.65286080059138,336.48736021220094,335.32185962381055,334.63205748858451,334.41795380652292,334.20385012446138,333.98974644239979,333.77564276033826]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2,null,30.047999999999998,27.469996535230031,27.07192092524016,26.572862581072865,25.993018049563638,25.37215883772204,24.660882529086035,23.900405769456338,23.140130975294998,22.37985618113365,21.660485439288337,21.030613304347654,20.450143585869014,19.869673867390372,19.289608079848438,18.968300904881254,18.728488082364979,18.311814930661605,17.895141778958223,17.478468627254845,17.142581662893402,16.887884816810605,16.633591901664516,16.379298986518428,16.125006071372344,15.971695890403677,15.919368443612427,15.86704099682118,15.81471355002993,15.762386103238681,15.710058656447432,15.657731209656184,15.605403762864935,15.553076316073685,15.501152800219145,15.449229284364607,15.397305768510069,15.345382252655529,15.293458736800989,15.241535220946451,15.189611705091911,15.137688189237371,15.085764673382833,15.033841157528293,14.981917641673753,14.93101231247342,14.881125169927293,14.831238027381163,14.781350884835033,14.731463742288906,14.681980530679485,14.632497319070067,14.583014107460649,14.533530895851229,14.484047684241816,14.434564472632401,14.385081261022986,14.335598049413573,14.286114837804158,14.236631626194743,14.207344961420805,14.198254843482351,14.189164725543897,14.180074607605443,14.170984489666987]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G153:G156)+G163+G164+G165","v":0},{"$f":"SUM(H153:H156)+H163+H164+H165","v":1220.8340000000001},1232.1267361002799,1242.1571879917469,1251.4068173460305,1262.4250768781303,1274.4669175042004,1284.9271958014504,1294.5401157893505,1303.4530247671405,1311.3171927982003,1317.6041452503407,1323.662943164411,1329.660273636601,1335.513011580221,1341.225735241351,1346.8235498447614,1352.2682094950712,1357.5618861730213,1362.6953626080117,1367.6657667986315,1372.5239250383515,1377.2289430716417,1381.7845167853816,1386.1786886691818,1390.412115612972,1394.4867808140521,1398.4017918209422,1402.1583353641122,1405.7559422209022,1409.2431077550125,1411.1738509584425,1412.8585445738524,1414.4828204724224,1416.2048927144226,1418.1817734139427,1420.2722633244125,1422.4002435504826,1424.6043269023428,1426.8514124308731,1429.3810310968427,1432.0912677405231,1434.9625946297733,1438.132863754093,1441.5189872705434,1445.1496595948236,1448.9561053214136,1452.7657031952338,1456.4489835704037,1460.0927170261839,1463.6027203329641,1467.0235320837442,1470.3527473830443,1473.6057687537941,1476.7710282870244,1479.7940043488243,1482.7063510840942,1485.4684121095643,1488.2215822739147,1491.0644337628444,1493.9071656302642,1496.9005183183644,1500.0173710187548,1503.2707420995748,1506.543614001135,{"$f":"SUM(BT153:BT156)+BT163+BT164+BT165","v":1509.883095006375}]
[null,"37FP","Measured Non Household - Population","Input","000's",2,null,39.060678947170921,39.20979430945718,39.570495909851722,39.907906511794067,40.240324368464869,40.540393920803403,40.77733132366744,41.171138592411694,41.576074303036748,42.029460877369445,42.473943367648822,42.920216941160504,43.699379099489349,44.35759738004316,44.906916379094596,45.383533925848759,45.837095089961473,46.281457719428346,46.793785164948289,47.285638659732889,47.725868125433308,48.199297117760672,48.711847596864764,49.268887256079296,49.81597997675383,50.332553789505489,50.88279949150072,51.430396628285237,51.92342432508346,52.355785418456627,52.759764893543341,53.110820833765189,53.38610509761498,53.583709722579684,53.774684815439137,53.933119119693472,54.10901052183641,54.213254102687294,54.257155675070578,54.285774104206737,54.352269638803435,54.419446635263419,54.479096089549245,54.617539700614273,54.877032952545967,55.244592205582002,55.655473666144232,56.06261094680498,56.475499702113289,56.881709470065267,57.309133738528246,57.747531884648822,58.164666751436037,58.567774848607257,58.932177519595534,59.259622955408247,59.595780457199446,59.883043770149619,60.100283277701237,60.312254831646833,60.471062014054141,60.639755280203858,60.810219314938642,60.982896976305653,61.160977004057401]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2,null,7.4345941717088806,7.462975967244617,7.5316299202300812,7.5958507930435317,7.6591213742620354,7.7162349576675027,7.7613323159795584,7.8362874192675065,7.9133606487984522,7.9996557484720583,8.0842560939019776,8.1691973442346963,8.3174987715847521,8.4427804083667439,8.5473347565971025,8.6380515114191425,8.7243798415484335,8.8089573733324542,8.9064709533094089,9.0000876344379108,9.0838784826291956,9.1739883455897342,9.2715443765488388,9.3775682326474055,9.4816988433316709,9.580020653424512,9.6847513851814853,9.7889780036457665,9.8828181759086391,9.9651114015131697,10.042002626446354,10.108820677680107,10.161216765990524,10.198827740317213,10.235176886071564,10.265332397618124,10.298810596883285,10.318651745053806,10.327007728179723,10.332454802121958,10.345111195387062,10.357897294344276,10.369250642446048,10.395601235719823,10.44499174992513,10.514950950687499,10.593155861464666,10.670648125692324,10.7492350938792,10.826550820454038,10.907904398036749,10.991346682960781,11.070741832584964,11.147467204252237,11.216825598599364,11.279149756659663,11.343132121302453,11.397808235742083,11.439156405314165,11.479501901654963,11.509728384772359,11.541836530537552,11.574281714627652,11.607148228200543,11.641042998391598]
[null,"39FP","Measured Household - Population","Input","000's",2,null,888.72225000000003,918.95393272545289,956.98022702132198,998.09586440542512,1041.0174843432683,1093.0914942678282,1151.385487585746,1208.3984076846284,1263.3854668136671,1317.5495798822535,1366.4743435099554,1407.5577697525928,1446.7815641309453,1486.7988518612835,1527.6668551887747,1556.2167043234722,1579.9423035201717,1611.8579856974156,1643.7701531506964,1676.0171111295108,1704.633865991809,1728.5027053916278,1752.4046638611992,1776.3704157032662,1801.0134896386185,1820.5575055562281,1834.1796072415573,1847.5012864244368,1861.422294577005,1875.4343065464066,1889.0662189767349,1899.2255456663188,1909.2324350437236,1919.1899822604487,1928.9493878642124,1938.6648505036915,1948.2040392580971,1957.863059846924,1967.6838270285571,1977.5489155675768,1987.4325321676947,1997.4187663465741,2007.5835542337666,2017.7008859189229,2027.649052376197,2037.3770520245739,2047.0340187377485,2056.8147564508572,2066.5823344457572,2076.3729973932332,2086.0301205954997,2095.5664782263548,2105.1180596766212,2114.6417943643009,2124.1880026095077,2133.7164562508638,2143.1146316056229,2152.5617029133164,2162.1024226846494,2171.5847449270095,2180.0999660583675,2187.5101537587589,2194.8921301500727,2202.2363962652344,2209.5318618097749]
[null,"40FP","Unmeasured Household - Population","Input","000's",2,null,1732.4953839931702,1714.7060534564434,1692.3824738275609,1664.9704594815091,1633.3176007150737,1599.3317150529679,1560.9262603220291,1520.1287782713193,1479.2451731175986,1438.2733977192206,1399.1297457499224,1364.1636048354253,1331.468126945153,1298.7242967262941,1265.9467544522529,1245.4117405004854,1228.7627397527961,1203.7320679475022,1178.7141963255913,1153.7129009244966,1132.5848059070888,1115.3536522887002,1098.1759446142084,1081.0543517700714,1063.9911055337293,1051.8335681931599,1044.6071404788111,1037.4769875866616,1030.4417736486832,1023.5066224072115,1016.6727838568128,1009.9594500930689,1003.3431351047543,996.82182888939894,990.39187462681537,984.04684176592605,977.78318043687113,971.59767132421416,965.4886438192608,959.45523487677087,953.49225111609348,947.59599858897366,941.76375472983159,935.99139299349474,930.27463043983084,924.67131585190361,919.17686858526895,913.72737319116038,908.32500154615082,902.96971017254441,897.66296267672828,892.40504679492346,887.19580550404601,882.03571003050752,876.92506827675038,871.86518959037403,866.85662740966529,861.89971222598149,856.99397502839827,852.13792557544866,848.3520124679701,845.63680818678881,842.9684706272451,840.34422058790346,837.76280206584318]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G167:G170)","v":0},{"$f":"SUM(H167:H170)","v":2667.7129071120498},2680.3327564585979,2696.4648266789645,2710.5700811917718,2722.234530801069,2740.6798381992671,2760.850411547422,2777.5346119676269,2792.1200748831006,2805.8520942273153,2816.1622887214289,2822.810788873413,2830.2665689471723,2838.3235263759875,2847.0678607767195,2855.6500302612258,2863.2665182044775,2870.6804687376789,2878.1846055945452,2886.0157383481783,2894.0284185069604,2901.2296431436785,2908.5640004488214,2916.071222962064,2924.3022739924336,2932.3036481923182,2939.3542985970507,2946.1976486430294,2953.6703107266803,2961.261825773588,2968.5407703535375,2972.4046372708331,2976.1228920120834,2979.7943486127447,2983.3511241925385,2986.9101437869294,2990.395040813688,2993.9926370188796,2997.7566342510681,3001.6223793506765,3005.6221641179786,3009.7921088651551,3014.1956556955938,3018.7054198487517,3023.2457075184993,3027.8079110327471,3032.4595168506262,3037.275388714515,3042.1320707879004,3047.0509678562967,3051.9101214087932,3056.7104035888879,3061.5492737646882,3066.3927464476683,3071.2620740044531,3076.1204185533056,3080.91017159379,3085.7422671451895,3090.6358373960629,3095.5144272357602,3100.4327689251641,3105.3285537562888,3110.2451018068841,3115.1706620576442,{"$f":"SUM(BT167:BT170)","v":3120.0966838780669}]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G170+G169)/(G156+G164)","v":{"$error":"#DIV/0!"}},{"$f":"(H170+H169)/(H156+H164)","v":2.3664182786735526},2.3469611637623715,2.3410367607975924,2.3349711353678231,2.3234040404983793,2.3159350980455873,2.313127568935379,2.3088442610393636,2.3041612395929829,2.3007277793120267,2.2971923795214639,2.2911070674420264,2.2855440667516698,2.2809046638799551,2.2772249753885978,2.2738813230889154,2.2701018340348411,2.2664172378854497,2.263050495775226,2.2602748777039117,2.2580159655146876,2.255384726909194,2.2530972350233021,2.2511958794237819,2.2501587182981018,2.2492730882895251,2.2479161117223123,2.2466754342813133,2.2462483073771429,2.246240253496238,2.2486164961968651,2.2487970293921777,2.2490356591868164,2.2491452192866199,2.2487461929375123,2.2481900613336068,2.2475001058443405,2.2468373624244711,2.2462876097125815,2.245362935134227,2.2442106744788068,2.2429259744780845,2.2413390199896295,2.2394145247749355,2.2370135988939284,2.2342583972112262,2.2315412189687041,2.2291688003795134,2.2268973684956404,2.2249040657505743,2.2229996132812526,2.2211964736727841,2.2195698876382259,2.218105239085356,2.2169248161264452,2.2159479301516396,2.2151531829779683,2.2144491392587575,2.2137132989056605,2.2129740136571843,2.2120826612256765,2.2109824830080891,2.2096885208457655,2.2083745281143061,{"$f":"(BT170+BT169)/(BT156+BT164)","v":2.2069590551461133}]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G156/(G156+G164)","v":{"$error":"#DIV/0!"}},{"$f":"H156/(H156+H164)","v":0.41145265795952413},0.42342020342206904,0.43656930043696845,0.45122730614789436,0.46811193551392521,0.48596214974322877,0.50463740199333407,0.52364991556372564,0.54210492315142256,0.55992588032337154,0.57623004532930366,0.59054859074878718,0.60374997345690673,0.61678216027252253,0.62964550284827869,0.63738955892889781,0.64346961949805359,0.65281859927403907,0.6620499898363601,0.67116786318367194,0.67865981140113307,0.68454104883796929,0.69033846062039594,0.69605961505973535,0.70170749932185683,0.70541931393649215,0.70721349342466655,0.70896290167774212,0.71066842181385492,0.71233076433378262,0.71365393831682167,0.71492287418606637,0.71617622839425921,0.71744750948525415,0.71876187692466553,0.7200964004678696,0.7214349361837411,0.7227852810924601,0.72414040442587524,0.72554868163313024,0.72698846498236946,0.72845510823690318,0.7299752443591192,0.73153120191147558,0.73312758655996801,0.73473184013896042,0.73631023302983734,0.73785639770742628,0.73938734286813323,0.7408857205889392,0.7423533490110712,0.74379736483187275,0.74522102068596197,0.74662258776078894,0.74799267138095082,0.74933752464313719,0.75065058530568163,0.75195732039795404,0.75327500480618748,0.75458775740323247,0.75557354796790488,0.75622933964420791,0.75690576089846939,0.75758261108702996,{"$f":"BT156/(BT156+BT164)","v":0.75826782164863527}]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G156)/(G156+G165+G164+G163)","v":{"$error":"#DIV/0!"}},{"$f":"(H156)/(H156+H165+H164+H163)","v":0.3941883053418741},0.40726292968833244,0.41994518939027803,0.43408527286146753,0.45037655483539635,0.46760327431766557,0.48563037882444071,0.50398741623335952,0.52181039324768508,0.53902498570486213,0.55477779734808208,0.56861481835798322,0.58137446885448596,0.59397267708158519,0.60640970260863591,0.61389808212706609,0.6197779190328031,0.6288199091297374,0.637749221872417,0.6465697569825547,0.6538181516464362,0.65950867964286997,0.66511851514395659,0.67065496455987883,0.67612090292610649,0.67971335488519502,0.6814498986270302,0.68314314736381021,0.68479395301147894,0.68640300054653158,0.68768377757009835,0.68891207454065895,0.69012530825467056,0.6913559146857956,0.69262824975907389,0.69392011804081788,0.69521589219856661,0.69652312055581178,0.69783499724902576,0.69919835536293273,0.70059223983548269,0.70201215409282247,0.7034838847220265,0.70499032548441931,0.70653593766164569,0.7080891999996396,0.70961745445003566,0.71111453407100211,0.71259690624090888,0.71404777210151615,0.71546889039668793,0.71686717018686508,0.71824575991762407,0.71960298439103376,0.7209297447807802,0.72223209502323915,0.7235036788622855,0.72476915795056673,0.72604526188698459,0.72731661083061172,0.72827132388994043,0.728906448036025,0.72956155714142334,0.73021708728819612,{"$f":"(BT156)/(BT156+BT165+BT164+BT163)","v":0.73088072019346628}]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G135:G137)+G133+G144+G149+G150+G143","v":0},{"$f":"SUM(H135:H137)+H133+H144+H149+H150+H143","v":702.44914568782008},{"$f":"SUM(I135:I137)+I133+I144+I149+I150+I143","v":701.5576979352353},693.16422818328067,687.86427859444802,682.55588270939768,680.73374043356011,684.71769976879148,681.9274336176602,677.05339357212017,671.88159846413362,665.08743246292659,659.24345518976111,653.236450830693,646.43100068302942,639.92983992328664,633.97931313383924,628.05862249039808,621.94428251670888,615.90710056175669,609.89067748474338,603.98305593791667,598.25505215284397,592.56524015764842,587.95289358781577,583.39627320664192,581.23782002488156,579.21793596073587,577.09121894743339,575.03599786916959,572.98305170390915,568.91439143228672,568.83475873968143,568.55125959632744,568.24903111583126,568.05924966177543,568.00641656560572,567.96018032760855,567.90666459665124,567.94785811301767,568.0145282886516,568.11940293534349,568.21465662885225,568.39512616094146,568.58837233589782,568.81366857859268,569.05810749000977,569.30896159613883,569.56272745191984,569.80589519499233,570.06011421718415,570.28073386535709,570.46559873072022,570.66483534526037,570.86710609907539,571.06035760028237,571.24769002662015,571.4158699943705,571.58897451443545,571.78780061205305,571.99351298699321,572.24739107765731,572.53131182477932,572.85171136641964,573.1681401437728,{"$f":"SUM(BT135:BT137)+BT133+BT144+BT149+BT150+BT143","v":573.49387730658134}]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2,null,17.75167492905565,17.75167492905565,17.75167492905565,18.172055557500556,18.796686835281321,18.98254319709714,18.18665406408628,17.107362836874778,16.073183099842879,15.250426994275061,14.412588482744606,13.013340034511668,12.282717894243612,11.803911875304728,10.980581254142155,10.27193482456077,9.8075709365495527,9.3946663614992225,8.9985793188525154,8.6087667988198291,8.120191760602502,8.3053487916026398,8.3362808637909147,8.0334584853239406,8.1048193498049628,8.0192515923897947,8.0016478426876354,8.0348928827653641,7.981084170445798,7.8366652826816612,8.0204584723551271,8.0141995750236159,7.7961396975014594,7.8690037668428392,7.7780895221001716,7.6499304427381034,7.7523989176122257,7.6780379156267458,7.6574324552498583,7.5991728241177894,7.612209070755628,7.5200299639822363,7.3941170371290692,7.1754942231684824,7.1351690018213567,7.1751891296463306,6.9114714495551688,6.9368342731607981,6.8699390538372826,6.7889656458770613,6.7619636273717454,6.7071181463501963,6.7050963240605768,6.3503014679353669,6.2353958793708406,6.1906995710462249,6.1793256218301469,6.1947887665195616,5.9459489841729862,5.9840662250843346,5.8681954764206692,5.6144513263336489,5.5519932100307638,5.4304781828082973,5.3229278435696727]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,{"$f":"G176+G177","v":0},17.75167492905565,17.75167492905565,17.75167492905565,18.172055557500556,18.796686835281321,18.98254319709714,18.18665406408628,17.107362836874778,16.073183099842879,15.250426994275061,14.412588482744606,13.013340034511668,12.282717894243612,11.803911875304728,10.980581254142155,10.27193482456077,9.8075709365495527,9.3946663614992225,8.9985793188525154,8.6087667988198291,8.120191760602502,8.3053487916026398,8.3362808637909147,8.0334584853239406,8.1048193498049628,8.0192515923897947,8.0016478426876354,8.0348928827653641,7.981084170445798,7.8366652826816612,8.0204584723551271,8.0141995750236159,7.7961396975014594,7.8690037668428392,7.7780895221001716,7.6499304427381034,7.7523989176122257,7.6780379156267458,7.6574324552498583,7.5991728241177894,7.612209070755628,7.5200299639822363,7.3941170371290692,7.1754942231684824,7.1351690018213567,7.1751891296463306,6.9114714495551688,6.9368342731607981,6.8699390538372826,6.7889656458770613,6.7619636273717454,6.7071181463501963,6.7050963240605768,6.3503014679353669,6.2353958793708406,6.1906995710462249,6.1793256218301469,6.1947887665195616,5.9459489841729862,5.9840662250843346,5.8681954764206692,5.6144513263336489,5.5519932100307638,{"$f":"BS176+BS177","v":5.4304781828082973},5.3229278435696727]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,{"$f":"G132-G175","v":0},{"$f":"H132-H175","v":28.520624995587923},28.772191601324607,36.521980689993484,41.174547356903872,45.831949948054103,46.999575519951691,42.357658505534687,44.466604265176215,48.676035616537661,53.180004570383517,59.303194491649606,64.473110218276474,69.80302916025164,75.92842894565274,81.746630828060916,87.011344320031185,92.243419152121533,97.66639065251502,103.00949939320378,108.32919061856717,113.53746606723257,118.56355228248344,123.54891648445505,127.45432484218054,131.3015550300189,132.7482031794375,134.05390328548833,135.46409216115376,136.8004745591785,138.13230408323102,141.47760132946894,140.83165523171476,140.38738952563506,139.95969593178052,139.41742608801917,138.73610586835343,138.04611321648895,137.36135019863912,136.57985309137791,135.77087883036018,134.92172330949313,134.08023504267987,133.15159973625589,132.208278515644,131.23101933925273,130.23275046377535,129.22621971506032,128.2149504029386,127.21247178531303,126.19715341363565,125.21366444820592,124.26417838423117,123.2985863700444,122.32824330373614,121.36521948656912,120.40643128409226,119.4651282693643,118.51724927848147,117.54201280195787,116.55826933514311,115.52475432428071,114.45960541253385,113.35640075431058,112.25560391838701,{"$f":"BT132-BT175","v":111.14394949105815}]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,{"$f":"G123-G134","v":0},71.353447197145485,71.353447197145485,71.353447197145485,71.353447197145485,96.353447197145485,121.35344719714548,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,179.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,319.3534471971455,{"$f":"BS123-BS134","v":319.3534471971455},319.3534471971455]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,{"$f":"G179-G178","v":0},{"$f":"H179-H178","v":10.768950066532273},11.020516672268958,18.770305760937834,23.002491799403316,27.035263112772782,28.017032322854551,24.171004441448407,27.359241428301438,32.602852516694782,37.929577576108457,44.890606008904996,51.459770183764803,57.520311266008029,64.12451707034802,70.766049573918764,76.739409495470412,82.43584821557198,88.271724291015801,94.010920074351262,99.720423819747339,105.41727430663008,110.2582034908808,115.21263562066413,119.42086635685661,123.19673568021395,124.7289515870477,126.0522554428007,127.4291992783884,128.8193903887327,130.29563880054937,133.45714285711381,132.81745565669115,132.59124982813358,132.09069216493768,131.639336565919,131.08617542561532,130.29371429887672,129.68331228301236,128.92242063612807,128.17170600624237,127.30951423873751,126.56020507869763,125.75748269912683,125.03278429247551,124.09585033743137,123.05756133412902,122.31474826550516,121.2781161297778,120.34253273147574,119.40818776775859,118.45170082083418,117.55706023788098,116.59349004598383,115.97794183580078,115.12982360719828,114.21573171304604,113.28580264753415,112.32246051196191,111.59606381778488,110.57420311005878,109.65655884786004,108.8451540862002,107.80440754427983,106.82512573557871,{"$f":"BT179-BT178","v":105.82102164748848}]
[]
[]
[null,"Water Company","Northumbrian Water","Version",5]
[null,"WRZ","NWLKLD","Planning Scenario","DYCP"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3d: DYCP - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2]
[null,"1.1BL","Non-potable water supplies","Input","Ml/d",2]
[null,"2BL","Raw water imported ","Input","Ml/d",2]
[null,"3BL","Potable water imported","Input","Ml/d",2]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G211+G213","v":0},{"$f":"H211+H213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT211+BT213","v":0}]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G214:G219)","v":0},{"$f":"SUM(H214:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT214:BT219)","v":0}]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2]
[null,"7.3BL","Total expected DO reductions to restore sustainable abstraction (Environmental Destination) (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.6BL","Total other changes to DO (specify e.g. Nitrates)","Input","Ml/d",2]
[null,"8BL","Raw water losses, treatment works losses and operational use","Input","Ml/d",2]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (8BL + 9BL)","Ml/d",2,{"$f":"(G211+G213)-(G220+G221)","v":0},{"$f":"(H211+H213)-(H220+H221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT211+BT213)-(BT220+BT221)","v":0}]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G222+SUM(G207:G210)","v":0},{"$f":"H222+SUM(H207:H210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT222+SUM(BT207:BT210)","v":0}]
[null,"12BL","Water delivered measured non-household","Input Note - consumption & uspl","Ml/d",2]
[null,"12.1BL","Non-potable water consumption","Input","Ml/d",2]
[null,"13BL","Water delivered unmeasured non-household","Input Note - consumption & uspl","Ml/d",2]
[null,"14BL","Water delivered measured household","Input Note - consumption & uspl","Ml/d",2]
[null,"15BL","Water delivered unmeasured household","Input Note - consumption & uspl","Ml/d",2]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G229*(G224+SUM(G226:G228)-SUM(G236:G239))","v":0},{"$f":"H229*(SUM(H224:H228)-SUM(H236:H239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT229*(SUM(BT224:BT228)-SUM(BT236:BT239))","v":0}]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,{"$f":"(((G227-G238))*1000000)/((G260)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H227-H238))*1000000)/((H260)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT227-BT238))*1000000)/((BT260)*1000)","v":{"$error":"#DIV/0!"}}]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,{"$f":"(((G228-G239))*1000000)/((G261)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,{"$f":"(((G227-G238)+(G228-G239))*1000000)/((G260+G261)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H227-H238)+(H228-H239))*1000000)/((H260+H261)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT227-BT238)+(BT228-BT239))*1000000)/((BT260+BT261)*1000)","v":{"$error":"#DIV/0!"}}]
[null,"21BL","Water taken unbilled","Input","Ml/d",2]
[null,"22BL","Distribution system operational use","Input","Ml/d",2]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2]
[null,"28BL","Distribution losses","Input","Ml/d",2]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G236:G241)","v":0},{"$f":"SUM(H236:H241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT236:BT241)","v":0}]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G242*1000000)/(G257*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H242*1000000)/(H257*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT242*1000000)/(BT257*1000)","v":{"$error":"#DIV/0!"}}]
[null,"31BL","Measured Non Household - properties","Input","000's",2]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2]
[null,"33BL","All void non-households - properties","Input","000's",2]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,null,{"$f":"H247+SUM(I248:I253)","v":0},0,0,0,{"$f":"L247+SUM(M248:M253)","v":0},{"$f":"M247+SUM(N248:N253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2]
[null,"34.7BL","Measured household void properties","Input","000's",2]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G244:G247)+G254+G255+G256","v":0},{"$f":"SUM(H244:H247)+H254+H255+H256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT244:BT247)+BT254+BT255+BT256","v":0}]
[null,"37BL","Measured Non Household - Population","Input","000's",2]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2]
[null,"39BL","Measured Household - Population","Input","000's",2]
[null,"40BL","Unmeasured Household - Population","Input","000's",2]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G258:G261)","v":0},{"$f":"SUM(H258:H261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT258:BT261)","v":0}]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,{"$f":"(G261+G260)/(G247+G255)","v":{"$error":"#DIV/0!"}},{"$f":"(H261+H260)/(H247+H255)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT261+BT260)/(BT247+BT255)","v":{"$error":"#DIV/0!"}}]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,{"$f":"G247/(G247+G255)","v":{"$error":"#DIV/0!"}},{"$f":"H247/(H247+H255)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BT247/(BT247+BT255)","v":{"$error":"#DIV/0!"}}]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,{"$f":"(G247)/(G247+G256+G255+G254)","v":{"$error":"#DIV/0!"}},{"$f":"(H247)/(H247+H256+H255+H254)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT247)/(BT247+BT256+BT255+BT254)","v":{"$error":"#DIV/0!"}}]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G226:G228)+G224+G235+G240+G241+G234","v":0},{"$f":"SUM(H226:H228)+H224+H235+H240+H241+H234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT226:BT228)+BT224+BT235+BT240+BT241+BT234","v":0}]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,{"$f":"G267+G268","v":0},{"$f":"H267+H268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT267+BT268","v":0}]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,{"$f":"G223-G266","v":0},{"$f":"H223-H266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT223-BT266","v":0}]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,{"$f":"G206-G225","v":0},{"$f":"H206-H225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT206-BT225","v":0}]
[null,"50BL","Supply Demand Balance"," ","Ml/d",2,{"$f":"G270-G269","v":0},{"$f":"H270-H269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT270-BT269","v":0}]
[]
[null,"Table 3e: DYCP - Final plan Options","Back to top of sheet"]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2]
[null,"2.1FP","Raw water imports","RSRWI","Ml/d",2]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2]
[null,"6.3FP","Other options to increase deployable output","RSIPO","Ml/d",2]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2]
[null,"7.02FP","DO benefit from demand side drought measures","RSDPD","Ml/d",2]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2]
[]
[null,"Table 3f: DYCP - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G206+G276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS206+BS276","v":0},0]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,{"$f":"G209+G279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,{"$f":"G210+G280","v":0},{"$f":"H210+H280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G212+G281+G282+G283+G284","v":0},{"$f":"H212+H281+H282+H283+H284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT212+BT281+BT282+BT283+BT284","v":0}]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G220+G285+G286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS220+BS285+BS286","v":0},0]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G221+G287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS221+BS287","v":0},0]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G309)-(G310+G311)","v":0},{"$f":"(H309)-(H310+H311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT309)-(BT310+BT311)","v":0}]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G312+SUM(G305:G308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM312+SUM(AM305:AM308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS312+SUM(BS305:BS308)","v":0},0]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G224+G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS224+BS288","v":0},0]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G226+G289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS226+BS289","v":0},0]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,{"$f":"G229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS229","v":0},0]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G319*(G314+SUM(G316:G318)-SUM(G326:G329))","v":0},{"$f":"H319*(SUM(H314:H318)-SUM(H326:H329))","v":0},{"$f":"I319*(SUM(I314:I318)-SUM(I326:I329))","v":0},{"$f":"J319*(SUM(J314:J318)-SUM(J326:J329))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G317-G328))*1000000)/((G350)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H317-H328))*1000000)/((H350)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT317-BT328))*1000000)/((BT350)*1000)","v":{"$error":"#DIV/0!"}}]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G318-G329))*1000000)/((G351)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G317-G328)+(G318-G329))*1000000)/((G350+G351)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H317-H328)+(H318-H329))*1000000)/((H350+H351)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT317-BT328)+(BT318-BT329))*1000000)/((BT350+BT351)*1000)","v":{"$error":"#DIV/0!"}}]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G234+G292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS234+BS292","v":0},0]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR237+BR295","v":0},0,0]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,{"$f":"G238+G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR241+BR299","v":0},0,0]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G326:G331)","v":0},{"$f":"SUM(H326:H331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT326:BT331)","v":0}]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G332*1000000)/(G347*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H332*1000000)/(H347*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT332*1000000)/(BT347*1000)","v":{"$error":"#DIV/0!"}}]
[null,"31FP","Measured Non Household - properties","Input","000's",2]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2]
[null,"33FP","All void non-households - properties","Input","000's",2]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,null,{"$f":"H337+SUM(I338:I343)","v":0},0,0,0,{"$f":"L337+SUM(M338:M343)","v":0},{"$f":"M337+SUM(N338:N343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2]
[null,"34.7FP","Measured household void properties","Input","000's",2]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G334:G337)+G344+G345+G346","v":0},{"$f":"SUM(H334:H337)+H344+H345+H346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT334:BT337)+BT344+BT345+BT346","v":0}]
[null,"37FP","Measured Non Household - Population","Input","000's",2]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2]
[null,"39FP","Measured Household - Population","Input","000's",2]
[null,"40FP","Unmeasured Household - Population","Input","000's",2]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G348:G351)","v":0},{"$f":"SUM(H348:H351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT348:BT351)","v":0}]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G351+G350)/(G337+G345)","v":{"$error":"#DIV/0!"}},{"$f":"(H351+H350)/(H337+H345)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT351+BT350)/(BT337+BT345)","v":{"$error":"#DIV/0!"}}]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G337/(G337+G345)","v":{"$error":"#DIV/0!"}},{"$f":"H337/(H337+H345)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BT337/(BT337+BT345)","v":{"$error":"#DIV/0!"}}]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G337)/(G337+G346+G345+G344)","v":{"$error":"#DIV/0!"}},{"$f":"(H337)/(H337+H346+H345+H344)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT337)/(BT337+BT346+BT345+BT344)","v":{"$error":"#DIV/0!"}}]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G316:G318)+G314+G325+G330+G331+G324","v":0},{"$f":"SUM(H316:H318)+H314+H325+H330+H331+H324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT316:BT318)+BT314+BT325+BT330+BT331+BT324","v":0}]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,{"$f":"G357+G358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS357+BS358","v":0},0]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,{"$f":"G313-G356","v":0},{"$f":"H313-H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT313-BT356","v":0}]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,{"$f":"G304-G315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS304-BS315","v":0},0]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,{"$f":"G360-G359","v":0},{"$f":"H360-H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT360-BT359","v":0}]
[]
[]
[null,"Data for Charts"]
[]
[null,"DYAA Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G46-G57","v":0},138.01681759862356,135.36684112097748,138.75795534118674,142.60423396331171,146.72425188512676,164.0937692658506,170.27789960411053,175.66324833742431,180.79097032823566,185.75647244868486,189.8222560787585,193.01100834871716,196.22204901034686,199.03801087625504,201.95178146725195,203.71301227723814,205.39724315968618,208.10379943253722,210.82326772507,213.53989136574793,215.675434947935,217.36736375402293,219.08572471047211,221.39384943622036,223.75352215823921,225.50217950597235,226.618662439654,227.68502918384519,228.82242258324919,229.9451810040338,230.97149732776745,231.96324752106011,232.94119643990604,233.90752194833902,234.91667194115519,235.95946871096336,236.99319744418179,238.02946201076935,239.12107463941646,240.22194417717881,241.339848005882,242.4398969426324,243.60239689984496,244.76824509961082,245.93786032829593,247.10728560264153,248.27769896719451,249.45190402101812,250.61732388528952,251.78270092730475,252.9235371828301,254.02811178707398,255.17391945146582,256.32018529709347,257.45995477165206,258.5920399132259,259.70387789354629,260.82110360340124,261.95449933131448,263.08432326700131,264.10783961964034,265.00751546592443,265.92016440251882,{"$f":"BS46-BS57","v":266.82800089294523},267.73611651304742]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,0,286.99834522006404,281.31107869611185,272.03178878419442,262.04681810966565,251.57762227404822,242.19281711943714,236.9350423797477,231.17687504413055,225.44933662695095,219.7294673458677,214.68478170852057,210.28371194564738,205.89685294931945,201.01154949904526,196.26655253336156,192.78042204001912,189.32718424424857,184.6977952274982,180.14480887439726,175.61527118293733,171.72815104661893,168.45088346606488,165.23866006197863,162.56439613390577,159.90636254134688,157.97872546204644,156.82629849040063,155.67275177322273,154.56096429100708,153.41517565192768,152.31417725887576,151.46367803708262,150.62325239618613,149.77724393251108,148.98976848106904,148.30631630637956,147.63238519038171,146.952374434587,146.31154506983827,145.66424489279532,145.0249870196802,144.37827319480044,143.73891920661063,143.08444783171726,142.43671321958135,141.794999803016,141.15875584931155,140.52788831330369,139.88851221707054,139.26669847036896,138.63432654489543,138.00597188675633,137.36547171970074,136.73081422623983,136.10203107663989,135.47929516794269,134.86267607726393,134.25221396253951,133.64783886209545,133.04933927213469,132.60320452624148,132.3031834908027,132.02173482215198,131.73910062389535,131.46156541226168]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G43+G45-G55-G56","v":0},118.59124886597938,135.11923527599313,136.56265508452898,141.39866456583189,146.43806231358238,155.48388750670509,163.2572579876713,165.52648518416129,165.90919736259727,166.14393092389733,164.98988838863195,164.93917403554474,164.63175455488314,164.37187716478456,164.14740413380306,163.98919844429921,163.82144258647671,163.5968160967314,163.36026183369282,163.12901879697364,162.94281964596343,162.7673121310813,162.54401661741804,162.32856151351621,162.12328673636046,161.96063945430845,161.78446611223688,161.55230302540505,161.30793166711294,161.12640810735149,160.95194009020415,160.75912035452461,160.3651808744543,159.96266604514884,159.55739519357735,159.14537058121985,158.733478122707,158.31722045984671,157.90759984369521,157.50777886764629,157.11394999693422,156.72801495071653,156.35210091574353,155.98994410561667,155.63404261466792,155.27993870563677,154.92712545804289,154.57957726449177,154.2417029783737,153.90623207505217,153.57442511882806,153.23909976512394,152.90030737595561,152.56378749962545,152.227538672788,151.89281248353754,151.55743948622938,151.21802701808244,150.8811081725745,150.54780967689888,150.21362895927604,149.88178929583734,149.54862122056784,{"$f":"BS43+BS45-BS55-BS56","v":149.21667592668234},148.8852613766262]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G61","v":0},138.30227176161196,129.01694520000004,125.02673040000003,121.03651560000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000004,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000001,117.04630080000003,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000004,117.04630080000003,117.04630080000001,117.04630080000001,117.04630080000003,117.04630080000001,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000001,117.04630080000003,117.04630080000001,117.04630080000004,117.04630080000003,117.04630080000001,117.04630080000003,117.04630080000001,117.04630080000003,117.04630080000003,117.04630080000004,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,117.04630080000003,{"$f":"BS61","v":117.04630080000004},117.04630080000003]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G85-SUM(G368:G371)","v":0},20.54046224154115,20.743597642152849,20.785098573370533,20.778046355638708,20.769645436640303,20.760270668096609,20.752396406408593,20.745326134928632,20.73891990369134,20.733509763053917,20.729825322812189,20.726026445291495,20.722285949338925,20.718682786880322,20.71521095382468,20.710895325837328,20.706723508217237,20.703419871324172,20.700268392079693,20.697271798300449,20.693825831481377,20.690192523336577,20.686699501212047,20.683359777999044,20.680172729785681,20.676722550829709,20.673010088778597,20.669448138587654,20.666037145923383,20.662506203875864,20.660469998326903,{"$f":"AM85-SUM(AM368:AM371)","v":20.658683941682739},20.656955269581658,20.65513371084478,20.653068480209299,20.650895343930074,20.648686599476036,20.646405572530625,20.644083702263742,20.64149348297974,20.638731713351945,20.63581694075458,20.632618233834819,20.629214509144276,20.625578512824291,20.621775567521922,20.617969628320907,20.614283665052199,20.610635263313839,20.60711387801814,20.603675550871571,20.600324221724577,20.597045261312815,20.593849656797033,20.590789192640727,20.587833803844205,20.585021155905679,20.582216952476983,20.579327570030159,20.576438301199346,20.573323188801396,20.570007992088108,20.566563130679697,{"$f":"BS85-SUM(BS368:BS371)","v":20.563099747457841},20.559573099134923]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G42","v":0},706.969770683408,706.3298895365599,705.68620887327415,705.0388259513519,704.38783265745178,703.73331595351181,703.07535827432616,702.39403788283641,701.72942918865783,701.06160303451713,700.39062695457619,699.71656540803758,699.03947999094464,698.35942962868216,697.67647075134755,696.99065745387043,696.30204164251961,695.6106731692239,694.91659995496047,694.21986810331055,693.52052200514925,692.81860443532742,692.11415664210347,691.40721842999631,690.69782823666083,689.98602320431905,689.2718392462242,688.55531110858715,687.83647242834809,687.11535578714017,686.39199276175566,685.6664139713962,684.9386491219625,684.20872704761177,683.47667574979459,682.74252243395915,682.0062935440975,681.26801479529036,680.52771120439559,679.78540711901178,679.04112624483662,678.29489167153213,677.54672589719735,676.79665085154181,676.04468791784541,675.29085795378512,674.53518131119915,673.77767785485844,673.01836698030536,672.2572676308198,671.49439831356301,670.72977711495139,669.96342171530478,669.19534940281153,668.42557708685149,667.65412131071241,666.8809982637348,666.10622379291692,665.32981341401091,664.55178232213632,663.77214540193802,662.99091723731317,662.20811212073022,{"$f":"BS42","v":661.42374406215981},660.63782679763949]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G368:G372)+G88","v":0},720.20082061687572,719.30937286429094,710.91590311233631,706.03633415194861,701.352569544679,718.55958855718654,726.4555512420244,727.26559833751969,726.00790812131822,724.66010827577884,721.68564078146778,719.01956160971247,716.80196115813214,713.99033300226995,711.10783114238347,708.51176371195459,706.10646523517835,703.5427977895904,701.07348694409234,698.63652074277923,696.2067240326013,694.62740146610838,692.93768255487169,692.04992614696539,691.61446431553725,691.1838193655467,690.95038577375772,690.66072580382604,690.38474065773846,690.03223704987056,689.9648439475294,{"$f":"SUM(AM368:AM372)+AM88","v":689.90523022937384},689.42902547762958,689.21787020368663,688.94129441811106,688.758282185231,688.80644707435886,688.66980119336051,688.68803651046358,688.68093504471801,688.77602660660409,688.74833279288623,688.76645309316302,688.69364656925757,688.81566447719092,689.02548960846264,688.93932215242501,689.15678833702668,689.27441419788488,689.39801179662106,689.54422882479696,689.62692660702908,689.78814093249559,689.6052389476913,689.66201039309158,689.78898173959669,689.9346410347755,690.11465110301981,690.05502372018771,690.28827754231861,690.41249257037987,690.42324837098636,690.65537758594917,{"$f":"SUM(BS368:BS372)+BS88","v":690.82365617378912},691.01174504463995]
[]
[null,"DYAA Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G136-G147","v":0},138.01681759862356,135.36684112097748,138.75795534118674,142.60423396331171,146.72425188512676,150.98113315789695,156.64081821727075,161.80080577250388,166.65287928112099,171.26618129509288,175.18742394223611,178.20246045264946,180.89863267326768,183.1554606199002,185.4757002527557,186.51565819989133,187.00536279882829,188.40354763462548,189.76951648233606,191.07925855635395,191.82355082465224,192.14911274750767,192.46595809427703,193.32015769265112,194.17239131664562,195.76038351688936,196.81977821906423,197.82879687005186,198.88247011662742,199.90678028619837,198.87392924384341,199.75618814239843,200.62662211154552,201.49234660731562,202.4199894173901,203.39621723828131,204.37043522009103,205.34754967200752,206.37709675199378,207.42870767241413,208.50546417000874,209.57171826681116,210.7067479821867,211.85472265863947,213.02244637865152,214.19430524452719,215.35840071666993,216.51492319823313,217.65871564518545,218.79494965430152,219.90333795661584,220.9756877683904,222.07674946369355,223.17315426686702,224.25480047667702,225.32346136585477,226.36800777934445,227.41603794232824,228.48198639750515,229.54598913860687,230.52602693285229,231.40633566815063,232.30786184498288,{"$f":"BS136-BS147","v":233.20526975658547},234.10690677222982]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,0,286.99834522006404,281.31107869611185,272.03178878419442,262.04681810966565,251.57762227404822,240.44477069688031,232.85798360970773,224.49993485481016,216.25180425016015,208.09159962447413,200.38806088879494,193.43763029321724,186.89961066776692,179.95473712387914,173.21513261339814,168.24094723261558,163.8561847242182,158.42522212013722,153.11533615875388,147.87689675744645,143.26804119960519,139.24695647438702,135.32035484812224,131.92579770717168,128.57852674774284,126.85122706734617,125.80480936597661,124.7577010197667,123.74941834717025,122.70997283566331,121.71187891743743,120.94372706242817,120.18459604592597,119.42011340152955,118.70915916343382,118.09342993883702,117.48621086582462,116.87325331658387,116.29597618320994,115.71258057758412,115.13642331084858,114.55340667019753,113.97709317263164,113.3870591497801,112.8033031035591,112.23292394726148,111.67543571187038,111.12304718673535,110.56307911453962,110.01919036006009,109.4658009331168,108.91612661338402,108.35550682602864,107.80022220134356,107.25027072756181,106.70575778659634,106.16671092993114,105.63313590241543,105.1049557166386,104.58198705881108,104.19225712907792,103.93015794488093,103.68477819019438,103.43834167687984,103.19651696625081]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G133+G135-G145-G146","v":0},118.59124886597938,135.11923527599313,136.56265508452898,141.39866456583189,146.43806231358238,155.49147991068622,163.27251577540451,165.54948133541757,165.94000485714758,166.18262274151263,165.03653750908327,164.99385343860297,164.69453722031935,164.44283607236966,164.22661226330806,164.07672877549504,163.91736809913436,163.70120977062189,163.47319664858702,163.25056773264262,163.07305568217814,162.90630824761269,162.69184579403711,162.48529672999393,162.28900097246776,162.13540568981637,161.96835732691636,161.74539219902709,161.51029177944844,161.33811213817151,161.16453327267899,160.97257959317193,160.57950616927414,160.17785739614115,159.77345260074219,159.36229404455716,158.95126764221678,158.53587603552901,158.12712147554998,157.7281665556736,157.33520374113399,156.9501347510888,156.5750867722883,156.21379601833391,155.85876058355768,155.505522730699,155.15357553927763,154.806893401899,154.46988517195339,154.13528032480437,153.80433942475275,153.46988012722113,153.1319537942253,152.79629997406764,152.46091720340266,152.1270570703247,151.79255012918904,151.45400371721459,151.11795092787915,150.785518488376,150.45220382692568,150.12123021965945,149.78892820056245,{"$f":"BS133+BS135-BS145-BS146","v":149.45784896284945},149.12730046896579]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G151","v":0},138.30227176161196,129.01694520000004,125.02673040000003,121.03651560000003,117.04630080000003,113.05608600000002,111.19398576000002,109.33188552000001,107.46978528,105.60768504000001,103.7455848,101.88348456,100.02138432,98.159284079999978,96.297183839999988,94.435083599999984,92.572983359999981,90.710883119999977,88.848782879999987,86.98668263999997,85.124582399999966,83.262482159999962,81.400381919999958,79.538281679999955,77.676181439999951,75.814081199999947,73.951980959999943,72.08988071999994,70.227780479999936,68.365680239999932,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,66.503580000000014,{"$f":"BS151","v":66.503580000000014},66.503580000000014]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G175-SUM(G377:G380)","v":0},20.54046224154115,20.743597642152849,20.785098573370533,20.778046355638708,20.769645436640303,20.760270668096609,20.752396406408479,20.745326134928519,20.738919903691453,20.73350976305403,20.729825322812303,20.726026445291382,20.722285949339039,20.718682786880436,20.71521095382468,20.710895325837214,20.706723508217237,20.7034198713244,20.700268392079693,20.697271798300449,20.693825831481035,20.690192523336691,20.686699501212047,20.683359777999044,20.680172729785795,20.676722550829709,20.67301008877871,20.669448138587768,20.666037145923497,20.662506203875978,20.660469998326789,{"$f":"AM175-SUM(AM377:AM380)","v":20.658683941682852},20.656955269581772,20.655133710844893,20.653068480209299,20.650895343930188,20.648686599476036,20.646405572530739,20.64408370226397,20.64149348297974,20.638731713352058,20.635816940754694,20.632618233834819,20.629214509144276,20.625578512824291,20.621775567522036,20.617969628320793,20.614283665052312,20.610635263313839,20.60711387801814,20.603675550871685,20.600324221724577,20.597045261312815,20.593849656797147,20.590789192640841,20.587833803844319,20.585021155905793,20.582216952477097,20.579327570030046,20.576438301199232,20.573323188801396,20.570007992088222,20.566563130679924,{"$f":"BS175-SUM(BS377:BS380)","v":20.563099747457954},20.559573099134809]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G132","v":0},730.969770683408,730.3298895365599,729.68620887327415,729.0388259513519,728.38783265745178,727.73331595351181,727.07535827432616,726.39403788283641,725.72942918865783,725.06160303451713,724.39062695457619,723.71656540803758,723.03947999094464,722.35942962868216,721.67647075134755,720.99065745387043,720.30204164251961,719.6106731692239,718.91659995496047,718.21986810331055,717.52052200514925,716.81860443532742,716.11415664210347,715.40721842999631,714.69782823666083,713.98602320431905,713.2718392462242,712.55531110858715,711.83647242834809,711.11535578714017,710.39199276175566,709.6664139713962,708.9386491219625,708.20872704761177,707.47667574979459,706.74252243395915,706.0062935440975,705.26801479529036,704.52771120439559,703.78540711901178,703.04112624483662,702.29489167153213,701.54672589719735,700.79665085154181,700.04468791784541,699.29085795378512,698.53518131119915,697.77767785485844,697.01836698030536,696.2572676308198,695.49439831356301,694.72977711495139,693.96342171530478,693.19534940281153,692.42557708685149,691.65412131071241,690.8809982637348,690.10622379291692,689.32981341401091,688.55178232213632,687.77214540193802,686.99091723731317,686.20811212073022,{"$f":"BS132","v":685.42374406215981},684.63782679763949]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G377:G381)+G178","v":0},720.20082061687572,719.30937286429094,710.91590311233631,706.03633415194861,701.352569544679,699.71628363065724,702.90435383287775,699.03479645453501,693.12657667196299,687.13202545840863,679.50002094567117,672.25679522427276,665.51916872493666,658.23491255833414,650.91042117742882,644.25124795839997,637.86619342694758,631.33894887820816,624.90567988060923,618.49944428356321,612.10324769851923,606.56040094444666,600.90152102143929,595.98635207313976,591.50109255644691,589.25707161727132,587.21958380342346,585.12611183019874,583.01708203961539,580.81971698659083,576.93484990464185,{"$f":"SUM(AM377:AM381)+AM178","v":576.8489583147051},576.34739929382886,576.11803488267412,575.83733918387554,575.6563470083438,575.71257924522081,575.584702512278,575.60529056826749,575.61370111276938,575.73161200609911,575.73468659283446,575.78924319807049,575.76386655906629,575.94883758041408,576.23329661965613,576.22043304569399,576.49956172508064,576.67583424882957,576.84907986306121,577.04269749272885,577.17271687707046,577.36993166932098,577.2174075670107,577.29575347965317,577.4383895976664,577.59519561620061,577.78376328095499,577.73374959622606,577.97757921207756,578.11558655407794,578.14576315111299,578.40370457645042,{"$f":"SUM(BS377:BS381)+BS178","v":578.59861832658112},578.81680515015103]
[]
[null,"DYCP Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G227-G238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS227-BS238","v":0},0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G224+G226-G236-G237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS224+BS226-BS236-BS237","v":0},0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS242","v":0},0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G266-SUM(G386:G389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM266-SUM(AM386:AM389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS266-SUM(BS386:BS389)","v":0},0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS223","v":0},0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G386:G390)+G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM386:AM390)+AM269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS386:BS390)+BS269","v":0},0]
[]
[null,"DYCP Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G317-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS317-BS328","v":0},0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G314+G316-G326-G327","v":0},{"$f":"H314+H316-H326-H327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT314+BT316-BT326-BT327","v":0}]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G332","v":0},{"$f":"H332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT332","v":0}]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G356-SUM(G395:G398)","v":0},{"$f":"H356-SUM(H395:H398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT356-SUM(BT395:BT398)","v":0}]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G313","v":0},{"$f":"H313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT313","v":0}]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G395:G399)+G359","v":0},{"$f":"SUM(H395:H399)+H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT395:BT399)+BT359","v":0}]

{"sheet":"YWSEST","index":4,"n_rows":401,"n_cols":87,"rows_kept":401,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Back to title page"]
[null,"Table 3a: DYAA - Baseline"]
[null,"Table 3b: DYAA - Final plan Options"]
[null,"Table 3c: DYAA - Final plan"]
[null,"Table 3d: DYCP - Baseline"]
[null,"Table 3e: DYCP - Final plan Options"]
[null,"Table 3f: DYCP - Final plan"]
[]
[]
[]
[]
[null,"Water Company","Yorkshire Water","Version",2]
[null,"WRZ","YWSEST","Planning Scenario","DYAA"]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3a: DYAA - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2,9.0434815450452568,9.514495826534656,9.2183224141178322,9.1324322630078925,9.1454530138287708,9.1583818964214903,9.2202240961651576,9.2606750808117049,9.2910812579488908,9.3111699920350262,9.3190855779547856,9.3209993910847455,9.3189673026715205,9.3179864247301794,9.3176886648404054,9.3176473563164457,9.3176500058824896,9.3178444616242544,9.3174868130533692,9.317218592691205,9.3170687242122927,9.316501022213691,9.3155001871754965,9.3158184022971042,9.3171774925471986,9.3212673774560901,9.3245844876612942,9.3285986206174005,9.3337163814274433,9.339400931821233,9.3454489281608737,9.3492498829113178,9.3533942195911468,9.3580944387877398,9.3629148992865421,9.3679304781416644,9.3737314171231798,9.3803936440191418,9.387206774266442,9.3946278525356508,9.4028451594427338,9.412502759877011,9.4228627867431491,9.4335587614258767,9.4443932971430389,9.4554027554010496,9.4666678522316854,9.4780555641253841,9.4896103956613214,9.5015830786905475,9.5138486338004551,9.5262011069877506,9.5388913072989805,9.5519558932823703,9.5646953797148679,9.5773967859412323,9.5901046248215973,9.6027744371631982,9.6150741599943057,9.6272179751020346,9.6392423258951769,9.6510293513399699,9.6626598838281428,9.6741338557413101,9.6854878650823064,9.6970543844703059]
[null,"1.1BL","Non-potable water supplies (if applicable)","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2BL","Raw water imported ","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3BL","Potable water imported","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G30+G32","v":13.520249430965086},{"$f":"H30+H32","v":13.500609273993236},13.480848596235196,13.460970582593248,13.440978236562772,{"$f":"L30+L32","v":13.420874395768632},{"$f":"M30+M32","v":13.400661745751478},13.380342832245651,13.359920072151185,13.339395763370494,13.318772093654061,13.298051148577967,13.277234918758028,13.25632530639056,13.235324131197164,13.214233135840479,13.193053990868982,13.171788299241367,13.150437600474632,13.129003374454525,13.107487044942342,13.08588998280794,13.06421350901546,13.042458897385108,13.020627377151849,12.998720135339418,12.976738318966262,12.954683037098073,12.932555362760175,12.910356334721627,12.88808695916171,12.865748211228416,12.843341036497629,12.820866352340845,12.798325049208579,12.775717991835853,12.753046020375713,12.730309951466074,12.707510579234762,12.684648676247228,12.661724994400997,12.638740265770538,12.615695203406043,12.59259050208917,12.569426839048685,12.546204874638638,12.522925252981512,12.499588602578582,12.476195536889609,12.452746654883743,12.429242541563447,12.40568376846306,12.382070894123572,12.358404464544975,12.334685013617541,12.310913063533258,12.287089125178525,12.263213698509222,12.239287272909088,12.215310327532384,12.191283331631658,12.167206744871446,12.143081017628663,12.118906591280366,12.094683898479589,12.070413363419814]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G33:G38)","v":-0.47975056903491442},{"$f":"SUM(H33:H38)","v":-0.49939072600676404},-0.51915140376480373,-0.53902941740675203,-0.55902176343722765,-0.57912560423136838,-0.59933825424852216,-0.6196571677543492,-0.64007992784881473,-0.6606042366295064,-0.68122790634593855,-0.70194885142203312,-0.72276508124197214,-0.7436746936094405,-0.76467586880283633,-0.78576686415952146,-0.80694600913101766,-0.82821170075863293,-0.84956239952536805,-0.87099662554547486,-0.89251295505765782,-0.9141100171920602,-0.93578649098454036,-0.95754110261489167,-0.97937262284815141,-1.0012798646605816,-1.0232616810337376,-1.0453169629019268,-1.0674446372398254,-1.0896436652783734,-1.1119130408382905,-1.1342517887715839,-1.1566589635023714,-1.179133647659155,-1.2016749507914213,-1.2242820081641472,-1.246953979624287,-1.269690048533926,-1.2924894207652375,-1.3153513237527719,-1.3382750055990034,-1.3612597342294617,-1.3843047965939572,-1.4074094979108303,-1.4305731609513153,-1.4537951253613617,-1.477074747018488,-1.5004113974214182,-1.5238044631103911,-1.5472533451162569,-1.5707574584365531,-1.5943162315369399,-1.6179291058764278,-1.6415955354550249,-1.6653149863824588,-1.689086936466742,-1.7129108748214747,-1.7367863014907776,-1.7607127270909118,-1.784689672467616,-1.8087166683683424,-1.8327932551285535,-1.8569189823713366,-1.881093408719634,-1.9053161015204108,{"$f":"SUM(BT33:BT38)","v":-1.9295866365801864}]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2,-0.47975056903491442,-0.49939072600676404,-0.51915140376480373,-0.53902941740675203,-0.55902176343722765,-0.57912560423136838,-0.59933825424852216,-0.6196571677543492,-0.64007992784881473,-0.6606042366295064,-0.68122790634593855,-0.70194885142203312,-0.72276508124197214,-0.7436746936094405,-0.76467586880283633,-0.78576686415952146,-0.80694600913101766,-0.82821170075863293,-0.84956239952536805,-0.87099662554547486,-0.89251295505765782,-0.9141100171920602,-0.93578649098454036,-0.95754110261489167,-0.97937262284815141,-1.0012798646605816,-1.0232616810337376,-1.0453169629019268,-1.0674446372398254,-1.0896436652783734,-1.1119130408382905,-1.1342517887715839,-1.1566589635023714,-1.179133647659155,-1.2016749507914213,-1.2242820081641472,-1.246953979624287,-1.269690048533926,-1.2924894207652375,-1.3153513237527719,-1.3382750055990034,-1.3612597342294617,-1.3843047965939572,-1.4074094979108303,-1.4305731609513153,-1.4537951253613617,-1.477074747018488,-1.5004113974214182,-1.5238044631103911,-1.5472533451162569,-1.5707574584365531,-1.5943162315369399,-1.6179291058764278,-1.6415955354550249,-1.6653149863824588,-1.689086936466742,-1.7129108748214747,-1.7367863014907776,-1.7607127270909118,-1.784689672467616,-1.8087166683683424,-1.8327932551285535,-1.8569189823713366,-1.881093408719634,-1.9053161015204108,-1.9295866365801864]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.3BL","Total additional DO reductions for Environmental Destination (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.6BL","Total other changes to DO (e.g. nitrates/operational decline)","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8BL","Raw water losses, treatment works losses and operational use ","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (8BL + 9BL)","Ml/d",2,{"$f":"(G30+G32)-(G39+G40)","v":12.870249430965085},{"$f":"(H30+H32)-(H39+H40)","v":12.850609273993236},12.830848596235196,12.810970582593248,12.790978236562772,12.770874395768631,12.750661745751477,12.73034283224565,12.709920072151185,12.689395763370493,12.668772093654061,12.648051148577967,12.627234918758028,12.606325306390559,12.585324131197163,12.564233135840478,12.543053990868982,12.521788299241367,12.500437600474632,12.479003374454525,12.457487044942342,12.435889982807939,12.414213509015459,12.392458897385108,12.370627377151848,12.348720135339418,12.326738318966262,12.304683037098073,12.282555362760174,12.260356334721626,12.238086959161709,12.215748211228416,12.193341036497628,12.170866352340845,12.148325049208578,12.125717991835852,12.103046020375713,12.080309951466074,12.057510579234762,12.034648676247228,12.011724994400996,11.988740265770538,11.965695203406042,11.942590502089169,11.919426839048684,11.896204874638638,11.872925252981512,11.849588602578581,11.826195536889609,11.802746654883743,11.779242541563447,11.75568376846306,11.732070894123572,11.708404464544975,11.684685013617541,11.660913063533258,11.637089125178525,11.613213698509222,11.589287272909088,11.565310327532384,11.541283331631657,11.517206744871446,11.493081017628663,11.468906591280366,11.444683898479589,{"$f":"(BT30+BT32)-(BT39+BT40)","v":11.420413363419813}]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G41+SUM(G26:G29)","v":12.870249430965085},{"$f":"H41+SUM(H26:H29)","v":12.850609273993236},12.830848596235196,12.810970582593248,12.790978236562772,12.770874395768631,12.750661745751477,12.73034283224565,12.709920072151185,12.689395763370493,12.668772093654061,12.648051148577967,12.627234918758028,12.606325306390559,12.585324131197163,12.564233135840478,12.543053990868982,12.521788299241367,12.500437600474632,12.479003374454525,12.457487044942342,12.435889982807939,12.414213509015459,12.392458897385108,12.370627377151848,12.348720135339418,12.326738318966262,12.304683037098073,12.282555362760174,12.260356334721626,12.238086959161709,12.215748211228416,12.193341036497628,12.170866352340845,12.148325049208578,12.125717991835852,12.103046020375713,12.080309951466074,12.057510579234762,12.034648676247228,12.011724994400996,11.988740265770538,11.965695203406042,11.942590502089169,11.919426839048684,11.896204874638638,11.872925252981512,11.849588602578581,11.826195536889609,11.802746654883743,11.779242541563447,11.75568376846306,11.732070894123572,11.708404464544975,11.684685013617541,11.660913063533258,11.637089125178525,11.613213698509222,11.589287272909088,11.565310327532384,11.541283331631657,11.517206744871446,11.493081017628663,11.468906591280366,11.444683898479589,{"$f":"BT41+SUM(BT26:BT29)","v":11.420413363419813}]
[null,"12BL","Water delivered measured non-household","Input","Ml/d",2,1.4544341004801602,1.4300012831457989,1.4013480001029792,1.3990366085967352,1.3969090953270693,1.3948866953474863,1.3929429347376503,1.3911829348531346,1.3894492231367843,1.3877946430787331,1.386270866668637,1.3847738890093593,1.3834341050937775,1.3820682086855371,1.3808336200753561,1.3796251683166281,1.3784957093794015,1.3773923582350283,1.3763679729661682,1.3754483881697086,1.3745025925548544,1.3736358597165628,1.3728474581794352,1.3720856862777087,1.3713499462937981,1.3706408199182014,1.3699841456893749,1.3693534809973784,1.368801690232119,1.3682236151189973,1.3677244019168122,1.3672511739728024,1.3668045163579881,1.3663579887659238,1.365937431686236,1.3655434311781998,1.3651753925314898,1.3648861827436638,1.3645706465836724,1.3642816515907668,1.3640450391257493,1.363992168071845,1.3639657325448928,1.3639128614909883,1.3638864259640362,1.3638335549101319,1.3638071193831798,1.3637806838562276,1.3637278128023231,1.363701377275371,1.3636485062214667,1.3636220706945144,1.3635691996406101,1.3635427641136579,1.3635163285867058,1.3634634575328013,1.3634370220058492,1.3633841509519449,1.3633577154249927,1.3633048443710882,1.3632784088441361,1.363251973317184,1.3631991022632797,1.3631726667363273,1.363119795682423,1.3630933601554709]
[null,"12.1BL","Non-potable water consumption (if applicable)","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13BL","Water delivered unmeasured non-household","Input","Ml/d",2,3.4794608938862805E-2,3.4698828589896452E-2,3.4613552696502327E-2,3.4528276803108195E-2,3.4485638856411135E-2,3.4400362963017003E-2,3.4357725016319944E-2,3.4357725016319944E-2,3.4315087069622878E-2,3.4272449122925812E-2,3.4229811176228753E-2,3.4229811176228753E-2,3.4187173229531687E-2,3.414453528283462E-2,3.414453528283462E-2,3.4101897336137561E-2,3.4101897336137561E-2,3.4059259389440495E-2,3.4059259389440495E-2,3.4059259389440495E-2,3.4059259389440495E-2,3.4016621442743429E-2,3.4016621442743429E-2,3.4016621442743429E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2]
[null,"14BL","Water delivered measured household","Input","Ml/d",2,1.7737294362047831,2.0456617391775813,2.0210812165124583,2.0703312512826955,2.1540615057595396,2.2410073096343375,2.373985224410057,2.4850049027405845,2.584863877245136,2.6738981966633122,2.7500555470139822,2.8125257025251571,2.8666748188884075,2.9189449224819057,2.9696393660484124,3.0182937944951296,3.0653078027000995,3.1104176349382553,3.1528271504878411,3.1933882220179646,3.2321946661582324,3.2686506512892155,3.3029319538935074,3.3365934866969065,3.3696310431328076,3.402899898986425,3.4338176805509297,3.4635880121943621,3.4924954029736095,3.5202036050517411,3.5464319802636624,3.5691050786180574,3.5902154761370868,3.6101920408609551,3.6284922470739063,3.6452926295539108,3.6612482739732979,3.6762261140454244,3.6893823937172452,3.7013155410846648,3.712386968506129,3.7229458416711458,3.7342861997070633,3.7460503176893019,3.7581814132468061,3.7706165509142169,3.7834143542171006,3.7962124256318495,3.8091321736378512,3.8225341153756043,3.8362383197021517,3.8500053946345871,3.8641951222954285,3.8787474804472915,3.8928842139132023,3.9069052465745133,3.9209303341552251,3.9348404129977723,3.948217010017165,3.9614775458899438,3.9745633665481925,3.9874721213637785,4.0002637494742235,4.0129379109929104,4.0254368089572763,4.038179164290173]
[null,"15BL","Water delivered unmeasured household","Input","Ml/d",2,2.7412270080963861,2.9645610591659719,2.7228574412559459,2.5915707761381528,2.5236039660467977,2.4525128575589195,2.3880673593630206,2.3224573643247699,2.2570680160812819,2.1913571731118866,2.125261699112849,2.0665361042376569,2.0117062533899119,1.9597338897618402,1.9099317058826824,1.862389690052187,1.8165401126649208,1.7727280763095621,1.7309393089938934,1.6909998873754708,1.6529494942630585,1.6167510298675289,1.5822056220724452,1.5496816292679148,1.5188971531174766,1.4906504398005018,1.4639458478636433,1.4390939009410051,1.4162167017427287,1.3951659470562516,1.3759444844715978,1.3576403625950868,1.3412584626225463,1.3266489370774903,1.3138220509799765,1.3027506033330565,1.2933839890877414,1.2858868629105134,1.2803561935393208,1.276717116260329,1.2748107376401563,1.2747741624684328,1.274725044054517,1.2746324569754359,1.2743779685523702,1.2740387040248096,1.2736367558989683,1.2733349829920422,1.2730786531361016,1.2728023245062623,1.2725387771005943,1.2722992771664241,1.2720191950923494,1.2717730399316958,1.2715730664415346,1.2714285418175595,1.2712863949281843,1.2711990585059261,1.2712085991994824,1.271178293316273,1.2711810666007257,1.271123580379492,1.2710267279067784,1.2708907814508181,1.270787964244724,1.2706763714493865]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1,0,2.3923275399402599E-4,4.7834108030914098E-4,7.1734504668478092E-4,9.5622475903388803E-4,1.1950002658319601E-3,1.43365169192951E-3,1.67219906656342E-3,1.9106324953206001E-3,2.1489421027558E-3,2.3871478893016098E-3,2.6252300270366903E-3,2.8632084972246403E-3,3.1010634907885698E-3,3.33881496985087E-3,3.5764530727505602E-3,3.8139679567000101E-3,4.0513795551624498E-3,4.2886681060538999E-3,4.5258535237640597E-3,4.7629160649586702E-3,4.9998756249845702E-3,5.2367223747696902E-3,5.4734465040236699E-3,5.71006787957711E-3,5.9465668048537699E-3,6.18296312770838E-3,6.4192371702219897E-3,6.6554087612991598E-3,6.8914681042986899E-3,7.1274054212651502E-3,7.3632405127303999E-3,7.5989537473033393E-3,7.8345649066341796E-3,8.0700543778970905E-3,8.3054419238873505E-3,8.5407177802329197E-3,8.77587220115616E-3,9.0109249212209103E-3,9.2458563738988791E-3,9.4806862749673305E-3,9.7153950763703301E-3,9.95000247512484E-3,1.0184498738970199E-2,1.0418874154146799E-2,1.0653148389581899E-2,1.0887301943287899E-2,1.11213544654984E-2,1.13552864726088E-2,1.1589117596184799E-2,1.18228381359189E-2,1.2056438409914001E-2,1.2289938021786099E-2,1.25233175337724E-2,1.2756596530888E-2,1.29897555936609E-2,1.3222814288533599E-2,1.3455762946994701E-2,1.3688591918852699E-2,1.3921320742738901E-2,1.4153930044796701E-2,1.4386439345149301E-2,1.4618829288141798E-2,1.4851119375415601E-2,1.5083299970100801E-2,1.53153614535569E-2]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G48*(G43+SUM(G45:G47)-SUM(G55:G58))","v":0},{"$f":"H48*(SUM(H43:H47)-SUM(H55:H58))","v":1.4444996288546822E-3},2.7465760469531017E-3,4.0572947496826731E-3,5.4208462251543856E-3,6.7899166055079962E-3,8.2345792237522118E-3,9.6723848469649869E-3,1.1109633788479997E-2,1.2538487099436712E-2,1.3947248130097742E-2,1.5343300788991612E-2,1.6728360709438419E-2,1.8114992149650646E-2,1.9502833198448886E-2,2.0890787623733493E-2,2.2278170329021834E-2,2.3665728060530817E-2,2.5050291537985762E-2,2.6434487654209769E-2,2.7818402573601544E-2,2.9199555862091116E-2,3.0577513154138362E-2,3.1961500242242494E-2,3.3350981406412586E-2,3.4756629237277598E-2,3.6158833424806851E-2,3.7566364753837532E-2,3.8982538075356364E-2,4.040437670668106E-2,4.1830773420103953E-2,4.3242877941751551E-2,4.4658668498844575E-2,{"$f":"AN48*(SUM(AN43:AN47)-SUM(AN55:AN58))","v":4.6080167589511965E-2},4.7504135583646349E-2,4.8931393985926497E-2,5.0367062558843788E-2,5.1812302482242313E-2,5.3261434374383E-2,5.4718672547314731E-2,5.6186344648902396E-2,5.7671150429627942E-2,5.9166875891406373E-2,6.0670221885199389E-2,6.2179306659262454E-2,6.3694728674979578E-2,6.5217369490205651E-2,6.6746043136577032E-2,6.8281220462603112E-2,6.9826038613475874E-2,7.1379250908454345E-2,7.2938516982213972E-2,7.4507094558875192E-2,7.6085557376632071E-2,7.7665359051568586E-2,7.9249878064912002E-2,8.0839791417412141E-2,8.2434442314970977E-2,8.402919528380598E-2,8.5626889271764858E-2,8.7227808198653847E-2,8.8830289317765959E-2,9.0435225490132776E-2,9.2042623309924021E-2,9.3652862420770949E-2,{"$f":"BT48*(SUM(BT43:BT47)-SUM(BT55:BT58))","v":9.5270887641914534E-2}]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,{"$f":"(((G46-G57))*1000000)/((G79)*1000)","v":108.31153546911409},120.45876252945661,112.51708909554495,109.29845255617505,109.06839542553982,108.84387645864031,108.64785753748626,108.49398091327919,108.35706755993718,108.23287587581835,108.12411681794229,108.02418864535494,107.92808866387888,107.81989411128124,107.70960452518786,107.58849083842705,107.4712556299676,107.35190793248017,107.22425313585862,107.10915076592545,106.98663526980197,106.86722175567662,106.75249532310538,106.63435392720559,106.51843156116075,106.45368767804767,106.39595816772942,106.33798718233764,106.27683559904511,106.21589918249822,106.15358272899955,106.18751208449719,106.21880385421275,106.25097606701226,106.28416650552329,106.31918632417577,106.35728850544015,106.39469883624007,106.42944804272719,106.46335772889854,106.5004704640595,106.53747357446839,106.57457581447125,106.61266131839272,106.65471042750447,106.69882994253337,106.74445570251231,106.78761913617566,106.82964714819484,106.87207913268136,106.91414498875487,106.95562907467334,106.99805980502288,107.03957461183084,107.08008616612571,107.11926632292875,107.1584242662004,107.19626164484546,107.23182125034681,107.26845483102142,107.30432398996922,107.34180241753035,107.38034184628167,107.41993985973413,{"$f":"(((BS46-BS57))*1000000)/((BS79)*1000)","v":107.45877142656821},107.49778994110993]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,162.40515569345848,181.17714733549241,169.72811134638189,165.35390155205144,165.4566254827489,165.33631289760626,165.2149565507307,165.11704282932487,165.0227740404043,164.92684484371759,164.83250325181146,164.75611962313488,164.68478143732511,164.59634773172925,164.50496869575085,164.43877137175943,164.37799797681831,164.31475715706091,164.23942694904062,164.18440455301254,164.11976121998609,164.06155006974492,164.01196199039578,163.96161809500973,163.91840343997794,163.94989506977331,163.9948400135662,164.04482367833026,164.09667221815539,164.15516901163076,164.21844142052464,164.18683413025784,164.15931799055764,164.14103963481924,164.13228294655315,164.13446332292213,164.14969393077746,164.17325457259381,164.2023783261875,164.2396653375163,164.29034548265565,164.35018703411765,164.41045910279726,164.47213544613601,164.53898575020818,164.60857215176853,164.68019767330742,164.74866042331499,164.81569831703479,164.88341494202857,164.95075491038688,165.01734755267526,165.08528029838337,165.15215352695989,165.21755550129561,165.28118508659625,165.34475745194845,165.40657320801307,165.46525664133981,165.52523886786241,165.58415571622984,165.64503377536519,165.70719716104378,165.77064435752163,165.83302875752884,165.89571702541679]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,{"$f":"(((G46-G57)+(G47-G58))*1000000)/((G79+G80)*1000)","v":135.62190923130939},150.14462293933261,139.40480606396358,134.58326081531703,133.55127778515248,132.41802174722872,131.09188380234028,129.96451771723443,128.94063395377668,128.00036591170996,127.14728248179134,126.42144916249624,125.76577170972575,125.12622416110243,124.50836993991534,123.91339000852275,123.34272685477167,122.79254441636641,122.25808249635259,121.75855513468305,121.27091400346607,120.80847356392263,120.37063218066159,119.94603954541738,119.53904174817728,119.20592977322912,118.89907690501063,118.60912472855354,118.33292481043082,118.07401665519366,117.83133734785507,117.67542902203182,117.53573745207389,117.41377698887334,117.31093339138157,117.22728214044096,117.16211751823985,117.11274706260839,117.07957094273273,117.06249658344598,117.06380529625295,117.08000557571462,117.09455519099308,117.10901286072024,117.12588921049739,117.14384552405173,117.16231183994958,117.17897442692784,117.19460728802487,117.2096248335685,117.22383401326915,117.23760588948994,117.25136307313437,117.26376564117891,117.27646142919893,117.28851415792793,117.30070514948514,117.31224911508218,117.32326799802694,117.33553782687844,117.3477032957032,117.36166848788615,117.37686170186953,117.39327930891436,{"$f":"(((BS46-BS57)+(BS47-BS58))*1000000)/((BS79+BS80)*1000)","v":117.40956973360386},117.42562575452384]
[null,"21BL","Water taken unbilled","Input","Ml/d",2,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621]
[null,"22BL","Distribution system operational use","Input","Ml/d",2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2,3.4422276190163935E-2,3.8992402254464792E-2,3.8965966727512617E-2,3.8913095673608254E-2,3.8886660146656087E-2,3.8860224619703898E-2,3.8807353565799535E-2,3.878091803884736E-2,3.8728046984943004E-2,3.8701611457990823E-2,3.864874040408646E-2,3.8622304877134285E-2,3.8595869350182097E-2,3.8542998296277747E-2,3.8516562769325566E-2,3.8463691715421203E-2,3.8437256188469028E-2,3.8384385134564665E-2,3.8357949607612483E-2,3.8331514080660309E-2,3.8278643026755946E-2,3.8252207499803764E-2,3.8199336445899415E-2,3.8172900918947227E-2,3.812002986504287E-2,3.8093594338090696E-2,3.8067158811138514E-2,3.8014287757234158E-2,3.7987852230281977E-2,3.7934981176377613E-2,3.7908545649425432E-2,3.7855674595521076E-2,3.7829239068568901E-2,3.7802803541616713E-2,3.7749932487712357E-2,3.7723496960760189E-2,3.7670625906855819E-2,3.7644190379903637E-2,3.7591319325999281E-2,3.75648837990471E-2,3.7538448272094925E-2,3.7485577218190562E-2,3.7459141691238387E-2,3.7406270637334031E-2,3.737983511038185E-2,3.732696405647748E-2,3.7300528529525312E-2,3.7274093002573123E-2,3.722122194866876E-2,3.7194786421716586E-2,3.714191536781223E-2,3.7115479840860048E-2,3.7062608786955692E-2,3.703617326000351E-2,3.7009737733051322E-2,3.6956866679146973E-2,3.6930431152194791E-2,3.6877560098290428E-2,3.6851124571338253E-2,3.679825351743389E-2,3.6771817990481716E-2,3.6745382463529534E-2,3.6692511409625178E-2,3.6666075882672997E-2,3.661320482876864E-2,3.6586769301816452E-2]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2,8.3675420081967215E-3,8.2717616592303672E-3,8.1864857658362402E-3,8.1012098724421115E-3,8.0585719257450471E-3,7.9732960323509201E-3,7.9306580856538574E-3,7.9306580856538574E-3,7.888020138956793E-3,7.8453821922597287E-3,7.802744245562666E-3,7.802744245562666E-3,7.7601062988656017E-3,7.7174683521685373E-3,7.7174683521685373E-3,7.6748304054714746E-3,7.6748304054714746E-3,7.6321924587744103E-3,7.6321924587744103E-3,7.6321924587744103E-3,7.6321924587744103E-3,7.5895545120773459E-3,7.5895545120773459E-3,7.5895545120773459E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2,0.1443441960072602,0.15102776427800546,0.15885216860049026,0.16700914890721211,0.17421274472578763,0.18170457306403529,0.19257980774858843,0.20188084944108586,0.21033936530684941,0.21802187054272631,0.22477316302273942,0.23048016691224801,0.23552001622520624,0.24031497517901704,0.24495373070281243,0.24943628279659255,0.2538069749249221,0.25799929189095161,0.26194671849783591,0.26573794167470483,0.26937296142155831,0.27280743427382936,0.2760857036960872,0.27927428488517481,0.2824175213056595,0.28542672602840902,0.28827972732114537,0.29102086864842908,0.29365015001026235,0.29616757140664307,0.29855096110529294,0.30042339965740583,0.30213963477950323,0.30376618166843267,0.30525869685962925,0.30663935208537318,0.3079746625425141,0.30922028476648711,0.31028753182816221,0.31124291892438471,0.31215296125200415,0.31301765881102062,0.31394887156688439,0.31492442778731328,0.31596649920458952,0.31705291408643077,0.31818367243283691,0.31929225904696051,0.32040084566108412,0.32155377573977273,0.32272887755074386,0.32390397936171489,0.32512342463725091,0.32636504164506941,0.32756231518832296,0.32873741699929404,0.32991251881026518,0.33106544888895373,0.33215186377079492,0.33323827865263611,0.33430252180219483,0.33536676495175355,0.33643100810131221,0.33749525125087099,0.33853732266814718,0.3396015658177059]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2,0.25,0.23857973372629757,0.2320177537296195,0.22545577373294134,0.21889379373626328,0.21233181373958515,0.20625590633525354,0.20017999893092195,0.19410409152659033,0.18802818412225877,0.18195227671792724,0.17660547820211542,0.17160363442925944,0.1667742680278807,0.16211737899798009,0.15763296733955762,0.15332103305261238,0.14918157613714528,0.14521459659315586,0.14142009442064454,0.1377980696196105,0.13434852219005458,0.13107145213197632,0.12796685944537578,0.12503474413025334,0.12227510618660863,0.11968794561444156,0.11727326241375219,0.11503105658454095,0.11296132812680737,0.11106407704055153,0.10933930332577335,0.1077870069824733,0.10640718801065092,0.10519984641030623,0.10416498218143969,0.10330259532405037,0.10261268583813918,0.10209525372370612,0.10175029898075032,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2,4.2116181514318798E-2,3.7297364685063769E-2,3.1631547849470393E-2,2.9741773148674114E-2,2.9638786844757587E-2,2.9950056731020688E-2,3.0328390451957694E-2,3.0952640861413482E-2,3.1452256926281549E-2,3.1883342530022729E-2,3.225016733973754E-2,3.2578017589377464E-2,3.2833587864482344E-2,3.3041891308448763E-2,3.3237942025022775E-2,3.3428741107555462E-2,3.3614412164302478E-2,3.3798282242270654E-2,3.3974847717896155E-2,3.4138997900076982E-2,3.4297832916697607E-2,3.4451238632355372E-2,3.4595727740749878E-2,3.4735005838782966E-2,3.4874529377944101E-2,3.5017714697926229E-2,3.5157322795534796E-2,3.5291619857318809E-2,3.5424201441349432E-2,3.5555058993608238E-2,3.5684150050999883E-2,3.5809100621063857E-2,3.5899634873746866E-2,3.5984810228813162E-2,3.6069995580736321E-2,3.6151585045516521E-2,3.623147149891328E-2,3.6315037401936964E-2,3.6398531312566429E-2,3.647476009847727E-2,3.6549250045197393E-2,3.6627447894719709E-2,3.6699522495073862E-2,3.677710709308913E-2,3.6858410115903156E-2,3.6945223320101833E-2,3.703572787893615E-2,3.7129844098032577E-2,3.7222141149281421E-2,3.7314490798210198E-2,3.7410505674445801E-2,3.7508340290518791E-2,3.760622659830936E-2,3.7707778577347223E-2,3.7811099758924854E-2,3.7910755091600752E-2,3.8008590053649087E-2,3.8106400009328432E-2,3.8202314480619413E-2,3.8292766367698079E-2,3.8383193620482342E-2,3.8471799772990055E-2,3.8560405971511877E-2,3.8649012215581764E-2,3.8737594313907414E-2,3.8824378872790881E-2]
[null,"28BL","Distribution losses","Input","Ml/d",2,0.964619,0.96971434195959638,0.97422944588972926,0.97466236722778044,0.9741928111834488,0.9730634043759625,0.96798125237540555,0.96415830320473594,0.9613715876790373,0.95940297771740002,0.95845627683260515,0.95779465673622055,0.95757015439466275,0.95749176739886555,0.95734028571534902,0.95724685519806019,0.95702886182688096,0.95688764069895171,0.95675706368738345,0.95662262802779741,0.95650366911926166,0.956434411454538,0.95634159403586816,0.95614476296230044,0.95588962731837834,0.95552331074624353,0.95514429745501783,0.95473641332054382,0.95424319173084338,0.95371751229384183,0.9531287181510083,0.95290897379751394,0.95268093629298578,0.95237546854776467,0.95205798065889402,0.95165703572418858,0.95115709672494475,0.95054425361081119,0.94996381580684408,0.94930359019461874,0.94851797081870903,0.94762794646407467,0.94665109463480868,0.94565082487026908,0.94455388595713097,0.94343352892499543,0.94223870154670708,0.94106243424043923,0.93991442162897121,0.93869557742830578,0.93747733179500359,0.93623083089491199,0.93496637036548946,0.93364963690558544,0.93237547770770646,0.93115359161796363,0.92990709037189645,0.92870922139143297,0.92755332756525299,0.92642933185023746,0.92530109697484664,0.92417468319973239,0.92307470490555621,0.92194829103887976,0.92087050857718233,0.91974591639569225]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G55:G60)","v":1.4438691957199397},1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,{"$f":"SUM(AM55:AM60)","v":1.4438833685626584},1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626586,1.4438833685626582,1.4438833685626586,1.4438833685626586,1.4438833685626582,1.4438833685626584,1.4438833685626586,1.4438833685626586,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G61*1000000)/(G76*1000)","v":97.384659021663751},{"$f":"(H61*1000000)/(H76*1000)","v":97.00387506134453},96.329216129515785,95.095116416363396,94.002983328654608,92.860563012681268,90.758857364851565,89.145105816820887,87.809568074067258,86.697948434789552,85.842246105458017,85.150142555996069,84.5876387816473,84.073144770593984,83.570336489927513,83.098032793510484,82.626513766220398,82.189186068426281,81.781020123132222,81.391245591779921,81.023941776152995,80.683450138336354,80.359804105322667,80.03430764595484,79.711056328753401,79.390783673429112,79.086630289943486,78.793583306435892,78.502884810265556,78.222981465051504,77.949639360768288,77.765315097303727,77.590740142701122,77.416947237307937,77.256688115531105,77.097269359103549,76.93405268327605,76.767443876259534,76.622584217213102,76.478445615374909,76.326428453640503,76.170647908041246,75.99897791272349,75.823753146200147,75.63296927309959,75.438860053382868,75.233643070817664,75.033607406441945,74.838511439141101,74.632518452036052,74.427490235100336,74.219770120316767,74.009084030963152,73.791884112385432,73.583779237076584,73.384464970953189,73.182518133736536,72.989217995793183,72.804754353673076,72.624873464565709,72.446036639871153,72.268078413526624,72.094591904671375,71.91835398522197,71.750260146239611,{"$f":"(BT61*1000000)/(BT76*1000)","v":71.57569963218323}]
[null,"31BL","Measured Non Household - properties","Input","000's",2,1.4520819672131147,1.4750000000000001,1.474,1.472,1.4710000000000001,1.47,1.468,1.4670000000000001,1.4650000000000001,1.464,1.462,1.4610000000000001,1.46,1.458,1.4570000000000001,1.4550000000000001,1.454,1.452,1.4510000000000001,1.45,1.448,1.4470000000000001,1.4450000000000001,1.444,1.4419999999999999,1.4410000000000001,1.44,1.4379999999999999,1.4370000000000001,1.4350000000000001,1.4339999999999999,1.4319999999999999,1.431,1.43,1.4279999999999999,1.427,1.425,1.4239999999999999,1.4219999999999999,1.421,1.42,1.4179999999999999,1.417,1.415,1.4139999999999999,1.4119999999999999,1.411,1.41,1.4079999999999999,1.407,1.405,1.4039999999999999,1.4019999999999999,1.401,1.4,1.3979999999999999,1.397,1.395,1.3939999999999999,1.3919999999999999,1.391,1.39,1.3879999999999999,1.387,1.385,1.3839999999999999]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2,0.18909699453551915,0.19400000000000001,0.192,0.19,0.189,0.187,0.186,0.186,0.185,0.184,0.183,0.183,0.182,0.18099999999999999,0.18099999999999999,0.18,0.18,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999]
[null,"33BL","All void non-households - properties","Input","000's",2,0.16999664169011128,0.15559600000000001,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,6.5170259560000003,{"$f":"G66+SUM(H67:H72)","v":6.8117259560000001},{"$f":"H66+SUM(I67:I72)","v":7.1646259560000001},7.5325259559999997,7.8574259560000002,8.1953259559999996,{"$f":"L66+SUM(M67:M72)","v":8.6858259559999986},9.1053259559999979,9.486825955999997,9.8333259559999977,10.137825955999997,10.395225955999997,10.622535633419352,10.838800149548383,11.048019504387092,11.25019369793548,11.447322730193543,11.636406601161518,11.814445310838938,11.985438859225802,12.149387246322576,12.304290472128795,12.452148536645156,12.595961439870962,12.737729181806445,12.873451762451607,13.002129181806446,13.125761439870962,13.244348536645155,13.357890472129027,13.465387246322575,13.549838859225801,13.627245310838239,13.700606601160819,13.767922730193543,13.83019369793548,13.890419504387092,13.946600149548383,13.994735633419351,14.037825955999995,14.078871117290317,14.117871117290317,14.159871117290317,14.203871117290317,14.250871117290318,14.299871117290317,14.350871117290318,14.400871117290318,14.450871117290319,14.502871117290319,14.555871117290319,14.60887111729032,14.66387111729032,14.719871117290319,14.773871117290319,14.82687111729032,14.879871117290321,14.931871117290321,14.98087111729032,15.02987111729032,15.07787111729032,15.12587111729032,15.17387111729032,15.22187111729032,15.26887111729032,{"$f":"BS66+SUM(BT67:BT72)","v":15.31687111729032}]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2,0.133204918000001,0.17499999999999999,0.19900000000000001,0.214,0.17100000000000001,0.184,0.34799999999999998,0.27700000000000002,0.23899999999999999,0.20399999999999999,0.16200000000000001,0.13200000000000001,0.11,0.10299999999999999,0.1,9.7000000000000003E-2,9.6000000000000002E-2,9.1999999999999998E-2,8.5000000000000006E-2,8.2000000000000003E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.2999999999999995E-2,7.0999999999999994E-2,6.8000000000000005E-2,6.7000000000000004E-2,6.6000000000000003E-2,6.5000000000000002E-2,6.3E-2,4.3999999999999997E-2,4.1000000000000002E-2,4.1000000000000002E-2,3.9E-2,3.7999999999999999E-2,0.04,0.04,3.5999999999999997E-2,3.5000000000000003E-2,3.6999999999999998E-2,3.9E-2,4.2000000000000003E-2,4.3999999999999997E-2,4.7E-2,4.9000000000000002E-2,5.0999999999999997E-2,0.05,0.05,5.1999999999999998E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.5E-2,5.6000000000000001E-2,5.3999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.1999999999999998E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.7E-2,4.8000000000000001E-2]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2,0.20100000000000001,0.1197,0.15390000000000001,0.15390000000000001,0.15390000000000001,0.15390000000000001,0.14249999999999999,0.14249999999999999,0.14249999999999999,0.14249999999999999,0.14249999999999999,0.12540000000000001,0.117309677419355,0.113264516129032,0.109219354838709,0.105174193548387,0.10112903225806399,9.7083870967741903E-2,9.3038709677419298E-2,8.8993548387096805E-2,8.49483870967742E-2,8.0903225806451706E-2,7.6858064516129199E-2,7.2812903225806205E-2,6.87677419354841E-2,6.4722580645161107E-2,6.0677419354839002E-2,5.6632258064516001E-2,5.2587096774193501E-2,4.8541935483870903E-2,4.4496774193548402E-2,4.0451612903225902E-2,3.6406451612903297E-2,3.2361290322580803E-2,2.83161290322578E-2,2.42709677419361E-2,2.0225806451612701E-2,1.61806451612902E-2,1.2135483870967601E-2,8.0903225806450794E-3,4.0451612903225397E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3283064365386999E-13,0,-2.3283064365386999E-13,0,-2.3283064365386999E-13,2.3283064365386999E-13,0,0,0,0,0,0,0,0,0,-4.6566128730773896E-13,0,4.6566128730773896E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7BL","Measured household void properties","Input","000's",2,0.35523497267759563,0.28908517522970201,0.26406577726285702,0.267888642450686,0.281530630847522,0.29583893177633103,0.31634135601965302,0.33419627483512698,0.35068149419167199,0.36588889003270297,0.37950712284821903,0.39115136964212199,0.40156430340509303,0.411551408966709,0.421270162604923,0.43071384194616802,0.43995941923287901,0.44887594606541498,0.45733166165316103,0.46548785498234302,0.47333929370234301,0.48079682867700502,0.48793969320150099,0.494890102597277,0.501728894099012,0.508283593274374,0.51450820729243696,0.52048400058259703,0.52620790991895905,0.53167707269548203,0.53684632538734101,0.54099013649110395,0.54478579132117,0.54835897364122399,0.55162285535622302,0.554618475021324,0.55747236748711704,0.56009823756558397,0.56232458644322902,0.56427850835705695,0.56608737843750201,0.56775082781195496,0.56954235725421998,0.57141933284379798,0.57342443575061497,0.57551502774524999,0.57769112806398804,0.57982473458429595,0.58195851277176103,0.58417782267379004,0.58643999948046599,0.58870236431115797,0.59105029846106905,0.59344112670841898,0.59574676180243102,0.59800988313146497,0.60027318437025701,0.60249395518241,0.60458676045341098,0.60667971573842705,0.60873010197468902,0.61078062994959803,0.61283129858397301,0.61488210680956001,0.61689032410548394,0.61894140549808097]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2,5.7151789620000004,5.5954789619999996,5.4415789620000004,5.2876789620000002,5.1337789620000001,4.9798789619999999,4.8373789619999998,4.6948789619999998,4.5523789619999997,4.4098789619999996,4.2673789620000004,4.1419789619999996,4.02466928458065,3.91140476845161,3.8021854136129001,3.6970112200645202,3.59588218780645,3.4987983168387098,3.4057596071612899,3.3167660587742001,3.2318176716774198,3.1509144458709701,3.0740563813548398,3.0012434781290298,2.9324757361935498,2.8677531555483902,2.8070757361935499,2.7504434781290299,2.69785638135484,2.6493144458709699,2.6048176716774201,2.5643660587741901,2.5279596071612902,2.4955983168387101,2.4672821878064499,2.4430112200645202,2.4227854136129001,2.4066047684516101,2.3944692845806501,2.3863789620000002,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2,0.42783879781420764,0.36391482477029702,0.30647859401340599,0.28717656360043597,0.280938331072143,0.27459664464516098,0.26916151304659702,0.26329981280180598,0.25716253293404601,0.25078768795373402,0.24418353964525999,0.23825447282005899,0.23260418903100399,0.227076655717693,0.22168758387395099,0.216443695873341,0.21135461310932299,0.206421393527699,0.20164590746525399,0.19704005320753601,0.19260906310516801,0.188355492658415,0.18428670220799301,0.18041036688629,0.17673224309451899,0.17325161799323099,0.169971187595408,0.16689628110754501,0.164029961755532,0.16137509214541501,0.158933538984074,0.15669478786987601,0.15467430257554399,0.152876289791223,0.151300983976067,0.14995064339286501,0.14882862364485999,0.147934626284181,0.14726696285254601,0.14682842956678299,0.14662154175028999,0.14664666827568301,0.14667360518709499,0.14670168958708399,0.14673153712366799,0.14676248920832299,0.146794526604764,0.146825760981693,0.146856823691463,0.146888948322558,0.14692150286695199,0.14695386938732899,0.146987260224377,0.147021053781932,0.147053446856934,0.147085056878967,0.14711648699124499,0.14714715071221701,0.147175889520507,0.14720447831478101,0.14723233933986399,0.14726005862630101,0.14728763725327301,0.14731507628903101,0.14734180943650799,0.147368975305258]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G63:G66)+G73+G74+G75","v":14.826454291930549},{"$f":"SUM(H63:H66)+H73+H74+H75","v":14.884800918},14.989049289276263,15.183570124051119,15.359973879919664,15.54894049442149,15.909007787066248,16.197001005636928,16.443348945125713,16.654181495986435,16.820195580493476,16.956910760462179,17.069673410436099,17.174132982684394,17.277462664478865,17.375662455819509,17.474818950342193,17.567802257593339,17.65548248711864,17.740032826189882,17.820453274807505,17.895657239335186,17.967731313409487,18.040805387483555,18.113966055193526,18.187040129267601,18.256984312887838,18.324885199690129,18.392742789674486,18.458557082840894,18.523284782371405,18.567189842360971,18.608965011896242,18.650740181431974,18.689428757332283,18.728074036414188,18.767805909131969,18.808537781849758,18.844096467295774,18.879611855923834,18.917213838187788,18.955902414087635,18.998720880441315,19.042625940430877,19.090660890874279,19.139782434953574,19.19199057266875,19.243155413565987,19.293320254463218,19.346571688996349,19.399866420347418,19.454161151698486,19.509542476685446,19.566967098490348,19.622305126659363,19.675599858010433,19.7298945893615,19.782146023894629,19.832267567973918,19.881389112053206,19.930467359314555,19.979545606575901,20.027623853837248,20.076702101098594,20.12373705154199,{"$f":"SUM(BT63:BT66)+BT73+BT74+BT75","v":20.172815298803339}]
[null,"37BL","Measured Non Household - Population","Input","000's",2,0.57122823684943103,0.574152226634149,0.57762268635195801,0.58225113187223998,0.587371473735536,0.59105788135276305,0.59721943836115998,0.60455441005033794,0.61096509415235201,0.61901719980721492,0.62602101165073898,0.63313770912971901,0.64424256790342704,0.65193331338207805,0.65950803422251603,0.66576079427037704,0.67217425247709195,0.67745183965044498,0.68438166195623795,0.69166491053786006,0.69700070080574195,0.70326902702591099,0.71009660568157906,0.71808797136509706,0.72602183623275096,0.73467325719808396,0.74364372586966598,0.75241146590427699,0.76115580304470498,0.76938040811894992,0.77631204896445904,0.78261056985835897,0.78759890788136,0.79140175232167409,0.794555606264845,0.79697296527750494,0.79966264356218197,0.80112616580891993,0.8015825635882049,0.80159723853639608,0.80198924186658405,0.80229446491776102,0.80227880472704494,0.80317778038815202,0.80578191687911893,0.80991421543056596,0.81448700567907806,0.81905868659329806,0.82384580323457501,0.82863715567931795,0.833893834318713,0.83944271653580704,0.84477211439769306,0.85003346570351501,0.85480684934723294,0.85908982394563493,0.86351116968446107,0.86729156594887802,0.86996205608718802,0.87257540713688997,0.87431748312724999,0.876189646304947,0.87798914560224894,0.87972300759356703,0.88158994255845502,0.88315963384448404]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2,8.5393680020312515E-2,8.5000000000000006E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
[null,"39BL","Measured Household - Population","Input","000's",2,15.04350606,15.728486123508601,16.550633000562598,17.413989474345499,18.152359840898001,18.919784957795201,20.077758237513599,21.0437854163028,21.913886794922998,22.690668673891199,23.355403570539899,23.902475621361098,24.3787769730401,24.843559431975201,25.2965893557657,25.7356292491984,26.160491112669298,26.5707279729146,26.961068484451101,27.333334821609199,27.693381488864901,28.033321796879701,28.353868834973198,28.671052894443601,28.9829044286531,29.284783279526401,29.564449697148799,29.834748875826801,30.099176692009902,30.353610508965499,30.596056540549501,30.782166516526399,30.955685076914701,31.119016328915102,31.267437657720901,31.4021710746423,31.528385675789998,31.6463683445483,31.749623098040601,31.8426235512209,31.9269388429753,32.006842930029002,32.0933703183996,32.183099525628798,32.274382446352099,32.367399330319103,32.462863377574998,32.559206719939297,32.656958261194802,32.758606064820498,32.862905488520298,32.967890009894198,33.076036183340598,33.187561251851101,33.295844506452703,33.403587910957498,33.511297314565198,33.618476137242297,33.7219409694086,33.8239165741021,33.924642636826903,34.0231417226099,34.120144137907502,34.215646224912497,34.309897994772498,34.406080352895103]
[null,"40BL","Unmeasured Household - Population","Input","000's",2,15.3395808,15.045944621215799,14.6754693006806,14.30939929567,13.929391860774,13.5492379414962,13.2058955107846,12.8531696609148,12.5010862079533,12.1467732611265,11.7896008618286,11.471079983909499,11.1734830802259,10.8930705112379,10.6246901886426,10.3671215035933,10.1182585265874,9.8807102189886908,9.6549576545511702,9.4380449664114803,9.2319865284993892,9.0356485541388807,8.8477337404539096,8.6710218302353397,8.5033918079711803,8.3463019786108692,8.19695242934473,8.0576796566233906,7.9293847191998497,7.8109305156184101,7.7024260886265896,7.6029303194857398,7.5138680565852596,7.4341051560391698,7.3637079974281301,7.3024616335052697,7.2499763189662296,7.2074722533392697,7.1756630557141099,7.1539771763720701,7.1412164396157003,7.1383937069424501,7.1354780519877803,7.13223934366885,7.1277949210381202,7.1227206887775703,7.1171819736021096,7.11239264933619,7.1079444706375199,7.1033493775512904,7.0988517520121199,7.0945356528861003,7.0899196546631096,7.0855583371572397,7.0815431282850998,7.0779424747914499,7.0743614212192103,7.0711895797862496,7.0687393917714401,7.0659947673640504,7.0634973493228603,7.0605543197646696,7.0573211443614499,7.0537999316673901,7.0505263721921203,7.0471894681946301]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G77:G80)","v":31.039708776869745},{"$f":"SUM(H77:H80)","v":31.43358297135855},31.887724987595156,32.38963990188774,32.752123175407533,33.143080780644162,33.963873186659356,34.584509487267937,35.108938097028648,35.539459134824916,35.853025444019238,36.088693314400317,36.278502621169423,36.470563256595177,36.662787578630812,36.850511547062077,37.032923891733788,37.210890031553738,37.383407800958508,37.546044698558539,37.705368718170035,37.855239378044487,37.994699181108686,38.143162696044037,38.296318072857034,38.449758515335354,38.589045852363199,38.728839998354466,38.87471721425446,39.018921432702861,39.15979467814055,39.252707405870495,39.342152041381325,39.430523237275949,39.511701261413876,39.587605673425074,39.664024638318409,39.740966763696491,39.812868717342916,39.884197966129364,39.956144524457585,40.033531101889217,40.117127175114426,40.2045166496858,40.293959284269334,40.386034234527237,40.48053235685618,40.576658055868791,40.674748535066897,40.776592598051103,40.881651074851135,40.987868379316104,41.096727952401395,41.209153054711855,41.317194484085036,41.425620209694578,41.534169905468865,41.641957282977422,41.745642417267227,41.847486748603046,41.947457469277012,42.044885688679514,42.140454427871205,42.234169164173458,42.327014309523079,{"$f":"SUM(BT77:BT80)","v":42.42142945493422}]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,{"$f":"(G80+G79)/(G66+G74)","v":2.4838601923100971},{"$f":"(H80+H79)/(H66+H74)","v":2.4803677337574865},2.4770422585037024,2.474483752242898,2.4694977797803066,2.4644036355694281,2.4612252753780393,2.4562646191582878,2.4513477226015872,2.4458990891152261,2.4397434560929514,2.4333120297059985,2.4272385245034496,2.422788709843815,2.4189080044860507,2.4153512948307396,2.4116370040168271,2.4083874905817608,2.4057511929880921,2.4030118525446267,2.4006811049082408,2.3984780886241461,2.3960525300228501,2.3941517035263304,2.3922020441203458,2.3906102140317285,2.3885706031616598,2.3867434773085363,2.3854016183340194,2.3842101866059164,2.3831981499052657,2.3820658252356575,2.3812482310662992,2.3803799519792785,2.3794676969133066,2.3784271692748047,2.3771148704181466,2.3759159622051271,2.375056407465117,2.3743372006309369,2.3733472414203871,2.3724091204629887,2.3714401172543491,2.370363748890568,2.3688866674605968,2.3672002719788603,2.3653595079446279,2.3637678001969498,2.3622894704567585,2.3607623144613465,2.3592675513132804,2.3578331175524405,2.3562990138403372,2.354849551979175,2.3535151175755966,2.3523184585597683,2.3511283134788936,2.3500741679871888,2.3492598603667552,2.3483476982972955,2.3475176940159761,2.3465395929960162,2.3454650634688474,2.3442948062018174,2.3432068552321264,{"$f":"(BT80+BT79)/(BT66+BT74)","v":2.3420978520301765}]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,{"$f":"G66/(G66+G74)","v":0.53277606119972953},{"$f":"H66/(H66+H74)","v":0.54901373847043933},0.56834122581728452,0.58755113542873871,0.60482657348535251,0.62202645097409637,0.64229049316843312,0.65979643129238341,0.67573812131174993,0.69038717146960593,0.70376131500443251,0.71507734909402065,0.72522612286015609,0.73482369972511774,0.74396411129625184,0.75266203679241472,0.76096302567122598,0.76883046276581268,0.77623431317055025,0.78324914111738997,0.78988527303895706,0.79612600010231593,0.80200851414816809,0.80757812095772119,0.81286296180944739,0.81781870126923206,0.82244042311087517,0.82675686712693819,0.83077269454059344,0.8344923764365737,0.83791011471423105,0.8408630105038738,0.84352042453236031,0.84591462447692012,0.84802888535943444,0.84987522541658189,0.85148317416526786,0.85283589482801281,0.8538996066886172,0.85470353213964945,0.8552758554080907,0.85561792641067114,0.85598450674991933,0.85636655205409418,0.85677241322677489,0.85719311011824606,0.85762836154913802,0.85805251068854993,0.85847414011088197,0.85890998585572031,0.859351459482108,0.85979017896571275,0.86024256940651656,0.86070019555184474,0.86113864854748989,0.86156630640048493,0.86199133818498908,0.86240582157873247,0.86279412055777938,0.86318023409850153,0.86355636649752643,0.8639304365086321,0.86430246104799546,0.86467245684729643,0.86503279454422566,{"$f":"BT66/(BT66+BT74)","v":0.86539882374677424}]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,{"$f":"(G66)/(G66+G75+G74+G73)","v":0.50072119944403481},{"$f":"(H66)/(H66+H75+H74+H73)","v":0.52156348225530968},0.5437324334485778,0.56316813687786194,0.57972665017719693,0.59621273809146824,0.61563582484587853,0.63241526910686063,0.64769538161180573,0.66173649895229114,0.67455561865492186,0.68540204005889716,0.69512964235039953,0.70432892226098398,0.71309000903455677,0.72142697271584366,0.72938347243474777,0.73692441262061814,0.7440210048862993,0.75074471898232376,0.75710545280301833,0.7630871909804019,0.76872558186155582,0.77406405098255426,0.77912957172184794,0.78387964865310933,0.78830956959973086,0.7924468816157334,0.7962960524876912,0.79986136775426842,0.80313726996106749,0.80596762090863994,0.80851475251628846,0.81080959329070146,0.8128361123854132,0.81460582926078939,0.81614704789602965,0.81744363028485434,0.81846319769853704,0.81923375973732215,0.81978233092008657,0.82011020514402955,0.82046157150666477,0.82082776099955024,0.82121677794325787,0.82162001488603664,0.82203720231802158,0.82244374822952893,0.82284787899716538,0.82326563607379233,0.8236887874597455,0.82410929900528851,0.82454291412828917,0.82498154765975262,0.82540180377319583,0.82581171276780307,0.82621910468101556,0.82661638598660725,0.8269885695945447,0.82735865846424783,0.82771918043344528,0.82807772560799042,0.82843431020201208,0.82878895025279997,0.82913433303565287,{"$f":"(BT66)/(BT66+BT75+BT74+BT73)","v":0.82948517111152231}]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G45:G47)+G43+G54+G59+G60+G53","v":7.1834815450452574},{"$f":"SUM(H45:H47)+H43+H54+H59+H60+H53","v":7.6544958265346557},7.3583224141178318,7.272432263007893,7.2854530138287714,7.298381896421489,7.3602240961651582,7.4006750808117054,7.4310812579488914,7.4511699920350267,7.4590855779547862,7.460999391084747,7.4589673026715202,7.457986424730179,7.4576886648404033,7.4576473563164445,7.4576500058824893,7.4578444616242541,7.4574868130533689,7.4572185926912047,7.4570687242122924,7.4565010222136907,7.4555001871754962,7.4558184022971039,7.4571774925471983,7.4612673774560916,7.4645844876612939,7.4685986206174011,7.4737163814274439,7.4794009318212336,7.4854489281608734,7.4892498829113174,7.4933942195911465,7.4980944387877404,7.5029148992865418,7.5079304781416649,7.5137314171231804,7.5203936440191432,7.5272067742664417,7.5346278525356505,7.5428451594427335,7.5525027598770116,7.5628627867431479,7.5735587614258781,7.5843932971430403,7.5954027554010484,7.6066678522316851,7.6180555641253838,7.629610395661321,7.6415830786905463,7.6538486338004548,7.6662011069877503,7.6788913072989793,7.6919558932823708,7.7046953797148676,7.7173967859412311,7.730104624821597,7.7427744371631979,7.7550741599943054,7.7672179751020343,7.7792423258951766,7.7910293513399704,7.8026598838281416,7.8141338557413098,7.8254878650823052,{"$f":"SUM(BT45:BT47)+BT43+BT54+BT59+BT60+BT53","v":7.8370543844703064}]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.1,0.1,0.1,0.11,0.11,0.11,0.11,0.11,0.12,0.12,0.12,0.13,0.13,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.15,0.15,0.15,0.16,0.16,0.17,0.17,0.18,0.18,0.18,0.19,0.19,0.2,0.2,0.21,0.21,0.22,0.22,0.23,0.24,0.24,0.25,0.25,0.26,0.26,0.27,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31,0.31,0.32,0.32,0.33,0.33,0.34,0.34,0.35,0.36,0.37]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2,0.97,0.97,0.96,0.95,0.94,0.94,0.93,0.93,0.92,0.92,0.92,0.91,0.88,0.85,0.81,0.78,0.74,0.74,0.74,0.74,0.74,0.73,0.71,0.68,0.65,0.63,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.59,0.59,0.59,0.59,0.59,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.56999999999999995,0.56999999999999995,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.55000000000000004,0.55000000000000004,0.54,0.54,0.53,0.53,0.52,0.52,0.51,0.51,0.5,0.5,0.5,0.49,0.49,0.49,0.48,0.48,0.47]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,{"$f":"G86+G87","v":1.03},{"$f":"H86+H87","v":1.03},1.03,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,0.99,0.96,0.92,0.89,0.86,0.86,0.86,0.87,0.87,0.87,0.85,0.82000000000000006,0.79,0.78,0.75,0.75,0.76,0.76,0.77,0.77,0.78,0.77,0.77,0.78,0.78,0.79,0.78,0.78999999999999992,0.78999999999999992,0.79999999999999993,0.78999999999999992,0.79999999999999993,0.8,0.8,0.81,0.8,0.81,0.8,0.81,0.8,0.81,0.81,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.83000000000000007,0.82000000000000006,0.83000000000000007,0.83000000000000007,0.83,0.84,{"$f":"BT86+BT87","v":0.84}]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,{"$f":"G42-G85","v":5.6867678859198278},{"$f":"H42-H85","v":5.1961134474585799},5.4725261821173641,5.5385383195853546,5.5055252227340006,5.4724924993471422,5.3904376495863193,5.329667751433945,5.2788388142022935,5.2382257713354665,5.2096865156992749,5.1870517574932196,5.1682676160865073,5.1483388816603801,5.12763546635676,5.1065857795240337,5.0854039849864927,5.0639438376171126,5.0429507874212627,5.0217847817633201,5.0004183207300494,4.9793889605942487,4.9587133218399631,4.9366404950880041,4.9134498846046499,4.8874527578833264,4.8621538313049681,4.8360844164806718,4.8088389813327304,4.7809554029003927,4.7526380310008358,4.7264983283170983,4.6999468169064818,4.6727719135531043,4.6454101499220366,4.6177875136941875,4.5893146032525323,4.5599163074469304,4.5303038049683204,4.5000208237115773,4.4688798349582628,4.4362375058935264,4.4028324166628945,4.3690317406632913,4.3350335419056441,4.3008021192375896,4.2662574007498266,4.2315330384531977,4.1965851412282875,4.1611635761931964,4.1253939077629918,4.0894826614753095,4.0531795868245926,4.0164485712626039,3.9799896339026732,3.9435162775920265,3.9069845003569279,3.8704392613460241,3.8342131129147825,3.7980923524303494,3.7620410057364806,3.7261773935314757,3.6904211338005215,3.6547727355390558,3.6191960333972837,{"$f":"BT42-BT85","v":3.5833589789495068}]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,{"$f":"G25-G44","v":0},{"$f":"H25-H44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT25-BT44","v":0}]
[null,"50BL","Supply Demand Balance","49BL - 48BL","Ml/d",2,{"$f":"G89-G88","v":4.6567678859198276},{"$f":"H89-H88","v":4.1661134474585797},4.4425261821173638,4.518538319585355,4.485525222734001,4.4524924993471426,4.3704376495863198,4.3096677514339454,4.2588388142022939,4.2182257713354669,4.1896865156992753,4.1670517574932191,4.1782676160865071,4.1883388816603802,4.2076354663567601,4.216585779524034,4.2254039849864924,4.2039438376171123,4.1829507874212624,4.15178478176332,4.1304183207300493,4.1093889605942486,4.1087133218399634,4.1166404950880038,4.1234498846046499,4.1074527578833262,4.1121538313049681,4.0860844164806718,4.0488389813327306,4.0209554029003929,3.9826380310008358,3.9564983283170982,3.9199468169064815,3.9027719135531043,3.8754101499220366,3.8377875136941872,3.809314603252532,3.7699163074469304,3.7503038049683202,3.7100208237115773,3.6788798349582628,3.6362375058935266,3.6128324166628945,3.5690317406632914,3.5350335419056442,3.5008021192375898,3.4562574007498266,3.4315330384531979,3.3865851412282875,3.3611635761931966,3.3153939077629917,3.2894826614753097,3.2431795868245925,3.2064485712626039,3.159989633902673,3.1235162775920262,3.0869845003569276,3.0504392613460238,3.0142131129147822,2.9680923524303493,2.9420410057364803,2.8961773935314756,2.8604211338005214,2.8247727355390557,2.7791960333972838,{"$f":"BT89-BT88","v":2.743358978949507}]
[]
[null,"Table 3b: DYAA - Final plan Options","Back to top of sheet"]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2.1FP","Raw water imports input reductions as -ve","RSRWI","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.3FP","Other options to increase deployable output","RSIPO","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.02FP","Benefit from demand side drought measures","RSDPD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2,0,0,0,0,0,0,-1.3430692839487026E-2,-2.6066525547439427E-2,-4.5719667048066695E-2,-6.5475347538572287E-2,-8.5102269413816323E-2,-0.10440076305721215,-0.12353279872510498,-0.14278546139528397,-0.16219901865205669,-0.18175620056691305,-0.20146725217508815,-0.21770003215114209,-0.23386444416342134,-0.25000392840766872,-0.26613159445908208,-0.27493049834833838,-0.28369098542373133,-0.2925081490087692,-0.30139418805163731,-0.31027836132541536,-0.31908168671014314,-0.32788167401309709,-0.33669229571768966,-0.3454872605278676,-0.35423801327571858,-0.36247766936223846,-0.36440786385336943,-0.36622933063767826,-0.36789104946373308,-0.36941204509952696,-0.37085795541804201,-0.3722079886024191,-0.37337765357949071,-0.374428465581648,-0.37540442253700113,-0.37633155927097234,-0.37733294450692495,-0.37837653648184855,-0.379463810681687,-0.38058437362185982,-0.38174248944413725,-0.38289441971599486,-0.38405481199328417,-0.38526152309382983,-0.38649562209289923,-0.38773384198851896,-0.3890139649133218,-0.39032585326345176,-0.3915953622991879,-0.392850206772271,-0.39410488977553315,-0.39534498097157977,-0.396528451001668,-0.39770306035287906,-0.39885877867939012,-0.40000119658071853,-0.40113468145600284,-0.40225919613617711,-0.40336476060410853,-0.4044934390333611]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2,0,0,0,0,0,0,0,0,-4.0415179768727803E-3,-7.8561567176569039E-3,-1.1437744224862195E-2,-1.4837931239041724E-2,-1.8064717062818016E-2,-2.1132575780140415E-2,-2.4047739308957802E-2,-2.6819340187974768E-2,-2.9452887755354384E-2,-3.0686347242106213E-2,-3.1867974158803922E-2,-3.2995658168894867E-2,-3.4082088069706515E-2,-3.5128455573296045E-2,-3.6135871755688123E-2,-3.7122435201283138E-2,-3.8086225799986481E-2,-3.903764816425645E-2,-3.9968637343375281E-2,-4.0896396866327595E-2,-4.1831467619459502E-2,-4.2773914629299491E-2,-4.3729354311023802E-2,-4.4687709964462037E-2,-4.4198111414136182E-2,-4.3763284401908964E-2,-4.3382132422938278E-2,-4.3053679708156482E-2,-4.2777097982954045E-2,-4.2558096534247788E-2,-4.2398231862132256E-2,-4.2295613379310738E-2,-4.2244631281683938E-2,-4.2250971529279285E-2,-4.2258514728136118E-2,-4.2265303753640827E-2,-4.2266689354759593E-2,-4.2265482126930543E-2,-4.2262653618450378E-2,-4.2263642914490036E-2,-4.2266621162493051E-2,-4.2269864039774459E-2,-4.2274235245905387E-2,-4.2279648800249675E-2,-4.2284409375527771E-2,-4.2291234368291644E-2,-4.2298914296254118E-2,-4.230845065459047E-2,-4.231807267329226E-2,-4.2329527770091538E-2,-4.2343523738996837E-2,-4.2355734895612104E-2,-4.2368822095935323E-2,-4.237921478421023E-2,-4.2387841411711029E-2,-4.2394711193721554E-2,-4.2402458972339067E-2,-4.2410383262466073E-2]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 3c: DYAA - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2,9.0434815450452568,9.514495826534656,9.2183224141178322,9.1324322630078925,9.1454530138287708,9.1583818964214885,9.2067934033256709,9.2346085552642645,9.2413200729239513,9.2378384877787969,9.2225455643161069,9.201760696788492,9.1773697868835971,9.154068387554755,9.1314419068793899,9.1090718155615562,9.0867298659520479,9.0694580822310069,9.0517543947311445,9.0342190061146415,9.0168550416835043,9.0064420682920563,8.9956733299960767,8.9861878180870516,8.9776970786955737,8.9719513679664189,8.9655341636077743,8.9598205497379766,8.9551926180902939,8.951139756664066,8.9474815605741309,8.942084503584617,8.9447882443236431,8.9481018237481535,8.9516417173998715,8.9554647533339811,8.9600963637221849,8.9656275588824759,8.971430888824818,8.9779037735746918,8.9851961056240501,8.9939202290767586,9.0032713275080862,9.0129169211903886,9.0226627971065927,9.0325528996522575,9.0426627091690968,9.0528975014949005,9.0632889625055437,9.0740516915569422,9.0850787764616499,9.0961876161989821,9.10759293301013,9.1193388056506262,9.1308011031194258,9.1422381285143697,9.1536816623727706,9.165099928421526,9.17620218525364,9.187159179853543,9.198014725119851,9.208648939975042,9.2191373609604277,9.2294799484114112,9.2397206455058587,9.2501505621744791]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G25+G95","v":0},{"$f":"H25+H95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT25+BT95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,{"$f":"G26+G96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,0,0,{"$f":"I28+I98","v":0},0,0,{"$f":"L28+L98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G31+G100+G101+G102+G103","v":13.520249430965086},{"$f":"H31+H100+H101+H102+H103","v":13.500609273993236},13.480848596235196,13.460970582593248,13.440978236562772,13.420874395768632,13.400661745751478,13.380342832245651,13.359920072151185,13.339395763370494,13.318772093654061,13.298051148577967,13.277234918758028,13.25632530639056,13.235324131197164,13.214233135840479,13.193053990868982,13.171788299241367,13.150437600474632,13.129003374454525,13.107487044942342,13.08588998280794,13.06421350901546,13.042458897385108,13.020627377151849,12.998720135339418,12.976738318966262,12.954683037098073,12.932555362760175,12.910356334721627,12.88808695916171,12.865748211228416,12.843341036497629,12.820866352340845,12.798325049208579,12.775717991835853,12.753046020375713,12.730309951466074,12.707510579234762,12.684648676247228,12.661724994400997,12.638740265770538,12.615695203406043,12.59259050208917,12.569426839048685,12.546204874638638,12.522925252981512,12.499588602578582,12.476195536889609,12.452746654883743,12.429242541563447,12.40568376846306,12.382070894123572,12.358404464544975,12.334685013617541,12.310913063533258,12.287089125178525,12.263213698509222,12.239287272909088,12.215310327532384,12.191283331631658,12.167206744871446,12.143081017628663,12.118906591280366,12.094683898479589,{"$f":"BT31+BT100+BT101+BT102+BT103","v":12.070413363419814},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G39+G104+G105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS39+BS104+BS105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G40+G106","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,{"$f":"BS40+BS106","v":0.65},0.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G128)-(G129+G130)","v":12.870249430965085},{"$f":"(H128)-(H129+H130)","v":12.850609273993236},12.830848596235196,12.810970582593248,12.790978236562772,12.770874395768631,12.750661745751477,12.73034283224565,12.709920072151185,12.689395763370493,12.668772093654061,12.648051148577967,12.627234918758028,12.606325306390559,12.585324131197163,12.564233135840478,12.543053990868982,12.521788299241367,12.500437600474632,12.479003374454525,12.457487044942342,12.435889982807939,12.414213509015459,12.392458897385108,12.370627377151848,12.348720135339418,12.326738318966262,12.304683037098073,12.282555362760174,12.260356334721626,12.238086959161709,12.215748211228416,12.193341036497628,12.170866352340845,12.148325049208578,12.125717991835852,12.103046020375713,12.080309951466074,12.057510579234762,12.034648676247228,12.011724994400996,11.988740265770538,11.965695203406042,11.942590502089169,11.919426839048684,11.896204874638638,11.872925252981512,11.849588602578581,11.826195536889609,11.802746654883743,11.779242541563447,11.75568376846306,11.732070894123572,11.708404464544975,11.684685013617541,11.660913063533258,11.637089125178525,11.613213698509222,11.589287272909088,11.565310327532384,11.541283331631657,11.517206744871446,11.493081017628663,11.468906591280366,11.444683898479589,{"$f":"(BT128)-(BT129+BT130)","v":11.420413363419813},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G131+SUM(G124:G127)","v":12.870249430965085},12.850609273993236,12.830848596235196,12.810970582593248,12.790978236562772,12.770874395768631,12.750661745751477,12.73034283224565,12.709920072151185,12.689395763370493,12.668772093654061,12.648051148577967,12.627234918758028,12.606325306390559,12.585324131197163,12.564233135840478,12.543053990868982,12.521788299241367,12.500437600474632,12.479003374454525,12.457487044942342,12.435889982807939,12.414213509015459,12.392458897385108,12.370627377151848,12.348720135339418,12.326738318966262,12.304683037098073,12.282555362760174,12.260356334721626,12.238086959161709,12.215748211228416,{"$f":"AM131+SUM(AM124:AM127)","v":12.193341036497628},12.170866352340845,12.148325049208578,12.125717991835852,12.103046020375713,12.080309951466074,12.057510579234762,12.034648676247228,12.011724994400996,11.988740265770538,11.965695203406042,11.942590502089169,11.919426839048684,11.896204874638638,11.872925252981512,11.849588602578581,11.826195536889609,11.802746654883743,11.779242541563447,11.75568376846306,11.732070894123572,11.708404464544975,11.684685013617541,11.660913063533258,11.637089125178525,11.613213698509222,11.589287272909088,11.565310327532384,11.541283331631657,11.517206744871446,11.493081017628663,11.468906591280366,{"$f":"BS131+SUM(BS124:BS127)","v":11.444683898479589},11.420413363419813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G43+G107","v":1.4544341004801602},1.4300012831457989,1.4013480001029792,1.3990366085967352,1.3969090953270693,1.3948866953474863,1.3929429347376503,1.3911829348531346,1.3894492231367843,1.3877946430787331,1.386270866668637,1.3847738890093593,1.3834341050937775,1.3820682086855371,1.3808336200753561,1.3796251683166281,1.3784957093794015,1.3773923582350283,1.3763679729661682,1.3754483881697086,1.3745025925548544,1.3736358597165628,1.3728474581794352,1.3720856862777087,1.3713499462937981,1.3706408199182014,1.3699841456893749,1.3693534809973784,1.368801690232119,1.3682236151189973,1.3677244019168122,1.3672511739728024,1.3668045163579881,1.3663579887659238,1.365937431686236,1.3655434311781998,1.3651753925314898,1.3648861827436638,1.3645706465836724,1.3642816515907668,1.3640450391257493,1.363992168071845,1.3639657325448928,1.3639128614909883,1.3638864259640362,1.3638335549101319,1.3638071193831798,1.3637806838562276,1.3637278128023231,1.363701377275371,1.3636485062214667,1.3636220706945144,1.3635691996406101,1.3635427641136579,1.3635163285867058,1.3634634575328013,1.3634370220058492,1.3633841509519449,1.3633577154249927,1.3633048443710882,1.3632784088441361,1.363251973317184,1.3631991022632797,1.3631726667363273,{"$f":"BS43+BS107","v":1.363119795682423},1.3630933601554709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G45+G108","v":3.4794608938862805E-2},3.4698828589896452E-2,3.4613552696502327E-2,3.4528276803108195E-2,3.4485638856411135E-2,3.4400362963017003E-2,3.4357725016319944E-2,3.4357725016319944E-2,3.4315087069622878E-2,3.4272449122925812E-2,3.4229811176228753E-2,3.4229811176228753E-2,3.4187173229531687E-2,3.414453528283462E-2,3.414453528283462E-2,3.4101897336137561E-2,3.4101897336137561E-2,3.4059259389440495E-2,3.4059259389440495E-2,3.4059259389440495E-2,3.4059259389440495E-2,3.4016621442743429E-2,3.4016621442743429E-2,3.4016621442743429E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,3.397398349604637E-2,{"$f":"BS45+BS108","v":3.397398349604637E-2},3.397398349604637E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,1.7737294362047831,2.0456617391775813,2.0210812165124583,2.0703312512826955,2.1540615057595396,2.2410073096343375,2.3605545315705698,2.458938377193145,2.5391442101970694,2.6084228491247399,2.6649532776001661,2.708124939467945,2.7431420201633023,2.7761594610866216,2.8074403473963558,2.8365375939282167,2.8638405505250115,2.8927176027871133,2.9189627063244199,2.9433842936102961,2.9660630716991503,2.993720152940877,3.0192409684697759,3.0440853376881374,3.0682368550811701,3.0926215376610098,3.1147359938407866,3.1357063381812651,3.1558031072559198,3.1747163445238735,3.1921939669879436,3.2066274092558187,3.2258076122837176,3.2439627102232769,3.260601197610173,3.2758805844543839,3.2903903185552559,3.3040181254430054,3.3160047401377546,3.3268870755030169,3.336982545969128,3.3466142824001737,3.3569532552001382,3.3676737812074533,3.3787176025651191,3.390032177292357,3.4016718647729633,3.4133180059158548,3.4250773616445671,3.4372725922817744,3.4497426976092527,3.4622715526460683,3.4751811573821065,3.4884216271838397,3.5012888516140146,3.5140550398022423,3.5268254443796918,3.5394954320261927,3.551688559015497,3.5637744855370648,3.5757045878688025,3.5874709247830601,3.5991290680182209,3.6106787148567334,3.6220720483531679,3.6336857252568118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,2.7412270080963861,2.9645610591659719,2.7228574412559459,2.5915707761381528,2.5236039660467977,2.4525128575589195,2.3880673593630206,2.3224573643247699,2.253026498104409,2.1835010163942297,2.1138239548879869,2.051698172998615,1.9936415363270938,1.9386013139816998,1.8858839665737246,1.8355703498642122,1.7870872249095664,1.7420417290674559,1.6990713348350894,1.658004229206576,1.6188674061933519,1.5816225742942329,1.5460697503167571,1.5125591940666316,1.4808109273174901,1.4516127916362453,1.4239772105202682,1.3981975040746775,1.3743852341232692,1.3523920324269521,1.332215130160574,1.3129526526306248,1.2970603512084102,1.2828856526755814,1.2704399185570383,1.2596969236249,1.2506068911047874,1.2433287663762655,1.2379579616771885,1.2344215028810184,1.2325661063584723,1.2325231909391534,1.232466529326381,1.232367153221795,1.2321112791976105,1.231773221897879,1.231374102280518,1.2310713400775521,1.2308120319736084,1.2305324604664878,1.2302645418546889,1.2300196283661744,1.2297347857168217,1.229481805563404,1.2292741521452804,1.2291200911629689,1.2289683222548919,1.2288695307358346,1.2288650754604855,1.2288225584206609,1.2288122445047904,1.2287443655952819,1.2286388864950675,1.2284960702570966,1.2283855052723849,1.2282659881869205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,{"$f":"G48","v":0},2.3923275399402599E-4,4.7834108030914098E-4,7.1734504668478092E-4,9.5622475903388803E-4,1.1950002658319601E-3,1.43365169192951E-3,1.67219906656342E-3,1.9106324953206001E-3,2.1489421027558E-3,2.3871478893016098E-3,2.6252300270366903E-3,2.8632084972246403E-3,3.1010634907885698E-3,3.33881496985087E-3,3.5764530727505602E-3,3.8139679567000101E-3,4.0513795551624498E-3,4.2886681060538999E-3,4.5258535237640597E-3,4.7629160649586702E-3,4.9998756249845702E-3,5.2367223747696902E-3,5.4734465040236699E-3,5.71006787957711E-3,5.9465668048537699E-3,6.18296312770838E-3,6.4192371702219897E-3,6.6554087612991598E-3,6.8914681042986899E-3,7.1274054212651502E-3,7.3632405127303999E-3,7.5989537473033393E-3,7.8345649066341796E-3,8.0700543778970905E-3,8.3054419238873505E-3,8.5407177802329197E-3,8.77587220115616E-3,9.0109249212209103E-3,9.2458563738988791E-3,9.4806862749673305E-3,9.7153950763703301E-3,9.95000247512484E-3,1.0184498738970199E-2,1.0418874154146799E-2,1.0653148389581899E-2,1.0887301943287899E-2,1.11213544654984E-2,1.13552864726088E-2,1.1589117596184799E-2,1.18228381359189E-2,1.2056438409914001E-2,1.2289938021786099E-2,1.25233175337724E-2,1.2756596530888E-2,1.29897555936609E-2,1.3222814288533599E-2,1.3455762946994701E-2,1.3688591918852699E-2,1.3921320742738901E-2,1.4153930044796701E-2,1.4386439345149301E-2,1.4618829288141798E-2,1.4851119375415601E-2,{"$f":"BS48","v":1.5083299970100801E-2},1.53153614535569E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G138*(G133+SUM(G135:G137)-SUM(G145:G148))","v":0},{"$f":"H138*(SUM(H133:H137)-SUM(H145:H148))","v":1.4444996288546822E-3},{"$f":"I138*(SUM(I133:I137)-SUM(I145:I148))","v":2.7465760469531017E-3},{"$f":"J138*(SUM(J133:J137)-SUM(J145:J148))","v":4.0572947496826731E-3},5.4208462251543856E-3,6.7899166055079962E-3,8.2153242882390936E-3,9.6287964272760065E-3,1.1014558451365687E-2,1.2380901942482085E-2,1.3716792840307022E-2,1.5030271788340438E-2,1.6322937499048534E-2,1.7606671909084212E-2,1.8880989734882461E-2,2.0144826990100062E-2,2.1397448314770438E-2,2.2659420561276185E-2,2.3910653390782664E-2,2.515367297807846E-2,2.6388510002164772E-2,2.7649299656070121E-2,2.8902668695094631E-2,3.0157284873478702E-2,3.141252519953288E-2,3.2679398250842331E-2,3.39388385101922E-2,3.5199090853685569E-2,3.6463307704482383E-2,3.7728687201947921E-2,3.8994298646879581E-2,4.0244821325311951E-2,4.1553690591915028E-2,4.2868053835743651E-2,4.4185138641650155E-2,4.5505683862942181E-2,4.6834322303734313E-2,4.8172368325709071E-2,4.9514909086614385E-2,5.0865701565696406E-2,5.2226744996610508E-2,5.3604455770836557E-2,5.4991939833476271E-2,5.6386195593762956E-2,5.7785349652417321E-2,5.9190046415174405E-2,6.0601097472176284E-2,6.201770961819883E-2,6.3440218459706127E-2,6.487132709192453E-2,6.6309974287576623E-2,6.7754085815087073E-2,6.9206464269968127E-2,7.0667756217683911E-2,7.2130344827979004E-2,7.3597273460471443E-2,7.506905163369966E-2,7.6545197877400689E-2,7.8021655916959989E-2,7.9500689637447344E-2,8.0982703603446393E-2,8.2466010362182221E-2,8.3951445442883715E-2,8.5439015051422706E-2,8.6929221731061601E-2,8.8426394068477784E-2,0,{"$f":"BV138*(SUM(BV133:BV137)-SUM(BV145:BV148))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G136-G147))*1000000)/((G169)*1000)","v":108.31153546911409},{"$f":"(((H136-H147))*1000000)/((H169)*1000)","v":120.45876252945661},112.51708909554495,109.29845255617505,109.06839542553982,108.84387645864031,107.97892365151121,107.25530046526218,106.27073447462351,105.34731315928586,104.48032324542777,103.65640830699067,102.86086158920993,102.07251069843943,101.29771174506145,100.52605615664929,99.770052647676522,99.158679942149647,98.550099724680024,97.962666078297062,97.376700326823254,97.059946672816494,96.747124025280542,96.43214230680654,96.119398269187684,95.858479977045576,95.603209106653026,95.348061462575387,95.090739076774867,94.833817949498894,94.575685008545264,94.411938420192868,94.446883350824265,94.482309385302727,94.518218381120775,94.555284897696609,94.594619803286591,94.633223252374549,94.669382342843861,94.704638634055243,94.742236316296882,94.779626663616213,94.81722715450222,94.85566643415136,94.897279861251249,94.940567570636205,94.985095937968538,95.027675995991288,95.06937208149813,95.111458966746923,95.153297420729885,95.194674950155402,95.236857139836019,95.278365335217288,95.318998015221581,95.358547449870116,95.398065182631257,95.436508485373139,95.473054121213139,95.510411983393652,95.54712486633251,95.585063435518592,95.623806474253698,95.663353604078637,95.702258461546705,{"$f":"(((BT136-BT147))*1000000)/((BT169)*1000)","v":95.741337741830989},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G137-G148))*1000000)/((G170)*1000)","v":162.40515569345848},181.17714733549241,169.72811134638189,165.35390155205144,165.4566254827489,165.33631289760626,165.2149565507307,165.11704282932487,164.69948069535866,164.2800758171812,163.8623479124654,163.46261184009654,163.06803248508587,162.65634598857167,162.24158605757623,161.85181025833185,161.46713266556321,161.20907481621731,160.93874192285804,160.68837775018198,160.42802185657885,160.173787574024,159.92776678112241,159.68041157424653,159.43945825433048,159.27265618430062,159.11880374424624,158.96936788843536,158.821172403123,158.67900781114759,158.5410932956793,158.30913854623668,158.27711310203816,158.25421351609566,158.24093955840004,158.23868709444915,158.24938528134817,158.26853582538942,158.29376311767794,158.32748357671852,158.37473829739614,158.43135245258031,158.48814886370067,158.546184041945,158.60914491962998,158.6746763872577,158.74208146731408,158.80640652955188,158.86930673546098,158.93272016508854,158.9956741842789,159.05788087735451,159.1212621662855,159.18350118427674,159.24443445550207,159.30367809141018,159.36286450732715,159.42037706767834,159.47500556654592,159.53093285857381,159.58587752617757,159.64278340451577,159.7009746093639,159.76044962497835,159.81894459785843,159.87766068481852,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G136-G147)+(G137-G148))*1000000)/((G169+G170)*1000)","v":135.62190923130939},{"$f":"(((H136-H147)+(H137-H148))*1000000)/((H169+H170)*1000)","v":150.14462293933261},139.40480606396358,134.58326081531703,133.55127778515248,132.41802174722872,130.68836161270769,129.19552458826286,127.49471722965835,125.89540354412239,124.40037676366983,123.05060638867886,121.78297242844867,120.53938882055978,119.32351126218468,118.13611441578253,116.97756426712373,115.97837214460074,115.00081166872513,114.06236347127533,113.14063125617938,112.44409357209709,111.77350638397142,111.11871576546137,110.48292130062156,109.92328466497688,109.3906819876088,108.87688836466856,108.37925448238178,107.90066818214203,107.44013278134392,107.06804717625499,106.91419542767007,106.77929139476674,106.66477794059557,106.57052877662835,106.49547168474825,106.43771265792157,106.39818805451684,106.37633237462313,106.37353720456262,106.38694131652673,106.39856291323359,106.40983405842381,106.42266090653374,106.43610760012777,106.44971312257653,106.46203663289079,106.47355923138015,106.48432592665252,106.49432943322752,106.5040199002554,106.51345418262146,106.52168526482244,106.53048943812956,106.53895372184193,106.54757273663036,106.55584448434803,106.56414432431805,106.57349944597759,106.58294058813901,106.59388335704864,106.60586062573736,106.61886993974467,106.63194289831222,{"$f":"(((BT136-BT147)+(BT137-BT148))*1000000)/((BT169+BT170)*1000)","v":106.64471934533968},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G53+G111","v":0.15927433303194621},0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,0.15927433303194621,{"$f":"BS53+BS111","v":0.15927433303194621},0.15927433303194621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,1.3286876778800159E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,3.4422276190163935E-2,3.8992402254464792E-2,3.8965966727512617E-2,3.8913095673608254E-2,3.8886660146656087E-2,3.8860224619703898E-2,3.8807353565799535E-2,3.878091803884736E-2,3.8728046984943004E-2,3.8701611457990823E-2,3.864874040408646E-2,3.8622304877134285E-2,3.8595869350182097E-2,3.8542998296277747E-2,3.8516562769325566E-2,3.8463691715421203E-2,3.8437256188469028E-2,3.8384385134564665E-2,3.8357949607612483E-2,3.8331514080660309E-2,3.8278643026755946E-2,3.8252207499803764E-2,3.8199336445899415E-2,3.8172900918947227E-2,3.812002986504287E-2,3.8093594338090696E-2,3.8067158811138514E-2,3.8014287757234158E-2,3.7987852230281977E-2,3.7934981176377613E-2,3.7908545649425432E-2,3.7855674595521076E-2,3.7829239068568901E-2,3.7802803541616713E-2,3.7749932487712357E-2,3.7723496960760189E-2,3.7670625906855819E-2,3.7644190379903637E-2,3.7591319325999281E-2,3.75648837990471E-2,3.7538448272094925E-2,3.7485577218190562E-2,3.7459141691238387E-2,3.7406270637334031E-2,3.737983511038185E-2,3.732696405647748E-2,3.7300528529525312E-2,3.7274093002573123E-2,3.722122194866876E-2,3.7194786421716586E-2,3.714191536781223E-2,3.7115479840860048E-2,3.7062608786955692E-2,3.703617326000351E-2,3.7009737733051322E-2,3.6956866679146973E-2,3.6930431152194791E-2,3.6877560098290428E-2,3.6851124571338253E-2,3.679825351743389E-2,3.6771817990481716E-2,3.6745382463529534E-2,3.6692511409625178E-2,3.6666075882672997E-2,3.661320482876864E-2,3.6586769301816452E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,8.3675420081967215E-3,8.2717616592303672E-3,8.1864857658362402E-3,8.1012098724421115E-3,8.0585719257450471E-3,7.9732960323509201E-3,7.9306580856538574E-3,7.9306580856538574E-3,7.888020138956793E-3,7.8453821922597287E-3,7.802744245562666E-3,7.802744245562666E-3,7.7601062988656017E-3,7.7174683521685373E-3,7.7174683521685373E-3,7.6748304054714746E-3,7.6748304054714746E-3,7.6321924587744103E-3,7.6321924587744103E-3,7.6321924587744103E-3,7.6321924587744103E-3,7.5895545120773459E-3,7.5895545120773459E-3,7.5895545120773459E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,7.5469165653802824E-3,{"$f":"BR56+BR114","v":7.5469165653802824E-3},7.5469165653802824E-3,7.5469165653802824E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,{"$f":"G57+G115","v":0.1443441960072602},0.15102776427800546,0.15885216860049026,0.16700914890721211,0.17421274472578763,0.18170457306403529,0.19257980774858843,0.20188084944108586,0.21033936530684941,0.21802187054272631,0.22477316302273942,0.23048016691224801,0.23552001622520624,0.24031497517901704,0.24495373070281243,0.24943628279659255,0.2538069749249221,0.25799929189095161,0.26194671849783591,0.26573794167470483,0.26937296142155831,0.27280743427382936,0.2760857036960872,0.27927428488517481,0.2824175213056595,0.28542672602840902,0.28827972732114537,0.29102086864842908,0.29365015001026235,0.29616757140664307,0.29855096110529294,0.30042339965740583,0.30213963477950323,0.30376618166843267,0.30525869685962925,0.30663935208537318,0.3079746625425141,0.30922028476648711,0.31028753182816221,0.31124291892438471,0.31215296125200415,0.31301765881102062,0.31394887156688439,0.31492442778731328,0.31596649920458952,0.31705291408643077,0.31818367243283691,0.31929225904696051,0.32040084566108412,0.32155377573977273,0.32272887755074386,0.32390397936171489,0.32512342463725091,0.32636504164506941,0.32756231518832296,0.32873741699929404,0.32991251881026518,0.33106544888895373,0.33215186377079492,0.33323827865263611,0.33430252180219483,0.33536676495175355,0.33643100810131221,0.33749525125087099,0.33853732266814718,0.3396015658177059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,0.25,0.23857973372629757,0.2320177537296195,0.22545577373294134,0.21889379373626328,0.21233181373958515,0.20625590633525354,0.20017999893092195,0.19410409152659033,0.18802818412225877,0.18195227671792724,0.17660547820211542,0.17160363442925944,0.1667742680278807,0.16211737899798009,0.15763296733955762,0.15332103305261238,0.14918157613714528,0.14521459659315586,0.14142009442064454,0.1377980696196105,0.13434852219005458,0.13107145213197632,0.12796685944537578,0.12503474413025334,0.12227510618660863,0.11968794561444156,0.11727326241375219,0.11503105658454095,0.11296132812680737,0.11106407704055153,0.10933930332577335,0.1077870069824733,0.10640718801065092,0.10519984641030623,0.10416498218143969,0.10330259532405037,0.10261268583813918,0.10209525372370612,0.10175029898075032,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0.10157782160927263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,4.2116181514318798E-2,3.7297364685063769E-2,3.1631547849470393E-2,2.9741773148674114E-2,2.9638786844757587E-2,2.9950056731020688E-2,3.0328390451957694E-2,3.0952640861413482E-2,3.1452256926281549E-2,3.1883342530022729E-2,3.225016733973754E-2,3.2578017589377464E-2,3.2833587864482344E-2,3.3041891308448763E-2,3.3237942025022775E-2,3.3428741107555462E-2,3.3614412164302478E-2,3.3798282242270654E-2,3.3974847717896155E-2,3.4138997900076982E-2,3.4297832916697607E-2,3.4451238632355372E-2,3.4595727740749878E-2,3.4735005838782966E-2,3.4874529377944101E-2,3.5017714697926229E-2,3.5157322795534796E-2,3.5291619857318809E-2,3.5424201441349432E-2,3.5555058993608238E-2,3.5684150050999883E-2,3.5809100621063857E-2,3.5899634873746866E-2,3.5984810228813162E-2,3.6069995580736321E-2,3.6151585045516521E-2,3.623147149891328E-2,3.6315037401936964E-2,3.6398531312566429E-2,3.647476009847727E-2,3.6549250045197393E-2,3.6627447894719709E-2,3.6699522495073862E-2,3.677710709308913E-2,3.6858410115903156E-2,3.6945223320101833E-2,3.703572787893615E-2,3.7129844098032577E-2,3.7222141149281421E-2,3.7314490798210198E-2,3.7410505674445801E-2,3.7508340290518791E-2,3.760622659830936E-2,3.7707778577347223E-2,3.7811099758924854E-2,3.7910755091600752E-2,3.8008590053649087E-2,3.8106400009328432E-2,3.8202314480619413E-2,3.8292766367698079E-2,3.8383193620482342E-2,3.8471799772990055E-2,3.8560405971511877E-2,3.8649012215581764E-2,3.8737594313907414E-2,3.8824378872790881E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,0.964619,0.96971434195959638,0.97422944588972926,0.97466236722778044,0.9741928111834488,0.9730634043759625,0.96798125237540555,0.96415830320473594,0.9613715876790373,0.95940297771740002,0.95845627683260515,0.95779465673622055,0.95757015439466275,0.95749176739886555,0.95734028571534902,0.95724685519806019,0.95702886182688096,0.95688764069895171,0.95675706368738345,0.95662262802779741,0.95650366911926166,0.956434411454538,0.95634159403586816,0.95614476296230044,0.95588962731837834,0.95552331074624353,0.95514429745501783,0.95473641332054382,0.95424319173084338,0.95371751229384183,0.9531287181510083,0.95290897379751394,0.95268093629298578,0.95237546854776467,0.95205798065889402,0.95165703572418858,0.95115709672494475,0.95054425361081119,0.94996381580684408,0.94930359019461874,0.94851797081870903,0.94762794646407467,0.94665109463480868,0.94565082487026908,0.94455388595713097,0.94343352892499543,0.94223870154670708,0.94106243424043923,0.93991442162897121,0.93869557742830578,0.93747733179500359,0.93623083089491199,0.93496637036548946,0.93364963690558544,0.93237547770770646,0.93115359161796363,0.92990709037189645,0.92870922139143297,0.92755332756525299,0.92642933185023746,0.92530109697484664,0.92417468319973239,0.92307470490555621,{"$f":"BR60+BR118","v":0.92194829103887976},0.92087050857718233,0.91974591639569225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G145:G150)","v":1.4438691957199397},{"$f":"SUM(H145:H150)","v":1.4438833685626584},1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626586,1.4438833685626582,1.4438833685626586,1.4438833685626586,1.4438833685626582,1.4438833685626584,1.4438833685626586,1.4438833685626586,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,{"$f":"SUM(BT145:BT150)","v":1.4438833685626584},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G151*1000000)/(G166*1000)","v":97.384659021663751},{"$f":"(H151*1000000)/(H166*1000)","v":97.00387506134453},96.329216129515785,95.095116416363396,94.002983328654608,92.860563012681268,90.758857364851565,89.145105816820887,87.809568074067258,86.697948434789552,85.842246105458017,85.150142555996069,84.5876387816473,84.073144770593984,83.570336489927513,83.098032793510484,82.626513766220398,82.189186068426281,81.781020123132222,81.391245591779921,81.023941776152995,80.683450138336354,80.359804105322667,80.03430764595484,79.711056328753401,79.390783673429112,79.086630289943486,78.793583306435892,78.502884810265556,78.222981465051504,77.949639360768288,77.765315097303727,77.590740142701122,77.416947237307937,77.256688115531105,77.097269359103549,76.93405268327605,76.767443876259534,76.622584217213102,76.478445615374909,76.326428453640503,76.170647908041246,75.99897791272349,75.823753146200147,75.63296927309959,75.438860053382868,75.233643070817664,75.033607406441945,74.838511439141101,74.632518452036052,74.427490235100336,74.219770120316767,74.009084030963152,73.791884112385432,73.583779237076584,73.384464970953189,73.182518133736536,72.989217995793183,72.804754353673076,72.624873464565709,72.446036639871153,72.268078413526624,72.094591904671375,71.91835398522197,71.750260146239611,{"$f":"(BT151*1000000)/(BT166*1000)","v":71.57569963218323},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"31FP","Measured Non Household - properties","Input","000's",2,1.4520819672131147,1.4750000000000001,1.474,1.472,1.4710000000000001,1.47,1.468,1.4670000000000001,1.4650000000000001,1.464,1.462,1.4610000000000001,1.46,1.458,1.4570000000000001,1.4550000000000001,1.454,1.452,1.4510000000000001,1.45,1.448,1.4470000000000001,1.4450000000000001,1.444,1.4419999999999999,1.4410000000000001,1.44,1.4379999999999999,1.4370000000000001,1.4350000000000001,1.4339999999999999,1.4319999999999999,1.431,1.43,1.4279999999999999,1.427,1.425,1.4239999999999999,1.4219999999999999,1.421,1.42,1.4179999999999999,1.417,1.415,1.4139999999999999,1.4119999999999999,1.411,1.41,1.4079999999999999,1.407,1.405,1.4039999999999999,1.4019999999999999,1.401,1.4,1.3979999999999999,1.397,1.395,1.3939999999999999,1.3919999999999999,1.391,1.39,1.3879999999999999,1.387,1.385,1.3839999999999999]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2,0.18909699453551915,0.19400000000000001,0.192,0.19,0.189,0.187,0.186,0.186,0.185,0.184,0.183,0.183,0.182,0.18099999999999999,0.18099999999999999,0.18,0.18,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17799999999999999,0.17799999999999999,0.17799999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999,0.17699999999999999]
[null,"33FP","All void non-households - properties","Input","000's",2,0.16999664169011128,0.15559600000000001,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899,0.14629999999999899]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,6.5170259560000003,{"$f":"G156+SUM(H157:H162)","v":6.8117259560000001},{"$f":"H156+SUM(I157:I162)","v":7.1646259560000001},{"$f":"I156+SUM(J157:J162)","v":7.5325259559999997},7.8574259560000002,8.1953259559999996,{"$f":"L156+SUM(M157:M162)","v":8.6858259559999986},{"$f":"M156+SUM(N157:N162)","v":9.1053259559999979},9.486825955999997,9.8333259559999977,10.137825955999997,10.395225955999997,10.622535633419352,10.838800149548383,11.048019504387092,11.25019369793548,11.447322730193543,11.636406601161518,11.814445310838938,11.985438859225802,12.149387246322576,12.304290472128795,12.452148536645156,12.595961439870962,12.737729181806445,12.873451762451607,13.002129181806446,13.125761439870962,13.244348536645155,13.357890472129027,13.465387246322575,13.549838859225801,13.627245310838239,13.700606601160819,13.767922730193543,13.83019369793548,13.890419504387092,13.946600149548383,13.994735633419351,14.037825955999995,14.078871117290317,14.117871117290317,14.159871117290317,14.203871117290317,14.250871117290318,14.299871117290317,14.350871117290318,14.400871117290318,14.450871117290319,14.502871117290319,14.555871117290319,14.60887111729032,14.66387111729032,14.719871117290319,14.773871117290319,14.82687111729032,14.879871117290321,14.931871117290321,14.98087111729032,15.02987111729032,15.07787111729032,15.12587111729032,15.17387111729032,15.22187111729032,15.26887111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,{"$f":"BY156+SUM(BZ157:BZ162)","v":15.31687111729032},15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2,0.133204918000001,0.17499999999999999,0.19900000000000001,0.214,0.17100000000000001,0.184,0.34799999999999998,0.27700000000000002,0.23899999999999999,0.20399999999999999,0.16200000000000001,0.13200000000000001,0.11,0.10299999999999999,0.1,9.7000000000000003E-2,9.6000000000000002E-2,9.1999999999999998E-2,8.5000000000000006E-2,8.2000000000000003E-2,7.9000000000000001E-2,7.3999999999999996E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.2999999999999995E-2,7.0999999999999994E-2,6.8000000000000005E-2,6.7000000000000004E-2,6.6000000000000003E-2,6.5000000000000002E-2,6.3E-2,4.3999999999999997E-2,4.1000000000000002E-2,4.1000000000000002E-2,3.9E-2,3.7999999999999999E-2,0.04,0.04,3.5999999999999997E-2,3.5000000000000003E-2,3.6999999999999998E-2,3.9E-2,4.2000000000000003E-2,4.3999999999999997E-2,4.7E-2,4.9000000000000002E-2,5.0999999999999997E-2,0.05,0.05,5.1999999999999998E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.5E-2,5.6000000000000001E-2,5.3999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.1999999999999998E-2,4.9000000000000002E-2,4.9000000000000002E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.7E-2,4.8000000000000001E-2]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2,0.20100000000000001,0.1197,0.15390000000000001,0.15390000000000001,0.15390000000000001,0.15390000000000001,0.14249999999999999,0.14249999999999999,0.14249999999999999,0.14249999999999999,0.14249999999999999,0.12540000000000001,0.117309677419355,0.113264516129032,0.109219354838709,0.105174193548387,0.10112903225806399,9.7083870967741903E-2,9.3038709677419298E-2,8.8993548387096805E-2,8.49483870967742E-2,8.0903225806451706E-2,7.6858064516129199E-2,7.2812903225806205E-2,6.87677419354841E-2,6.4722580645161107E-2,6.0677419354839002E-2,5.6632258064516001E-2,5.2587096774193501E-2,4.8541935483870903E-2,4.4496774193548402E-2,4.0451612903225902E-2,3.6406451612903297E-2,3.2361290322580803E-2,2.83161290322578E-2,2.42709677419361E-2,2.0225806451612701E-2,1.61806451612902E-2,1.2135483870967601E-2,8.0903225806450794E-3,4.0451612903225397E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3283064365386999E-13,0,-2.3283064365386999E-13,0,-2.3283064365386999E-13,2.3283064365386999E-13,0,0,0,0,0,0,0,0,0,-4.6566128730773896E-13,0,4.6566128730773896E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7FP","Measured household void properties","Input","000's",2,0.35523497267759563,0.28908517522970201,0.26406577726285702,0.267888642450686,0.281530630847522,0.29583893177633103,0.31634135601965302,0.33419627483512698,0.35068149419167199,0.36588889003270297,0.37950712284821903,0.39115136964212199,0.40156430340509303,0.411551408966709,0.421270162604923,0.43071384194616802,0.43995941923287901,0.44887594606541498,0.45733166165316103,0.46548785498234302,0.47333929370234301,0.48079682867700502,0.48793969320150099,0.494890102597277,0.501728894099012,0.508283593274374,0.51450820729243696,0.52048400058259703,0.52620790991895905,0.53167707269548203,0.53684632538734101,0.54099013649110395,0.54478579132117,0.54835897364122399,0.55162285535622302,0.554618475021324,0.55747236748711704,0.56009823756558397,0.56232458644322902,0.56427850835705695,0.56608737843750201,0.56775082781195496,0.56954235725421998,0.57141933284379798,0.57342443575061497,0.57551502774524999,0.57769112806398804,0.57982473458429595,0.58195851277176103,0.58417782267379004,0.58643999948046599,0.58870236431115797,0.59105029846106905,0.59344112670841898,0.59574676180243102,0.59800988313146497,0.60027318437025701,0.60249395518241,0.60458676045341098,0.60667971573842705,0.60873010197468902,0.61078062994959803,0.61283129858397301,0.61488210680956001,0.61689032410548394,0.61894140549808097]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2,5.7151789620000004,5.5954789619999996,5.4415789620000004,5.2876789620000002,5.1337789620000001,4.9798789619999999,4.8373789619999998,4.6948789619999998,4.5523789619999997,4.4098789619999996,4.2673789620000004,4.1419789619999996,4.02466928458065,3.91140476845161,3.8021854136129001,3.6970112200645202,3.59588218780645,3.4987983168387098,3.4057596071612899,3.3167660587742001,3.2318176716774198,3.1509144458709701,3.0740563813548398,3.0012434781290298,2.9324757361935498,2.8677531555483902,2.8070757361935499,2.7504434781290299,2.69785638135484,2.6493144458709699,2.6048176716774201,2.5643660587741901,2.5279596071612902,2.4955983168387101,2.4672821878064499,2.4430112200645202,2.4227854136129001,2.4066047684516101,2.3944692845806501,2.3863789620000002,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799,2.3823338007096799]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2,0.42783879781420764,0.36391482477029702,0.30647859401340599,0.28717656360043597,0.280938331072143,0.27459664464516098,0.26916151304659702,0.26329981280180598,0.25716253293404601,0.25078768795373402,0.24418353964525999,0.23825447282005899,0.23260418903100399,0.227076655717693,0.22168758387395099,0.216443695873341,0.21135461310932299,0.206421393527699,0.20164590746525399,0.19704005320753601,0.19260906310516801,0.188355492658415,0.18428670220799301,0.18041036688629,0.17673224309451899,0.17325161799323099,0.169971187595408,0.16689628110754501,0.164029961755532,0.16137509214541501,0.158933538984074,0.15669478786987601,0.15467430257554399,0.152876289791223,0.151300983976067,0.14995064339286501,0.14882862364485999,0.147934626284181,0.14726696285254601,0.14682842956678299,0.14662154175028999,0.14664666827568301,0.14667360518709499,0.14670168958708399,0.14673153712366799,0.14676248920832299,0.146794526604764,0.146825760981693,0.146856823691463,0.146888948322558,0.14692150286695199,0.14695386938732899,0.146987260224377,0.147021053781932,0.147053446856934,0.147085056878967,0.14711648699124499,0.14714715071221701,0.147175889520507,0.14720447831478101,0.14723233933986399,0.14726005862630101,0.14728763725327301,0.14731507628903101,0.14734180943650799,0.147368975305258]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G153:G156)+G163+G164+G165","v":14.826454291930549},{"$f":"SUM(H153:H156)+H163+H164+H165","v":14.884800918},14.989049289276263,15.183570124051119,15.359973879919664,15.54894049442149,15.909007787066248,16.197001005636928,16.443348945125713,16.654181495986435,16.820195580493476,16.956910760462179,17.069673410436099,17.174132982684394,17.277462664478865,17.375662455819509,17.474818950342193,17.567802257593339,17.65548248711864,17.740032826189882,17.820453274807505,17.895657239335186,17.967731313409487,18.040805387483555,18.113966055193526,18.187040129267601,18.256984312887838,18.324885199690129,18.392742789674486,18.458557082840894,18.523284782371405,18.567189842360971,18.608965011896242,18.650740181431974,18.689428757332283,18.728074036414188,18.767805909131969,18.808537781849758,18.844096467295774,18.879611855923834,18.917213838187788,18.955902414087635,18.998720880441315,19.042625940430877,19.090660890874279,19.139782434953574,19.19199057266875,19.243155413565987,19.293320254463218,19.346571688996349,19.399866420347418,19.454161151698486,19.509542476685446,19.566967098490348,19.622305126659363,19.675599858010433,19.7298945893615,19.782146023894629,19.832267567973918,19.881389112053206,19.930467359314555,19.979545606575901,20.027623853837248,20.076702101098594,20.12373705154199,{"$f":"SUM(BT153:BT156)+BT163+BT164+BT165","v":20.172815298803339},15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032,15.31687111729032]
[null,"37FP","Measured Non Household - Population","Input","000's",2,0.57122823684943103,0.574152226634149,0.57762268635195801,0.58225113187223998,0.587371473735536,0.59105788135276305,0.59721943836115998,0.60455441005033794,0.61096509415235201,0.61901719980721492,0.62602101165073898,0.63313770912971901,0.64424256790342704,0.65193331338207805,0.65950803422251603,0.66576079427037704,0.67217425247709195,0.67745183965044498,0.68438166195623795,0.69166491053786006,0.69700070080574195,0.70326902702591099,0.71009660568157906,0.71808797136509706,0.72602183623275096,0.73467325719808396,0.74364372586966598,0.75241146590427699,0.76115580304470498,0.76938040811894992,0.77631204896445904,0.78261056985835897,0.78759890788136,0.79140175232167409,0.794555606264845,0.79697296527750494,0.79966264356218197,0.80112616580891993,0.8015825635882049,0.80159723853639608,0.80198924186658405,0.80229446491776102,0.80227880472704494,0.80317778038815202,0.80578191687911893,0.80991421543056596,0.81448700567907806,0.81905868659329806,0.82384580323457501,0.82863715567931795,0.833893834318713,0.83944271653580704,0.84477211439769306,0.85003346570351501,0.85480684934723294,0.85908982394563493,0.86351116968446107,0.86729156594887802,0.86996205608718802,0.87257540713688997,0.87431748312724999,0.876189646304947,0.87798914560224894,0.87972300759356703,0.88158994255845502,0.88315963384448404]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2,8.5393680020312515E-2,8.5000000000000006E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.3000000000000004E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2,8.5000000000000006E-2]
[null,"39FP","Measured Household - Population","Input","000's",2,15.04350606,15.728486123508601,16.550633000562598,17.413989474345499,18.152359840898001,18.919784957795201,20.077758237513599,21.0437854163028,21.913886794922998,22.690668673891199,23.355403570539899,23.902475621361098,24.3787769730401,24.843559431975201,25.2965893557657,25.7356292491984,26.160491112669298,26.5707279729146,26.961068484451101,27.333334821609199,27.693381488864901,28.033321796879701,28.353868834973198,28.671052894443601,28.9829044286531,29.284783279526401,29.564449697148799,29.834748875826801,30.099176692009902,30.353610508965499,30.596056540549501,30.782166516526399,30.955685076914701,31.119016328915102,31.267437657720901,31.4021710746423,31.528385675789998,31.6463683445483,31.749623098040601,31.8426235512209,31.9269388429753,32.006842930029002,32.0933703183996,32.183099525628798,32.274382446352099,32.367399330319103,32.462863377574998,32.559206719939297,32.656958261194802,32.758606064820498,32.862905488520298,32.967890009894198,33.076036183340598,33.187561251851101,33.295844506452703,33.403587910957498,33.511297314565198,33.618476137242297,33.7219409694086,33.8239165741021,33.924642636826903,34.0231417226099,34.120144137907502,34.215646224912497,34.309897994772498,34.406080352895103]
[null,"40FP","Unmeasured Household - Population","Input","000's",2,15.3395808,15.045944621215799,14.6754693006806,14.30939929567,13.929391860774,13.5492379414962,13.2058955107846,12.8531696609148,12.5010862079533,12.1467732611265,11.7896008618286,11.471079983909499,11.1734830802259,10.8930705112379,10.6246901886426,10.3671215035933,10.1182585265874,9.8807102189886908,9.6549576545511702,9.4380449664114803,9.2319865284993892,9.0356485541388807,8.8477337404539096,8.6710218302353397,8.5033918079711803,8.3463019786108692,8.19695242934473,8.0576796566233906,7.9293847191998497,7.8109305156184101,7.7024260886265896,7.6029303194857398,7.5138680565852596,7.4341051560391698,7.3637079974281301,7.3024616335052697,7.2499763189662296,7.2074722533392697,7.1756630557141099,7.1539771763720701,7.1412164396157003,7.1383937069424501,7.1354780519877803,7.13223934366885,7.1277949210381202,7.1227206887775703,7.1171819736021096,7.11239264933619,7.1079444706375199,7.1033493775512904,7.0988517520121199,7.0945356528861003,7.0899196546631096,7.0855583371572397,7.0815431282850998,7.0779424747914499,7.0743614212192103,7.0711895797862496,7.0687393917714401,7.0659947673640504,7.0634973493228603,7.0605543197646696,7.0573211443614499,7.0537999316673901,7.0505263721921203,7.0471894681946301]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G167:G170)","v":31.039708776869745},{"$f":"SUM(H167:H170)","v":31.43358297135855},31.887724987595156,32.38963990188774,32.752123175407533,33.143080780644162,33.963873186659356,34.584509487267937,35.108938097028648,35.539459134824916,35.853025444019238,36.088693314400317,36.278502621169423,36.470563256595177,36.662787578630812,36.850511547062077,37.032923891733788,37.210890031553738,37.383407800958508,37.546044698558539,37.705368718170035,37.855239378044487,37.994699181108686,38.143162696044037,38.296318072857034,38.449758515335354,38.589045852363199,38.728839998354466,38.87471721425446,39.018921432702861,39.15979467814055,39.252707405870495,39.342152041381325,39.430523237275949,39.511701261413876,39.587605673425074,39.664024638318409,39.740966763696491,39.812868717342916,39.884197966129364,39.956144524457585,40.033531101889217,40.117127175114426,40.2045166496858,40.293959284269334,40.386034234527237,40.48053235685618,40.576658055868791,40.674748535066897,40.776592598051103,40.881651074851135,40.987868379316104,41.096727952401395,41.209153054711855,41.317194484085036,41.425620209694578,41.534169905468865,41.641957282977422,41.745642417267227,41.847486748603046,41.947457469277012,42.044885688679514,42.140454427871205,42.234169164173458,42.327014309523079,{"$f":"SUM(BT167:BT170)","v":42.42142945493422},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G170+G169)/(G156+G164)","v":2.4838601923100971},{"$f":"(H170+H169)/(H156+H164)","v":2.4803677337574865},2.4770422585037024,2.474483752242898,2.4694977797803066,2.4644036355694281,2.4612252753780393,2.4562646191582878,2.4513477226015872,2.4458990891152261,2.4397434560929514,2.4333120297059985,2.4272385245034496,2.422788709843815,2.4189080044860507,2.4153512948307396,2.4116370040168271,2.4083874905817608,2.4057511929880921,2.4030118525446267,2.4006811049082408,2.3984780886241461,2.3960525300228501,2.3941517035263304,2.3922020441203458,2.3906102140317285,2.3885706031616598,2.3867434773085363,2.3854016183340194,2.3842101866059164,2.3831981499052657,2.3820658252356575,2.3812482310662992,2.3803799519792785,2.3794676969133066,2.3784271692748047,2.3771148704181466,2.3759159622051271,2.375056407465117,2.3743372006309369,2.3733472414203871,2.3724091204629887,2.3714401172543491,2.370363748890568,2.3688866674605968,2.3672002719788603,2.3653595079446279,2.3637678001969498,2.3622894704567585,2.3607623144613465,2.3592675513132804,2.3578331175524405,2.3562990138403372,2.354849551979175,2.3535151175755966,2.3523184585597683,2.3511283134788936,2.3500741679871888,2.3492598603667552,2.3483476982972955,2.3475176940159761,2.3465395929960162,2.3454650634688474,2.3442948062018174,2.3432068552321264,{"$f":"(BT170+BT169)/(BT156+BT164)","v":2.3420978520301765},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G156/(G156+G164)","v":0.53277606119972953},{"$f":"H156/(H156+H164)","v":0.54901373847043933},0.56834122581728452,0.58755113542873871,0.60482657348535251,0.62202645097409637,0.64229049316843312,0.65979643129238341,0.67573812131174993,0.69038717146960593,0.70376131500443251,0.71507734909402065,0.72522612286015609,0.73482369972511774,0.74396411129625184,0.75266203679241472,0.76096302567122598,0.76883046276581268,0.77623431317055025,0.78324914111738997,0.78988527303895706,0.79612600010231593,0.80200851414816809,0.80757812095772119,0.81286296180944739,0.81781870126923206,0.82244042311087517,0.82675686712693819,0.83077269454059344,0.8344923764365737,0.83791011471423105,0.8408630105038738,0.84352042453236031,0.84591462447692012,0.84802888535943444,0.84987522541658189,0.85148317416526786,0.85283589482801281,0.8538996066886172,0.85470353213964945,0.8552758554080907,0.85561792641067114,0.85598450674991933,0.85636655205409418,0.85677241322677489,0.85719311011824606,0.85762836154913802,0.85805251068854993,0.85847414011088197,0.85890998585572031,0.859351459482108,0.85979017896571275,0.86024256940651656,0.86070019555184474,0.86113864854748989,0.86156630640048493,0.86199133818498908,0.86240582157873247,0.86279412055777938,0.86318023409850153,0.86355636649752643,0.8639304365086321,0.86430246104799546,0.86467245684729643,0.86503279454422566,{"$f":"BT156/(BT156+BT164)","v":0.86539882374677424},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G156)/(G156+G165+G164+G163)","v":0.50072119944403481},{"$f":"(H156)/(H156+H165+H164+H163)","v":0.52156348225530968},0.5437324334485778,0.56316813687786194,0.57972665017719693,0.59621273809146824,0.61563582484587853,0.63241526910686063,0.64769538161180573,0.66173649895229114,0.67455561865492186,0.68540204005889716,0.69512964235039953,0.70432892226098398,0.71309000903455677,0.72142697271584366,0.72938347243474777,0.73692441262061814,0.7440210048862993,0.75074471898232376,0.75710545280301833,0.7630871909804019,0.76872558186155582,0.77406405098255426,0.77912957172184794,0.78387964865310933,0.78830956959973086,0.7924468816157334,0.7962960524876912,0.79986136775426842,0.80313726996106749,0.80596762090863994,0.80851475251628846,0.81080959329070146,0.8128361123854132,0.81460582926078939,0.81614704789602965,0.81744363028485434,0.81846319769853704,0.81923375973732215,0.81978233092008657,0.82011020514402955,0.82046157150666477,0.82082776099955024,0.82121677794325787,0.82162001488603664,0.82203720231802158,0.82244374822952893,0.82284787899716538,0.82326563607379233,0.8236887874597455,0.82410929900528851,0.82454291412828917,0.82498154765975262,0.82540180377319583,0.82581171276780307,0.82621910468101556,0.82661638598660725,0.8269885695945447,0.82735865846424783,0.82771918043344528,0.82807772560799042,0.82843431020201208,0.82878895025279997,0.82913433303565287,{"$f":"(BT156)/(BT156+BT165+BT164+BT163)","v":0.82948517111152231},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G135:G137)+G133+G144+G149+G150+G143","v":7.1834815450452574},{"$f":"SUM(H135:H137)+H133+H144+H149+H150+H143","v":7.6544958265346557},{"$f":"SUM(I135:I137)+I133+I144+I149+I150+I143","v":7.3583224141178318},7.272432263007893,7.2854530138287714,7.298381896421489,7.3467934033256714,7.3746085552642651,7.3813200729239519,7.3778384877787975,7.3625455643161075,7.3417606967884925,7.3173697868835976,7.2940683875547547,7.2714419068793896,7.2490718155615568,7.2267298659520476,7.2094580822310066,7.1917543947311442,7.174219006114642,7.1568550416835039,7.146442068292056,7.1356733299960764,7.1261878180870513,7.1176970786955742,7.1119513679664195,7.1055341636077749,7.0998205497379763,7.0951926180902944,7.0911397566640666,7.0874815605741306,7.0820845035846167,7.0847882443236427,7.0881018237481532,7.0916417173998711,7.0954647533339816,7.1000963637221846,7.1056275588824755,7.1114308888248186,7.1179037735746915,7.1251961056240498,7.1339202290767592,7.1432713275080868,7.1529169211903882,7.1626627971065933,7.1725528996522581,7.1826627091690964,7.1928975014949001,7.2032889625055434,7.2140516915569428,7.2250787764616504,7.2361876161989818,7.2475929330101296,7.2593388056506267,7.2708011031194255,7.2822381285143702,7.2936816623727712,7.3050999284215266,7.3162021852536405,7.3271591798535427,7.3380147251198506,7.3486489399750416,7.3591373609604283,7.3694799484114117,7.3797206455058584,7.3901505621744796,{"$f":"SUM(BU133:BU137)+BU144+BU149+BU150+BU143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2,0.06,0.06,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.08,0.09,0.09,0.1,0.1,0.1,0.11,0.11,0.11,0.11,0.11,0.12,0.12,0.12,0.13,0.13,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.15,0.15,0.15,0.16,0.16,0.17,0.17,0.18,0.18,0.18,0.19,0.19,0.2,0.2,0.21,0.21,0.22,0.22,0.23,0.24,0.24,0.25,0.25,0.26,0.26,0.27,0.27,0.28000000000000003,0.28999999999999998,0.3,0.31,0.31,0.32,0.32,0.33,0.33,0.34,0.34,0.35,0.36,0.37]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2,0.97,0.97,0.96,0.95,0.94,0.94,0.93,0.93,0.92,0.92,0.92,0.91,0.88,0.85,0.81,0.78,0.74,0.74,0.74,0.74,0.74,0.73,0.71,0.68,0.65,0.63,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.59,0.59,0.59,0.59,0.59,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.56999999999999995,0.56999999999999995,0.56000000000000005,0.56000000000000005,0.56000000000000005,0.55000000000000004,0.55000000000000004,0.54,0.54,0.53,0.53,0.52,0.52,0.51,0.51,0.5,0.5,0.5,0.49,0.49,0.49,0.48,0.48,0.47]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,{"$f":"G176+G177","v":1.03},1.03,1.03,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,1.02,0.99,0.96,0.92,0.89,0.86,0.86,0.86,0.87,0.87,0.87,0.85,0.82000000000000006,0.79,0.78,0.75,0.75,0.76,0.76,0.77,0.77,0.78,0.77,0.77,0.78,0.78,0.79,0.78,0.78999999999999992,0.78999999999999992,0.79999999999999993,0.78999999999999992,0.79999999999999993,0.8,0.8,0.81,0.8,0.81,0.8,0.81,0.8,0.81,0.81,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.82000000000000006,0.83000000000000007,0.82000000000000006,0.83000000000000007,0.83000000000000007,0.83,{"$f":"BS176+BS177","v":0.84},0.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,{"$f":"G132-G175","v":5.6867678859198278},{"$f":"H132-H175","v":5.1961134474585799},5.4725261821173641,5.5385383195853546,5.5055252227340006,5.4724924993471422,5.403868342425806,5.3557342769813854,5.328599999227233,5.3115572755916958,5.3062265293379536,5.306290451789474,5.3098651318744299,5.3122569188358044,5.3138822243177737,5.3151613202789214,5.3163241249169344,5.3123302170103601,5.3086832057434874,5.3047843683398828,5.3006320032588379,5.2894479145158835,5.2785401790193829,5.2662710792980567,5.252930298456274,5.2367687673729986,5.2212041553584871,5.2048624873600966,5.1873627446698798,5.1692165780575596,5.1506053985875786,5.133663707643799,5.1085527921739855,5.0827645285926915,5.0566833318087072,5.0302532385018708,5.0029496566535281,4.9746823925835981,4.9460796904099436,4.9167449026725363,4.8865288887769465,4.8548200366937788,4.8224238758979556,4.7896735808987811,4.7567640419420911,4.7236519749863799,4.6902625438124153,4.6566911010836813,4.6229065743840652,4.5886949633267999,4.5541637651017961,4.519496152264078,4.4844779611134422,4.449065658894348,4.4138839104981153,4.3786749350188874,4.3434074628057537,4.3081137700876955,4.2730850876554474,4.2381511476788409,4.2032686065118066,4.1685578048964045,4.1339436566682348,4.0994266428689539,4.0649632529737305,{"$f":"BT132-BT175","v":4.0302628012453336},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,{"$f":"G123-G134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS123-BS134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,{"$f":"G179-G178","v":4.6567678859198276},{"$f":"H179-H178","v":4.1661134474585797},4.4425261821173638,4.518538319585355,4.485525222734001,4.4524924993471426,4.3838683424258065,4.3357342769813858,4.3085999992272335,4.2915572755916962,4.286226529337954,4.2862904517894744,4.3198651318744297,4.3522569188358045,4.3938822243177738,4.4251613202789217,4.4563241249169341,4.4523302170103598,4.4486832057434871,4.4347843683398827,4.4306320032588378,4.4194479145158834,4.4285401790193832,4.4462710792980564,4.462930298456274,4.4567687673729983,4.4712041553584871,4.4548624873600966,4.42736274466988,4.4092165780575598,4.3806053985875781,4.3636637076437985,4.3285527921739853,4.312764528592691,4.2866833318087068,4.2502532385018705,4.2229496566535278,4.1846823925835981,4.1660796904099433,4.1267449026725362,4.0965288887769464,4.054820036693779,4.0324238758979556,3.9896735808987813,3.9567640419420913,3.9236519749863801,3.8802625438124152,3.8566911010836815,3.8129065743840651,3.7886949633268001,3.744163765101796,3.7194961522640781,3.6744779611134422,3.639065658894348,3.5938839104981151,3.5586749350188871,3.5234074628057535,3.4881137700876952,3.4530850876554471,3.4081511476788409,3.3832686065118063,3.3385578048964044,3.3039436566682348,3.2694266428689538,3.2249632529737307,{"$f":"BT179-BT178","v":3.1902628012453338},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Water Company",null,"Version"]
[null,"WRZ",{"$f":"MID(CELL(\"filename\",A182),FIND(\"]\",CELL(\"filename\",A182))+1,255)","v":"YWSEST"},"Planning Scenario"]
[]
[]
[]
[]
[]
[null,null,"Yorkshire Water"]
[null,null,"YWSEST"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3d: DYCP - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2]
[null,"1.1BL","Non-potable water supplies","Input","Ml/d",2]
[null,"2BL","Raw water imported ","Input","Ml/d",2]
[null,"3BL","Potable water imported","Input","Ml/d",2]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G211+G213","v":0},{"$f":"H211+H213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT211+BT213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G214:G219)","v":0},{"$f":"SUM(H214:H219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT214:BT219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2]
[null,"7.3BL","Total expected DO reductions to restore sustainable abstraction (Environmental Destination) (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.6BL","Total other changes to DO (specify e.g. Nitrates)","Input","Ml/d",2]
[null,"8BL","Raw water losses, treatment works losses and operational use","Input","Ml/d",2]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (8BL + 9BL)","Ml/d",2,{"$f":"(G211+G213)-(G220+G221)","v":0},{"$f":"(H211+H213)-(H220+H221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT211+BT213)-(BT220+BT221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G222+SUM(G207:G210)","v":0},{"$f":"H222+SUM(H207:H210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT222+SUM(BT207:BT210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12BL","Water delivered measured non-household","Input Note - consumption & uspl","Ml/d",2]
[null,"12.1BL","Non-potable water consumption","Input","Ml/d",2]
[null,"13BL","Water delivered unmeasured non-household","Input Note - consumption & uspl","Ml/d",2]
[null,"14BL","Water delivered measured household","Input Note - consumption & uspl","Ml/d",2]
[null,"15BL","Water delivered unmeasured household","Input Note - consumption & uspl","Ml/d",2]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G229*(G224+SUM(G226:G228)-SUM(G236:G239))","v":0},{"$f":"H229*(SUM(H224:H228)-SUM(H236:H239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT229*(SUM(BT224:BT228)-SUM(BT236:BT239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,{"$f":"(((G227-G238))*1000000)/((G260)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H227-H238))*1000000)/((H260)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT227-BT238))*1000000)/((BT260)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,{"$f":"(((G228-G239))*1000000)/((G261)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,{"$f":"(((G227-G238)+(G228-G239))*1000000)/((G260+G261)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H227-H238)+(H228-H239))*1000000)/((H260+H261)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT227-BT238)+(BT228-BT239))*1000000)/((BT260+BT261)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"21BL","Water taken unbilled","Input","Ml/d",2]
[null,"22BL","Distribution system operational use","Input","Ml/d",2]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2]
[null,"28BL","Distribution losses","Input","Ml/d",2]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G236:G241)","v":0},{"$f":"SUM(H236:H241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT236:BT241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G242*1000000)/(G257*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H242*1000000)/(H257*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT242*1000000)/(BT257*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"31BL","Measured Non Household - properties","Input","000's",2]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2]
[null,"33BL","All void non-households - properties","Input","000's",2]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,{"$f":"G247+SUM(H248:H253)","v":0},{"$f":"H247+SUM(I248:I253)","v":0},{"$f":"I247+SUM(J248:J253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU247+SUM(BV248:BV253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2]
[null,"34.7BL","Measured household void properties","Input","000's",2]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G244:G247)+G254+G255+G256","v":0},{"$f":"SUM(H244:H247)+H254+H255+H256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT244:BT247)+BT254+BT255+BT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"37BL","Measured Non Household - Population","Input","000's",2]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2]
[null,"39BL","Measured Household - Population","Input","000's",2]
[null,"40BL","Unmeasured Household - Population","Input","000's",2]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G258:G261)","v":0},{"$f":"SUM(H258:H261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT258:BT261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,{"$f":"(G261+G260)/(G247+G255)","v":{"$error":"#DIV/0!"}},{"$f":"(H261+H260)/(H247+H255)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT261+BT260)/(BT247+BT255)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,{"$f":"G247/(G247+G255)","v":{"$error":"#DIV/0!"}},{"$f":"H247/(H247+H255)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BT247/(BT247+BT255)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,{"$f":"(G247)/(G247+G256+G255+G254)","v":{"$error":"#DIV/0!"}},{"$f":"(H247)/(H247+H256+H255+H254)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT247)/(BT247+BT256+BT255+BT254)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G226:G228)+G224+G235+G240+G241+G234","v":0},{"$f":"SUM(H226:H228)+H224+H235+H240+H241+H234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT226:BT228)+BT224+BT235+BT240+BT241+BT234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,{"$f":"G267+G268","v":0},{"$f":"H267+H268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT267+BT268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,{"$f":"G223-G266","v":0},{"$f":"H223-H266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT223-BT266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,{"$f":"G206-G225","v":0},{"$f":"H206-H225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT206-BT225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50BL","Supply Demand Balance"," ","Ml/d",2,{"$f":"G270-G269","v":0},{"$f":"H270-H269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT270-BT269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 3e: DYCP - Final plan Options","Back to top of sheet"]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2]
[null,"2.1FP","Raw water imports","RSRWI","Ml/d",2]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2]
[null,"6.3FP","Other options to increase deployable output","RSIPO","Ml/d",2]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2]
[null,"7.02FP","DO benefit from demand side drought measures","RSDPD","Ml/d",2]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2]
[]
[null,"Table 3f: DYCP - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G206+G276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS206+BS276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,{"$f":"G209+G279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,{"$f":"G210+G280","v":0},{"$f":"H210+H280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G212+G281+G282+G283+G284","v":0},{"$f":"H212+H281+H282+H283+H284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT212+BT281+BT282+BT283+BT284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G220+G285+G286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS220+BS285+BS286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G221+G287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS221+BS287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G309)-(G310+G311)","v":0},{"$f":"(H309)-(H310+H311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT309)-(BT310+BT311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G312+SUM(G305:G308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM312+SUM(AM305:AM308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS312+SUM(BS305:BS308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G224+G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS224+BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G226+G289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS226+BS289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,{"$f":"G229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G319*(G314+SUM(G316:G318)-SUM(G326:G329))","v":0},{"$f":"H319*(SUM(H314:H318)-SUM(H326:H329))","v":0},{"$f":"I319*(SUM(I314:I318)-SUM(I326:I329))","v":0},{"$f":"J319*(SUM(J314:J318)-SUM(J326:J329))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV319*(SUM(BV314:BV318)-SUM(BV326:BV329))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G317-G328))*1000000)/((G350)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H317-H328))*1000000)/((H350)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT317-BT328))*1000000)/((BT350)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G318-G329))*1000000)/((G351)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G317-G328)+(G318-G329))*1000000)/((G350+G351)*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(((H317-H328)+(H318-H329))*1000000)/((H350+H351)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(((BT317-BT328)+(BT318-BT329))*1000000)/((BT350+BT351)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G234+G292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS234+BS292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR237+BR295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,{"$f":"G238+G296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR241+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G326:G331)","v":0},{"$f":"SUM(H326:H331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT326:BT331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G332*1000000)/(G347*1000)","v":{"$error":"#DIV/0!"}},{"$f":"(H332*1000000)/(H347*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT332*1000000)/(BT347*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"31FP","Measured Non Household - properties","Input","000's",2]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2]
[null,"33FP","All void non-households - properties","Input","000's",2]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,null,{"$f":"G337+SUM(H338:H343)","v":0},{"$f":"H337+SUM(I338:I343)","v":0},{"$f":"I337+SUM(J338:J343)","v":0},0,0,{"$f":"L337+SUM(M338:M343)","v":0},{"$f":"M337+SUM(N338:N343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY337+SUM(BZ338:BZ343)","v":0},0,0,0,0,0,0,0,0,0]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2]
[null,"34.7FP","Measured household void properties","Input","000's",2]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G334:G337)+G344+G345+G346","v":0},{"$f":"SUM(H334:H337)+H344+H345+H346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT334:BT337)+BT344+BT345+BT346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"37FP","Measured Non Household - Population","Input","000's",2]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2]
[null,"39FP","Measured Household - Population","Input","000's",2]
[null,"40FP","Unmeasured Household - Population","Input","000's",2]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G348:G351)","v":0},{"$f":"SUM(H348:H351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT348:BT351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G351+G350)/(G337+G345)","v":{"$error":"#DIV/0!"}},{"$f":"(H351+H350)/(H337+H345)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT351+BT350)/(BT337+BT345)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G337/(G337+G345)","v":{"$error":"#DIV/0!"}},{"$f":"H337/(H337+H345)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BT337/(BT337+BT345)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G337)/(G337+G346+G345+G344)","v":{"$error":"#DIV/0!"}},{"$f":"(H337)/(H337+H346+H345+H344)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(BT337)/(BT337+BT346+BT345+BT344)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G316:G318)+G314+G325+G330+G331+G324","v":0},{"$f":"SUM(H316:H318)+H314+H325+H330+H331+H324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT316:BT318)+BT314+BT325+BT330+BT331+BT324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,{"$f":"G357+G358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS357+BS358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,{"$f":"G313-G356","v":0},{"$f":"H313-H356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT313-BT356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,{"$f":"G304-G315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS304-BS315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,{"$f":"G360-G359","v":0},{"$f":"H360-H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT360-BT359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Data for Charts"]
[]
[null,"DYAA Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G46-G57","v":1.6293852401975228},{"$f":"H46-H57","v":1.894633974899576},1.8622290479119681,1.9033221023754834,1.9798487610337521,2.0593027365703023,2.1814054166614687,2.2831240532994985,2.3745245119382865,2.455876326120586,2.5252823839912431,2.5820455356129091,2.6311548026632012,2.6786299473028885,2.7246856353456002,2.768857511698537,2.8115008277751774,2.8524183430473036,2.8908804319900052,2.9276502803432596,2.9628217047366743,2.9958432170153859,3.02684625019742,3.0573192018117314,3.0872135218271479,3.1174731729580158,3.1455379532297845,3.1725671435459328,3.1988452529633471,3.2240360336450982,3.2478810191583696,3.2686816789606516,3.2880758413575837,3.3064258591925224,3.3232335502142769,3.3386532774685378,3.353273611430784,3.3670058292789373,3.379094861889083,3.3900726221602802,3.4002340072541251,3.4099281828601251,3.420337328140179,3.4311258899019887,3.4422149140422165,3.453563636827786,3.4652306817842637,3.4769201665848888,3.4887313279767671,3.5009803396358317,3.5135094421514079,3.5261014152728722,3.5390716976581778,3.5523824388022218,3.5653218987248794,3.5781678295752193,3.5910178153449599,3.6037749641088186,3.61606514624637,3.6282392672373076,3.6402608447459976,3.6521053564120249,3.6638327413729113,3.6754426597420395,3.6868994862891293,{"$f":"BT46-BT57","v":3.6985775984724669},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,{"$f":"G47-G58","v":2.4912270080963861},2.7259813254396743,2.4908396875263263,2.3661150024052113,2.3047101723105343,2.2401810438193341,2.181811453027767,2.122277365393848,2.0629639245546918,2.0033289889896277,1.9433094223949219,1.8899306260355415,1.8401026189606524,1.7929596217339594,1.7478143268847022,1.7047567227126295,1.6632190796123083,1.6235465001724168,1.5857247124007374,1.5495797929548263,1.5151514246434479,1.4824025076774743,1.451134169940469,1.421714769822539,1.3938624089872234,1.3683753336138933,1.3442579022492018,1.3218206385272528,1.3011856451581878,1.2822046189294443,1.2648804074310462,1.2483010592693136,1.233471455640073,1.2202417490668394,1.2086222045696702,1.1985856211516168,1.1900813937636912,1.1832741770723743,1.1782609398156147,1.1749668172795786,1.1732329160308836,1.1731963408591601,1.1731472224452444,1.1730546353661633,1.1728001469430975,1.1724608824155369,1.1720589342896957,1.1717571613827695,1.1715008315268289,1.1712245028969896,1.1709609554913216,1.1707214555571515,1.1704413734830768,1.1701952183224231,1.1699952448322619,1.1698507202082868,1.1697085733189116,1.1696212368966534,1.1696307775902097,1.1696004717070003,1.1696032449914531,1.1695457587702194,1.1694489062975058,1.1693129598415455,1.1692101426354513,1.1690985498401139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G43+G45-G55-G56","v":1.4464388912206623},{"$f":"H43+H45-H55-H56","v":1.4174359478220002},1.3888091003061327,1.3865505798537929,1.3844495021110794,1.3824535376584486,1.3805626481025166,1.3788290837449531,1.3771482430825075,1.3755200985514084,1.3740491931952166,1.372578651062891,1.3712653026742616,1.3699522773199255,1.3687441242366967,1.3675885435318729,1.3664855201215986,1.3654350400311297,1.3644370902892218,1.3635439410197143,1.3626510164587646,1.3618107191474251,1.3610751886642019,1.3603398522894274,1.3596569833594214,1.3589742925107768,1.3583440538089024,1.3577662601708103,1.3572409049325032,1.3567157008732857,1.3562429231980528,1.3558225663079475,1.3554023442200853,1.3549822521549733,1.3546145661291897,1.3542470011481056,1.3539318335553001,1.3536690592944263,1.3534063941883392,1.3531438347223859,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,{"$f":"BT43+BT45-BT55-BT56","v":1.3529336577843205},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G61","v":1.4438691957199397},{"$f":"H61","v":1.4438833685626584},1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626586,1.4438833685626582,1.4438833685626586,1.4438833685626586,1.4438833685626582,1.4438833685626584,1.4438833685626586,1.4438833685626586,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,{"$f":"BT61","v":1.4438833685626584},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G85-SUM(G368:G371)","v":0.17256120981074652},{"$f":"H85-SUM(H368:H371)","v":0.17256120981074652},0.17256120981074652,0.17256120981074741,0.17256120981074741,0.17256120981074652,0.17256120981074652,0.1725612098107483,0.17256120981074741,0.17256120981074563,0.17256120981074652,0.17256120981074652,0.17256120981074652,0.17256120981074741,0.17256120981074563,0.17256120981074741,0.17256120981074652,0.17256120981074652,0.17256120981074652,0.17256120981074563,0.17256120981074741,0.17256120981074741,0.17256120981074652,0.17256120981074741,0.17256120981074741,0.1725612098107483,0.17256120981074652,0.17256120981074741,0.17256120981074741,0.17256120981074741,0.17256120981074652,0.17256120981074652,{"$f":"AM85-SUM(AM368:AM371)","v":0.17256120981074652},0.17256120981074741,0.17256120981074652,0.17256120981074652,0.17256120981074652,0.17256120981074741,0.17256120981074652,0.17256120981074741,0.17256120981074563,0.17256120981074741,0.17256120981074563,0.17256120981074741,0.17256120981074741,0.17256120981074652,0.17256120981074741,0.17256120981074652,0.17256120981074652,0.17256120981074652,0.17256120981074652,0.17256120981074741,0.17256120981074652,0.17256120981074652,0.17256120981074741,0.17256120981074652,0.17256120981074652,0.17256120981074741,0.17256120981074741,0.17256120981074741,0.17256120981074741,0.17256120981074741,0.17256120981074563,0.17256120981074563,0.17256120981074474,0.17256120981074652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G42","v":12.870249430965085},{"$f":"H42","v":12.850609273993236},12.830848596235196,12.810970582593248,12.790978236562772,12.770874395768631,12.750661745751477,12.73034283224565,12.709920072151185,12.689395763370493,12.668772093654061,12.648051148577967,12.627234918758028,12.606325306390559,12.585324131197163,12.564233135840478,12.543053990868982,12.521788299241367,12.500437600474632,12.479003374454525,12.457487044942342,12.435889982807939,12.414213509015459,12.392458897385108,12.370627377151848,12.348720135339418,12.326738318966262,12.304683037098073,12.282555362760174,12.260356334721626,12.238086959161709,12.215748211228416,12.193341036497628,12.170866352340845,12.148325049208578,12.125717991835852,12.103046020375713,12.080309951466074,12.057510579234762,12.034648676247228,12.011724994400996,11.988740265770538,11.965695203406042,11.942590502089169,11.919426839048684,11.896204874638638,11.872925252981512,11.849588602578581,11.826195536889609,11.802746654883743,11.779242541563447,11.75568376846306,11.732070894123572,11.708404464544975,11.684685013617541,11.660913063533258,11.637089125178525,11.613213698509222,11.589287272909088,11.565310327532384,11.541283331631657,11.517206744871446,11.493081017628663,11.468906591280366,11.444683898479589,{"$f":"BT42","v":11.420413363419813},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G368:G372)+G88","v":8.2134815450452567},{"$f":"SUM(H368:H372)+H88","v":8.6844958265346559},8.3883224141178321,8.2924322630078926,8.305453013828771,8.3183818964214886,8.3802240961651577,8.420675080811705,8.451081257948891,8.4711699920350263,8.4790855779547858,8.4809993910847474,8.4489673026715195,8.417986424730179,8.3776886648404041,8.3476473563164451,8.3176500058824896,8.3178444616242544,8.3174868130533692,8.3272185926912048,8.3270687242122925,8.3265010222136908,8.3055001871754968,8.2758184022971033,8.2471774925471983,8.2412673774560918,8.2145844876612948,8.2185986206174011,8.2337163814274437,8.2394009318212333,8.2554489281608738,8.2592498829113179,{"$f":"SUM(AM368:AM372)+AM88","v":8.2733942195911467},8.26809443878774,8.2729148992865422,8.2879304781416643,8.2937314171231797,8.3103936440191433,8.3072067742664419,8.3246278525356505,8.3328451594427335,8.3525027598770123,8.3528627867431471,8.373558761425878,8.3843932971430402,8.3954027554010491,8.4166678522316847,8.4180555641253836,8.4396103956613207,8.441583078690547,8.4638486338004544,8.4662011069877501,8.4888913072989798,8.5019558932823713,8.524695379714867,8.5373967859412314,8.5501046248215964,8.5627744371631973,8.5750741599943048,8.5972179751020334,8.599242325895176,8.6210293513399705,8.6326598838281416,8.644133855741309,{"$f":"SUM(BS368:BS372)+BS88","v":8.6654878650823051},8.6770543844703063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DYAA Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G136-G147","v":1.6293852401975228},{"$f":"H136-H147","v":1.894633974899576},1.8622290479119681,1.9033221023754834,1.9798487610337521,2.0593027365703023,2.1679747238219815,2.257057527752059,2.3288048448902199,2.3904009785820137,2.4401801145774265,2.4776447725556969,2.5076220039380961,2.5358444859076044,2.5624866166935436,2.5871013111316241,2.6100335756000894,2.6347183108961616,2.657015987826584,2.6776463519355911,2.6966901102775918,2.7209127186670479,2.7431552647736885,2.7648110528029628,2.7858193337755104,2.8071948116326007,2.8264562665196413,2.8446854695328359,2.8621529572456574,2.8785487731172306,2.8936430058826508,2.906204009598413,2.9236679775042145,2.9401965285548441,2.9553425007505436,2.9692412323690105,2.9824156560127419,2.9947978406765183,3.0057172083095924,3.0156441565786323,3.024829584717124,3.0335966235891529,3.0430043836332539,3.0527493534201402,3.0627511033605295,3.0729792632059261,3.0834881923401265,3.0940257468688941,3.104676515983483,3.1157188165420018,3.1270138200585089,3.1383675732843535,3.1500577327448558,3.1620565855387701,3.1737265364256917,3.1853176228029483,3.1969129255694266,3.2084299831372389,3.219536695244702,3.2305362068844286,3.2414020660666076,3.2521041598313065,3.2626980599169086,3.2731834636058625,3.2835347256850209,{"$f":"BT136-BT147","v":3.2940841594391057},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,{"$f":"G137-G148","v":2.4912270080963861},2.7259813254396743,2.4908396875263263,2.3661150024052113,2.3047101723105343,2.2401810438193341,2.181811453027767,2.122277365393848,2.0589224065778189,1.9954728322719708,1.9318716781700598,1.8750926947964996,1.8220379018978343,1.771827045953819,1.7237665875757444,1.6779373825246546,1.6337661918569539,1.5928601529303106,1.5538567382419335,1.5165841347859315,1.4810693365737415,1.4472740521041783,1.4149982981847808,1.3845923346212559,1.3557761831872368,1.3293376854496368,1.3042892649058266,1.2809242416609252,1.2593541775387282,1.2394307043001447,1.2211510531200225,1.2036133493048515,1.1892733442259369,1.1764784646649304,1.165240072146732,1.1555319414434604,1.1473042957807371,1.1407160805381265,1.1358627079534824,1.132671203900268,1.1309882847491997,1.1309453693298808,1.1308887077171084,1.1307893316125224,1.1305334575883379,1.1301954002886063,1.1297962806712454,1.1294935184682795,1.1292342103643358,1.1289546388572151,1.1286867202454163,1.1284418067569018,1.1281569641075491,1.1279039839541314,1.1276963305360077,1.1275422695536963,1.1273905006456193,1.127291709126562,1.1272872538512129,1.1272447368113883,1.1272344228955178,1.1271665439860092,1.1270610648857948,1.126918248647824,1.1268076836631122,1.1266881665776478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G133+G135-G145-G146","v":1.4464388912206623},{"$f":"H133+H135-H145-H146","v":1.4174359478220002},1.3888091003061327,1.3865505798537929,1.3844495021110794,1.3824535376584486,1.3805626481025166,1.3788290837449531,1.3771482430825075,1.3755200985514084,1.3740491931952166,1.372578651062891,1.3712653026742616,1.3699522773199255,1.3687441242366967,1.3675885435318729,1.3664855201215986,1.3654350400311297,1.3644370902892218,1.3635439410197143,1.3626510164587646,1.3618107191474251,1.3610751886642019,1.3603398522894274,1.3596569833594214,1.3589742925107768,1.3583440538089024,1.3577662601708103,1.3572409049325032,1.3567157008732857,1.3562429231980528,1.3558225663079475,1.3554023442200853,1.3549822521549733,1.3546145661291897,1.3542470011481056,1.3539318335553001,1.3536690592944263,1.3534063941883392,1.3531438347223859,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,1.3529336577843205,{"$f":"BT133+BT135-BT145-BT146","v":1.3529336577843205},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G151","v":1.4438691957199397},{"$f":"H151","v":1.4438833685626584},1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626582,1.4438833685626584,1.4438833685626586,1.4438833685626582,1.4438833685626586,1.4438833685626586,1.4438833685626582,1.4438833685626584,1.4438833685626586,1.4438833685626586,1.4438833685626586,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626584,1.4438833685626586,{"$f":"BT151","v":1.4438833685626584},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G175-SUM(G377:G380)","v":0.17256120981074652},{"$f":"H175-SUM(H377:H380)","v":0.17256120981074652},0.17256120981074652,0.17256120981074741,0.17256120981074741,0.17256120981074652,0.17256120981074652,0.17256120981074652,0.17256120981074741,0.17256120981074563,0.17256120981074652,0.17256120981074741,0.17256120981074741,0.17256120981074741,0.17256120981074652,0.17256120981074741,0.1725612098107483,0.17256120981074652,0.17256120981074652,0.17256120981074652,0.1725612098107483,0.17256120981074652,0.17256120981074652,0.17256120981074741,0.17256120981074741,0.17256120981074741,0.17256120981074563,0.17256120981074741,0.17256120981074741,0.17256120981074741,0.17256120981074652,0.17256120981074652,{"$f":"AM175-SUM(AM377:AM380)","v":0.1725612098107483},0.17256120981074741,0.1725612098107483,0.17256120981074652,0.17256120981074563,0.17256120981074652,0.17256120981074652,0.17256120981074741,0.17256120981074741,0.17256120981074652,0.17256120981074563,0.17256120981074741,0.17256120981074741,0.17256120981074652,0.17256120981074563,0.17256120981074741,0.17256120981074563,0.17256120981074741,0.17256120981074652,0.17256120981074741,0.17256120981074563,0.17256120981074652,0.17256120981074741,0.17256120981074652,0.17256120981074652,0.17256120981074652,0.17256120981074652,0.17256120981074741,0.17256120981074652,0.17256120981074741,0.17256120981074652,0.17256120981074652,0.17256120981074563,0.17256120981074741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G132","v":12.870249430965085},{"$f":"H132","v":12.850609273993236},12.830848596235196,12.810970582593248,12.790978236562772,12.770874395768631,12.750661745751477,12.73034283224565,12.709920072151185,12.689395763370493,12.668772093654061,12.648051148577967,12.627234918758028,12.606325306390559,12.585324131197163,12.564233135840478,12.543053990868982,12.521788299241367,12.500437600474632,12.479003374454525,12.457487044942342,12.435889982807939,12.414213509015459,12.392458897385108,12.370627377151848,12.348720135339418,12.326738318966262,12.304683037098073,12.282555362760174,12.260356334721626,12.238086959161709,12.215748211228416,12.193341036497628,12.170866352340845,12.148325049208578,12.125717991835852,12.103046020375713,12.080309951466074,12.057510579234762,12.034648676247228,12.011724994400996,11.988740265770538,11.965695203406042,11.942590502089169,11.919426839048684,11.896204874638638,11.872925252981512,11.849588602578581,11.826195536889609,11.802746654883743,11.779242541563447,11.75568376846306,11.732070894123572,11.708404464544975,11.684685013617541,11.660913063533258,11.637089125178525,11.613213698509222,11.589287272909088,11.565310327532384,11.541283331631657,11.517206744871446,11.493081017628663,11.468906591280366,11.444683898479589,{"$f":"BT132","v":11.420413363419813},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G377:G381)+G178","v":8.2134815450452567},{"$f":"SUM(H377:H381)+H178","v":8.6844958265346559},8.3883224141178321,8.2924322630078926,8.305453013828771,8.3183818964214886,8.366793403325671,8.3946085552642646,8.4013200729239514,8.397838487778797,8.3825455643161071,8.3617606967884921,8.3073697868835978,8.2540683875547547,8.1914419068793904,8.1390718155615573,8.0867298659520479,8.0694580822310069,8.0517543947311445,8.0442190061146412,8.0268550416835041,8.0164420682920561,7.985673329996076,7.9461878180870515,7.9076970786955743,7.8919513679664197,7.8555341636077749,7.8498205497379763,7.8551926180902942,7.8511397566640664,7.8574815605741311,7.8520845035846172,{"$f":"SUM(AM377:AM381)+AM178","v":7.864788244323643},7.8581018237481537,7.8616417173998716,7.8754647533339819,7.8800963637221848,7.8956275588824756,7.8914308888248188,7.9079037735746915,7.9151961056240498,7.933920229076759,7.9332713275080868,7.9529169211903881,7.9626627971065931,7.9725528996522579,7.992662709169096,7.9928975014949,8.013288962505543,8.0140516915569435,8.0350787764616509,8.0361876161989816,8.0575929330101292,8.0693388056506272,8.0908011031194249,8.1022381285143705,8.1136816623727714,8.1250999284215268,8.1362021852536408,8.1571591798535437,8.15801472511985,8.1786489399750408,8.1891373609604283,8.1994799484114118,{"$f":"SUM(BS377:BS381)+BS178","v":8.2197206455058591},8.2301505621744795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DYCP Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G227-G238","v":0},{"$f":"H227-H238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT227-BT238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,{"$f":"G228-G239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G224+G226-G236-G237","v":0},{"$f":"H224+H226-H236-H237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT224+BT226-BT236-BT237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G242","v":0},{"$f":"H242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G266-SUM(G386:G389)","v":0},{"$f":"H266-SUM(H386:H389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM266-SUM(AM386:AM389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G223","v":0},{"$f":"H223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G386:G390)+G269","v":0},{"$f":"SUM(H386:H390)+H269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM386:AM390)+AM269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS386:BS390)+BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DYCP Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G317-G328","v":0},{"$f":"H317-H328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT317-BT328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,{"$f":"G318-G329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G314+G316-G326-G327","v":0},{"$f":"H314+H316-H326-H327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT314+BT316-BT326-BT327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G332","v":0},{"$f":"H332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G356-SUM(G395:G398)","v":0},{"$f":"H356-SUM(H395:H398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT356-SUM(BT395:BT398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G313","v":0},{"$f":"H313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G395:G399)+G359","v":0},{"$f":"SUM(H395:H399)+H359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT395:BT399)+BT359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"YWSGRD","index":5,"n_rows":401,"n_cols":87,"rows_kept":401,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Back to title page"]
[null,"Table 3a: DYAA - Baseline"]
[null,"Table 3b: DYAA - Final plan Options"]
[null,"Table 3c: DYAA - Final plan"]
[null,"Table 3d: DYCP - Baseline"]
[null,"Table 3e: DYCP - Final plan Options"]
[null,"Table 3f: DYCP - Final plan"]
[]
[]
[]
[]
[null,"Water Company","Yorkshire Water","Version",2]
[null,"WRZ","YWSGRD","Planning Scenario","DYAA & DYCP"]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3a: DYAA - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2,1297.7400014180294,1361.9985718750088,1308.4807468222607,1283.1605856836859,1273.1758452532895,1262.0390865573779,1264.9012916059628,1265.5018398503057,1265.8214754449698,1265.9868053066605,1266.0858959330367,1266.2941663416809,1266.6748328358181,1267.1789659074586,1267.7884175510987,1268.5194681718858,1316.4566523178319,1317.0633953622923,1317.6819940828452,1318.4456982282131,1319.3452055538785,1320.1164468317493,1320.9017019216612,1321.703002066911,1322.6264617233687,1323.8587009913463,1324.9962713049574,1326.1376822194552,1327.413935721396,1328.7363245708202,1330.0425454281717,1330.857719926212,1331.6820818109372,1332.5585577208976,1333.4926350322767,1334.5320890945429,1335.6456409458031,1336.8607403763363,1338.1683308286181,1339.5508376856183,1341.0585993682546,1342.7221944187138,1344.4134642985139,1346.1189946998791,1347.8131790911943,1349.5046212782395,1351.2044173908339,1352.9111555569161,1354.5985311926602,1356.2897758066288,1357.9437750110185,1359.5719120317756,1361.1969539345212,1362.8216987442624,1364.4509074007326,1366.0640192494195,1367.6526556631825,1369.23910445351,1370.8473857978463,1372.4710947421461,1374.1094916573002,1375.76601602551,1377.4408267344995,1379.1312121203166,1380.8130184334773,1382.5082857413929]
[null,"1.1BL","Non-potable water supplies (if applicable)","Input","Ml/d",2,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,"2BL","Raw water imported ","Input","Ml/d",2,48.093360190286504,48.046828126076278,48.000010520311079,47.952914918759383,47.90554843739487,47.85791779920568,47.810029366857343,47.761889171782002,47.713502940173576,47.664876116293165,47.616013883426547,47.566921182784718,47.517602730595939,47.468063033602249,47.418306403144051,47.36833696799129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3BL","Potable water imported","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22,1278.22]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G30+G32","v":1244.8633119739015},{"$f":"H30+H32","v":1243.497746967462},1242.1238022434668,1240.741699245722,1241.3516468049506,1239.9538422190269,1238.5484722115266,1237.1357137854,1235.7157349858473,1234.2886955842555,1232.8547476932333,1231.4140363212809,1229.9666998743851,1228.5128706107923,1227.0526750543456,1225.5862343710378,{"$f":"W30+W32","v":1220.8777516894497},1219.3905993425474,1217.8975022763921,1216.3985639823538,1214.8938840269079,1213.3835582777249,1211.8676791124692,1210.3463356119355,1208.819613738983,1207.2875965045562,1205.7503641219487,1204.2079941503425,1202.6605616285447,1201.1081391997527,1069.6307972280965,1068.1779687381029,1066.7216057983312,1065.2608550574523,1063.7957743906386,1062.3264200016756,1060.8528464966353,1059.3751069532109,1057.8932529860476,1056.4073348083334,1054.9174012899368,1053.4235000123199,1051.925677320454,1050.4239783719402,1048.9184471835226,1047.409126675167,1045.8960587118615,1044.3792841432883,1042.8588428415005,1041.3347737367285,1039.8071148514321,1038.2759033327061,1036.7411754831362,1035.2029667902023,1033.6613119543081,1032.1162449155222,1030.5677988791035,1029.0160063398757,1027.4608991055238,1025.9025083188626,1024.3408644791425,1022.7759974624369,1021.2079365411664,1019.6367104028026,1018.0623471677959,{"$f":"BT30+BT32","v":1016.4848744067646},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G33:G38)","v":-33.356688026098482},{"$f":"SUM(H33:H38)","v":-34.722253032537992},-36.096197756533229,-37.478300754278052,-36.868353195049394,-38.266157780973117,-39.671527788473441,-41.08428621460007,-42.504265014152679,-43.931304415744535,-45.365252306766706,-46.805963678719081,-48.253300125614942,-49.707129389207694,-51.1673249456544,-52.633765628962237,{"$f":"SUM(W33:W38)","v":-57.342248310550403},-58.829400657452702,-60.322497723607988,-61.821436017646121,-63.326115973092179,-64.836441722275197,-66.352320887530894,-67.873664388064597,-69.400386261017061,-70.932403495443936,-72.469635878051392,-74.012005849657513,-75.559438371455428,-77.1118608002472,-208.58920277190344,-210.04203126189714,-211.49839420166882,-212.95914494254782,-214.42422560936149,-215.89357999832433,-217.36715350336482,-218.84489304678902,-220.32674701395243,-221.8126651916665,-223.30259871006314,-224.79649998768014,-226.2943226795459,-227.7960216280598,-229.30155281647743,-230.81087332483293,-232.32394128813843,-233.84071585671177,-235.3611571584994,-236.88522626327165,-238.41288514856797,-239.94409666729396,-241.47882451686377,-243.01703320979772,-244.55868804569192,-246.10375508447771,-247.65220112089662,-249.20399366012435,-250.75910089447629,-252.31749168113745,-253.8791355208574,-255.44400253756311,-257.01206345883367,-258.58328959719745,-260.15765283220418,{"$f":"SUM(BT33:BT38)","v":-261.73512559323547},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2,-33.356688026098482,-34.722253032537992,-36.096197756533229,-37.478300754278052,-38.868353195049394,-40.266157780973117,-41.671527788473441,-43.08428621460007,-44.504265014152679,-45.931304415744535,-47.365252306766706,-48.805963678719081,-50.253300125614942,-51.707129389207694,-53.1673249456544,-54.633765628962237,-56.1063352871804,-57.584922467824072,-59.069420129460696,-60.559725376772576,-62.055739216732036,-63.557366333812297,-65.064514882392814,-66.577096294734474,-68.095025103076068,-69.618218774569868,-71.146597557905807,-72.680084340599478,-74.218604516025607,-75.762085859370472,-77.310458411762738,-78.863654371912162,-80.421607994655687,-81.984255495858179,-83.551534963180757,-85.123386272262223,-86.699751007907707,-88.280572389911185,-89.865795203175594,-91.455365731819711,-93.049231696986681,-94.647342198102024,-96.249647657334208,-97.8560997670495,-99.466651440051919,-101.08125676243299,-102.69987094885164,-104.32245030009767,-105.9489521627861,-107.57933489105244,-109.21355781012562,-110.85158118166214,-112.49336617073732,-114.13887481439133,-115.78806999164431,-117.44091539488909,-119.09737550258728,-120.75741555319109,-122.42100152022567,-124.08810008846376,-125.75867863113672,-127.43270518812278,-129.1101484450619,-130.79097771334636,-132.47516291094371,-134.16267454400759]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.3BL","Total additional DO reductions for Environmental Destination (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-141.19999999999999,-141.09063516952281,-140.98001956602096,-140.86907069444786,-140.75779295061582,-140.64619060338921,-140.5342678002792,-140.42202857271448,-140.30947684099786,-140.19661641898759,-140.08345101851367,-139.96998425354539,-139.85621964413738,-139.74216062015947,-139.62781052483004,-139.5131726180621,-139.39825007964149,-139.28304601223729,-139.16756344426361,-139.05180533260162,-138.93577456518281,-138.81947396345279,-138.70290628471346,-138.58607422435696,-138.46898041799389,-138.35162744348557,-138.23401782288127,-138.11615402427131,-137.99803846355465,-137.87967350613215,-137.76106146852251,-137.6422046199132,-137.52310518364132,-137.40376533861607,-137.28418722067889,-137.16437292390995]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.6BL","Total other changes to DO (e.g. nitrates/operational decline)-utilisation of \"locked in\" yield following Loss of Severn Trent Import, and increase in Catterick licence","Input","Ml/d",2,0,0,0,0,2,2,2,2,2,2,2,2,2,2,2,2,10.044086976629998,10.035521810371371,10.026922405852709,10.018289359126456,10.009623243639858,10.000924611537108,9.9921939948619212,9.9834319066698782,9.974638842059008,9.9658152791259411,9.956961679854416,9.9480784909419668,9.9391661445701729,9.9302250591232664,9.9212556398592895,9.9122582795378449,9.9032333590078139,9.8941812477582047,9.8851023044350868,9.8759968773271183,9.8668653048220989,9.8577079158366416,9.848525030221019,9.8393169591408096,9.8300840054372003,9.820826463967272,9.8115446219256981,9.802238759149148,9.792909148404533,9.7835560556621459,9.774179740354711,9.764780455623189,9.7553584485503109,9.7459139603824099,9.7364472267404807,9.7269584778209719,9.7174479385870001,9.7079158289505756,9.6983623639462664,9.6887877538969391,9.6791922045719048,9.6695759173380225,9.6599390893040038,9.6502819134584286,9.6406045788017991,9.6309072704728393,9.6211901698695144,9.6114534547649271,9.6016972994183973,9.591921874682015]
[null,"8BL","Raw water losses, treatment works losses and operational use ","Input","Ml/d",2,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (8BL + 9BL)","Ml/d",2,{"$f":"(G30+G32)-(G39+G40)","v":1155.4233119739015},{"$f":"(H30+H32)-(H39+H40)","v":1154.057746967462},1152.6838022434667,1151.3016992457219,1151.9116468049506,1150.5138422190269,1149.1084722115265,1147.6957137853999,1146.2757349858473,1144.8486955842554,1143.4147476932333,1141.9740363212809,1140.526699874385,1139.0728706107923,1137.6126750543456,1136.1462343710377,1131.4377516894497,1129.9505993425473,1128.457502276392,1126.9585639823538,1125.4538840269079,1123.9435582777248,1122.4276791124691,1120.9063356119354,1119.3796137389829,1117.8475965045561,1116.3103641219486,1114.7679941503425,1113.2205616285446,1111.6681391997527,980.19079722809647,978.73796873810284,977.28160579833116,975.82085505745226,974.35577439063854,972.88642000167556,971.41284649663521,969.93510695321083,968.45325298604757,966.96733480833336,965.47740128993678,963.98350001231984,962.48567732045399,960.98397837194011,959.47844718352258,957.96912667516699,956.45605871186149,954.93928414328821,953.41884284150046,951.89477373672844,950.36711485143201,948.83590333270604,947.30117548313615,945.7629667902022,944.22131195430802,942.67624491552215,941.12779887910347,939.57600633987568,938.02089910552377,936.46250831886255,934.90086447914246,933.33599746243681,931.76793654116636,930.19671040280264,928.62234716779585,{"$f":"(BT30+BT32)-(BT39+BT40)","v":927.04487440676462},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G41+SUM(G26:G29)","v":1203.2066721641879},{"$f":"H41+SUM(H26:H29)","v":1201.7945750935382},1200.3738127637778,1198.9446141644812,1199.5071952423455,1198.0617600182325,1196.6085015783838,1195.1476029571818,1193.679237926021,1192.2035717005485,1190.7207615766597,1189.2309575040656,1187.7343026049809,1186.2309336443946,1184.7209814574896,1183.2045713390289,1131.1277516894497,1129.6405993425474,1128.1475022763921,1126.6485639823538,1125.1438840269079,1123.6335582777249,1122.1176791124692,1120.5963356119355,1119.069613738983,1117.5375965045562,1116.0003641219487,1114.4579941503425,1112.9105616285447,1111.3581391997527,{"$f":"AK41+SUM(AK26:AK29)","v":979.88079722809653},978.42796873810289,976.97160579833121,975.51085505745232,974.0457743906386,972.57642000167561,971.10284649663527,969.62510695321089,968.14325298604763,966.65733480833342,965.16740128993683,963.67350001231989,962.17567732045404,960.67397837194017,959.16844718352263,957.65912667516704,956.14605871186154,954.62928414328826,953.10884284150052,951.58477373672849,950.05711485143206,948.52590333270609,946.9911754831362,945.45296679020225,943.91131195430808,942.3662449155222,940.81779887910352,939.26600633987573,937.71089910552382,936.1525083188626,934.59086447914251,933.02599746243686,931.45793654116642,929.88671040280269,928.31234716779591,{"$f":"BT41+SUM(BT26:BT29)","v":926.73487440676467},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12BL","Water delivered measured non-household","Input","Ml/d",2,285.14756603571004,279.59524778677547,273.89580870736876,273.44364027807705,274.80728450681562,274.40739115699307,275.87330405681894,275.52562832591462,275.18844461033876,274.86174742490095,274.56634083526967,274.27100652718775,274.00695377410136,273.7429653048394,273.49984641752775,273.26718943351858,273.04499135112491,272.83322295384556,272.63193453145681,272.45150140307561,272.27111299169758,272.10119740299183,271.95213041308131,271.80310205075205,271.66451470993172,271.52596280730239,271.39784888188018,271.28017152415077,271.17292940797853,271.06571737644515,270.96893819532471,270.8825643149176,270.79624369568393,270.70994895097755,270.63408300809749,270.55824115311265,270.49282637839519,270.4378378767322,270.38287109687172,270.32792533939789,270.28340370497369,270.28070728122458,270.27801085747546,270.27531443372635,270.27261800997724,270.26989515070113,270.26719872695202,270.2645023032029,270.26180587945379,270.25910945570467,270.2564130319555,270.25371660820639,270.25102018445727,270.24832376070816,270.24562733695905,270.24293091320993,270.24023448946082,270.23753806571165,270.23484164196253,270.23211878268648,270.22942235893737,270.22672593518826,270.22402951143908,270.22133308768997,270.21863666394086,270.21594024019174]
[null,"12.1BL","Non-potable water consumption (if applicable)","Input","Ml/d",2,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,"13BL","Water delivered unmeasured non-household","Input","Ml/d",2,2.5135729330693342,2.5051118880705867,2.5000806103603335,2.4950493326500798,2.4899754169931292,2.4849441392828755,2.4828548798947194,2.4807229825598665,2.4786337231717104,2.4765444637835543,2.4744552043953978,2.4723233070605448,2.4702340476723887,2.4681447882842322,2.4660128909493793,2.4639236315612232,2.4630708726272816,2.4622607516400379,2.4614079927060963,2.4605552337721552,2.4597024748382141,2.4588923538509695,2.4580395949170284,2.4571868359830873,2.4563767149958426,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015]
[null,"14BL","Water delivered measured household","Input","Ml/d",2,316.92721679503325,363.14955422358673,355.57015252538275,359.94312037694129,372.3875717277545,385.08491121757822,397.38875699367651,409.19914399908748,420.66007001151053,431.88768584769929,442.97935187567134,452.98852294050425,462.54890546064422,471.86623077266893,480.89873863505818,489.64149883073452,498.01614946831171,506.11722592005816,513.92309283452926,521.5130557873257,528.89922991088815,535.89491667380003,542.58982114682431,549.00053784031491,555.19691167309702,561.33387099827894,567.10439542964082,572.57872713619645,577.8535279737888,582.8716827449191,587.57818805298791,591.51261849845264,595.15199776486793,598.5537303711011,601.72597871098321,604.74762384545113,607.56395431644955,610.17850387117562,612.58559108321037,614.77002748051348,616.79982260642669,618.66112655088705,620.55126209878824,622.47637165136484,624.41095081915591,626.36969699786914,628.34585031307881,630.31758675558569,632.25582338730578,634.1920928221831,636.08116979389524,637.93675831517896,639.77895020232563,641.61601367481171,643.44753552216162,645.2468150670129,647.01507248021369,648.76365777172123,650.52701835364564,652.31597540615815,654.11651575930887,655.95366989309332,657.8212532776862,659.71646847871341,661.6045036766493,663.50842556090083]
[null,"15BL","Water delivered unmeasured household","Input","Ml/d",2,409.63919700189399,441.60705350449166,403.6143200578702,381.98556051769754,369.97208863767725,358.03769217281933,347.07493344147832,336.12268129876082,325.20276412709836,314.33263305156282,303.49146310350784,293.88404522393057,284.88999972482526,276.26619121789577,268.01090791898741,260.16173645372646,252.56497355631404,245.27601696405057,238.28931148916641,231.64740182218748,225.349681163159,219.30830636627238,213.5654764444771,208.12746027366231,203.0202580273392,198.2859448642966,193.81753486372634,189.64331899311406,185.797660881041,182.25935147023284,179.01064370849386,175.99963768647572,173.29551183579497,170.89057377733201,168.77522652810848,166.93852465279193,165.38764431784904,164.14189065326048,163.20658585578627,162.57907841906606,162.24198089497176,162.20483968616011,162.16867018954801,162.11863827510041,162.05308977940419,161.96825914442118,161.8776345431362,161.79568608843579,161.72270890056177,161.65423758381826,161.59059165050417,161.53082496122994,161.4782557455618,161.42916537588036,161.38750855711911,161.35632126960931,161.32826623205452,161.31246316393887,161.30303003571464,161.28739677694378,161.2748903601215,161.25050479194138,161.21874323617362,161.1795140893812,161.13881935782686,161.09731747116862]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1,0,2.3923275399416601E-4,4.7834108030919101E-4,7.1734504668469895E-4,9.56224759033943E-4,1.19500026583199E-3,1.4336516919294701E-3,1.6721990665636E-3,1.9106324953205799E-3,2.1489421027557003E-3,2.38714788930153E-3,2.6252300270367002E-3,2.8632084972246802E-3,3.1010634907888E-3,3.3388149698509802E-3,3.5764530727506001E-3,3.8139679567000301E-3,4.0513795551626805E-3,4.2886681060537004E-3,4.5258535237639201E-3,4.7629160649586598E-3,4.9998756249843498E-3,5.23672237476975E-3,5.4734465040236898E-3,5.7100678795771699E-3,5.94656680485407E-3,6.1829631277084494E-3,6.4192371702219897E-3,6.6554087612991893E-3,6.8914681042985806E-3,7.1274054212648701E-3,7.3632405127303105E-3,7.5989537473035596E-3,7.8345649066340686E-3,8.07005437789712E-3,8.3054419238874095E-3,8.5407177802327202E-3,8.7758722011560993E-3,9.0109249212208201E-3,9.2458563738987698E-3,9.4806862749672299E-3,9.7153950763701896E-3,9.950002475124951E-3,1.018449873897E-2,1.04188741541469E-2,1.0653148389581799E-2,1.08873019432882E-2,1.1121354465498601E-2,1.13552864726088E-2,1.15891175961847E-2,1.1822838135919101E-2,1.2056438409913901E-2,1.22899380217862E-2,1.25233175337721E-2,1.2756596530888E-2,1.29897555936608E-2,1.32228142885337E-2,1.3455762946994701E-2,1.36885919188526E-2,1.3921320742738901E-2,1.4153930044796701E-2,1.4386439345149301E-2,1.4618829288141798E-2,1.48511193754157E-2,1.50832999701011E-2,1.5315361453556799E-2]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G48*(G43+SUM(G45:G47)-SUM(G55:G58))","v":0},{"$f":"H48*(SUM(H43:H47)-SUM(H55:H58))","v":0.24467574043135715},{"$f":"I48*(SUM(I43:I47)-SUM(I55:I58))","v":0.46470223767341812},0.68421801310453145,0.91385237286049981,1.1425438756401565,{"$f":"M48*(SUM(M43:M47)-SUM(M55:M58))","v":1.3747540770036957},1.6044251286903066,1.8337131498193084,2.0626795396364375,2.2914432021165396,2.5203981132593944,2.7498222343556225,2.9796676267287205,3.2099806793085626,3.4408849356805207,3.6715662046597437,3.902571735640441,4.1337976046802671,4.3658742997276061,4.5988414659622459,4.8314942706258721,5.0644768695988329,5.2978005769521364,5.5321016589509764,5.7685571931908273,6.0049105818369393,6.2417075609876651,6.4798416092265336,6.718786997108201,6.9581223438770037,7.1943584396171554,{"$f":"AM48*(SUM(AM43:AM47)-SUM(AM55:AM58))","v":7.4309296820512083},7.6681979388554824,7.9062248464337053,8.1454669339389039,8.3857215643949097,8.6272719803128179,8.870127195536007,9.1141702513376579,9.3599501518997137,9.6078324301937723,9.8566705452330829,10.106337184977212,10.356565365765686,10.607457737719152,10.85911321577411,11.11154098382285,11.364427203092395,11.618046587772483,11.871905510353004,12.126104810494683,12.38092533066026,12.636379839341874,12.892548070173115,13.149145919804685,13.406070597233967,13.663594593353908,13.922034843526006,14.181336758304971,14.441480385070978,14.702544816890752,14.964524710595065,15.227411939741248,{"$f":"BS48*(SUM(BS43:BS47)-SUM(BS55:BS58))","v":15.490842635739897},15.755137927445428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,{"$f":"(((G46-G57))*1000000)/((G79)*1000)","v":108.70795014500878},{"$f":"(((H46-H57))*1000000)/((H79)*1000)","v":120.97985035007203},113.08274578128109,109.94634534124751,109.78497800742085,109.62516606666257,109.56243864238533,109.51097165260894,109.47045537793382,109.42713789721084,109.38409083816153,109.3492513190488,109.3197590770488,109.28641857628973,109.24851875785676,109.19837271000746,109.15924754282415,109.1219701819174,109.08080311411204,109.04624075797328,108.99822350471921,108.96313702540597,108.93069407229129,108.89946233152004,108.86373038396533,108.88432602951062,108.91366218773696,108.94554460966953,108.9720401826246,108.99779153202341,109.02521788028285,109.0546505226454,109.08261430279686,109.11096115896973,109.14226047508586,109.17935683662843,109.2210263935664,109.26275693785166,109.30344342058216,109.34401058513842,109.38896293263629,109.43618155674669,109.48313373694847,109.53359038847921,109.58805169306551,109.6474715779739,109.70842975019387,109.76726623791238,109.8239567754833,109.87956944746647,109.93411925239545,109.98780983784795,110.03972985699484,110.09081500402685,110.14003517259709,110.1866486552872,110.23255949433705,110.27535444438932,110.31648273962467,110.35920808273852,110.4011211338986,110.44610086115863,110.49298691417488,110.54182020069337,110.59110409862328,{"$f":"(((BT46-BT57))*1000000)/((BT79)*1000)","v":110.64061479082837},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,{"$f":"(((G47-G58))*1000000)/((G80)*1000)","v":154.46574220302983},171.95632937578745,160.75625454400563,156.30088612353035,156.05591665246183,155.80485488499815,155.68866647369438,155.57070210482408,155.45250033772973,155.3157672988562,155.16467675395953,155.02458216663408,154.8883191840888,154.7412854742544,154.58277186001359,154.46141069704441,154.34756319147553,154.23130099490211,154.10477170081299,153.98569568649458,153.84670501088971,153.72098033502292,153.59708683121073,153.47425561720027,153.34707853427685,153.29435790980278,153.25374265438231,153.21931696457281,153.18344515694525,153.15227364774674,153.12908081450519,153.06193448192326,153.00143522025465,152.95083869334377,152.91389489332809,152.89480770594938,152.89261076560007,152.90281125865795,152.92455672994126,152.95905691733077,153.01161760963421,153.07973682104262,153.14763548047088,153.21951158739242,153.29582846964033,153.37769609539873,153.46130021375635,153.54250913647522,153.62119491817117,153.69865184297336,153.77474172945873,153.84973900231859,153.92270352147955,153.9947004711523,154.06458707692758,154.13145113758682,154.19740998901585,154.25982586566545,154.32041973326844,154.38284696490143,154.44438795903773,154.50942727361078,154.57665618916326,154.64611091564151,154.71601842410885,154.786204206604,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,{"$f":"(((G46-G57)+(G47-G58))*1000000)/((G79+G80)*1000)","v":130.35410726991941},{"$f":"(((H46-H57)+(H47-H58))*1000000)/((H79+H80)*1000)","v":144.33328603108242},134.10343436591776,129.61951544150261,128.68594059880786,127.75901344972027,126.99749758934206,126.26843484647394,125.56759306275086,124.87642639193429,124.19511513543571,123.59608197863344,123.03946655140732,122.50164858588921,121.98236323616906,121.48705128930195,121.02268452238738,120.57944766699877,120.15086496666173,119.74893477696131,119.35133104962047,118.98557746823111,118.6406281040087,118.3147300120208,118.00177080799362,117.76575930790149,117.55558875112536,117.36471777006209,117.18489486944146,117.02069439226574,116.87436125989278,116.74184667186366,116.62411790051694,116.52208988493526,116.43786341640495,116.37310342692997,116.32723390245415,116.29617042728492,116.2789167929957,116.27635660992873,116.29176423754463,116.3233243343962,116.35446151826859,116.388466145596,116.42602380640348,116.46785290058388,116.51098565659011,116.55237134883014,116.59224538768575,116.63126819612799,116.66985336673349,116.70805257145676,116.74487183991113,116.78106754588133,116.81572385137002,116.84840851256598,116.88080267481514,116.91065113049829,116.93894559892333,116.96850658809234,116.99730577773488,117.02859543286878,117.06139703546356,117.09577583029686,117.1306894445348,{"$f":"(((BT46-BT57)+(BT47-BT58))*1000000)/((BT79+BT80)*1000)","v":117.16574448605347},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"21BL","Water taken unbilled","Input","Ml/d",2,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052]
[null,"22BL","Distribution system operational use","Input","Ml/d",2,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2,2.81,2.7844804894000217,2.781784065650899,2.7790612063748243,2.7763647826257021,2.7736683588765794,2.7709719351274571,2.7682755113783357,2.765579087629213,2.7628826638800907,2.760186240130968,2.7574898163818462,2.7547933926327235,2.7520969688836012,2.7494005451344794,2.7467041213853567,2.7440076976362344,2.7412848383601598,2.738588414611038,2.7358919908619153,2.7331955671127934,2.7304991433636707,2.7278027196145485,2.7251062958654262,2.7224098721163035,2.7197134483671817,2.7170170246180585,2.7143206008689367,2.7116241771198148,2.7089277533706921,2.7062313296215699,2.7035084703454952,2.700812046596373,2.6981156228472511,2.6954191990981289,2.6927227753490062,2.6900263515998835,2.6873299278507621,2.6846335041016389,2.6819370803525171,2.6792406566033944,2.6765442328542721,2.6738478091051503,2.6711513853560276,2.6684549616069053,2.6657321023308311,2.6630356785817084,2.6603392548325866,2.6576428310834639,2.6549464073343416,2.6522499835852194,2.6495535598360971,2.6468571360869748,2.6441607123378521,2.6414642885887303,2.6387678648396076,2.6360714410904853,2.6333750173413626,2.6306785935922408,2.6279557343161666,2.6252593105670439,2.622562886817922,2.6198664630687989,2.6171700393196771,2.6144736155705548,2.6117771918214325]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2,0.59,0.58153895500125241,0.57650767729099894,0.57147639958074548,0.56640248392379489,0.56137120621354131,0.55928194682538512,0.55715004949053193,0.55506079010237586,0.55297153071421978,0.5508822713260636,0.54875037399121041,0.54666111460305433,0.54457185521489815,0.54243995788004495,0.54035069849188877,0.53949793955794756,0.53868781857070336,0.53783505963676215,0.53698230070282083,0.53612954176887961,0.53531942078163541,0.53446666184769409,0.53361390291375277,0.53280378192650857,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2,26.06,26.805649161850191,27.946076600704711,29.052758663025298,30.126848278890655,31.221646292707845,32.276898804826011,33.297519071118955,34.292664017019341,35.269317738196143,36.236748018743434,37.119373640483502,37.965520897838068,38.785580179772019,39.575028452899481,40.339829913204696,41.081536581947177,41.799948913536632,42.493913977894131,43.162434047067194,43.805509121055834,44.423094856395238,45.015191253085426,45.581820482858895,46.123115576109335,46.639054361104243,47.129481635717873,47.59441957168228,48.033890340729982,48.447871771128646,48.836319519413557,49.161785529759563,49.459833260747999,49.737247262457295,49.997508496855581,50.250372526147359,50.489986013009855,50.711737237128503,50.913918975117348,51.096265166189234,51.269462585304062,51.430030270493731,51.592726441982521,51.762273678746588,51.937119959526171,52.119593316210924,52.305325917541204,52.488375739265315,52.666259547367588,52.842813051532922,53.014244885541004,53.181929696793354,53.346510465526144,53.509738758589705,53.670395130708521,53.825375539363002,53.976941501245996,54.123274934310309,54.268921043673878,54.418535893116015,54.568172914290408,54.724417111685007,54.885428231520322,55.051028899938125,55.216563053159057,55.383715742836635]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2,38.6,37.43345421721444,36.2887916363904,35.14412905556636,33.999466474742306,32.854803893918266,31.794931133896007,30.735058373873745,29.675185613851482,28.615312853829224,27.555440093806958,26.622752064987367,25.750237457381942,24.907809560383583,24.095468373992361,23.313213898208168,22.561046133031073,21.838965078461086,21.146970734498154,20.48506310114233,19.853242178393572,19.251507966251914,18.679860464717315,18.138299673789824,17.626825593469395,17.145438223756027,16.694137564649804,16.272923616150603,15.881796378258544,15.520755850973552,15.189802034295617,14.88893492822479,14.618154532761022,14.377460847904358,14.166853873654755,13.986333610012259,13.835900056976866,13.715553214548535,13.625293082727264,13.5651196615131,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2,5.8029890524201075,5.5927542897687399,5.1707169989710691,4.8210566353649078,4.7762401705022057,4.815256594259024,4.8599176435650291,4.900835890295248,4.9389630366293797,4.9750347105602408,5.0096296861086627,5.0498638282170489,5.0854017354384311,5.1190409722523826,5.1518530138567096,5.1834930567688833,5.2144383449382019,5.2448104016495529,5.2745884916893626,5.3036756587578529,5.3319893656436017,5.3595273999556561,5.386284073893103,5.412257354367763,5.4374472127913549,5.4618624295862848,5.4854989960621374,5.5083423169998893,5.530392291612575,5.5516487906487768,5.5721080548861792,5.5917231236231348,5.6074582480024597,5.6222366187593957,5.636617142114023,5.6508937094092957,5.6658614285517652,5.6810332666568595,5.6960267326062786,5.7106995085196957,5.7250375884443363,5.7399165427127512,5.753287047333334,5.7668388731698492,5.7809597029455757,5.7955236859161454,5.8107188712657445,5.8261803248688651,5.8414163441697546,5.8562255400753527,5.870920816889404,5.8851908697841937,5.8991495224816006,5.9128512144741272,5.9264393153102004,5.9398107681369892,5.9527115346247959,5.9653265734594942,5.9775096635927349,5.9896392752995933,6.0020961419275674,6.0145600977129972,6.0275726596901924,6.0409819398378559,6.0547696611715089,6.0685531641018464]
[null,"28BL","Distribution losses","Input","Ml/d",2,223.36538100000001,215.15823951820272,213.29223965242934,205.98763467152526,194.21079444075264,182.62937028546213,182.59411516719751,182.59727773528058,182.62866408620562,182.68059713425748,182.74323032132131,182.75788690737642,182.75350203354319,182.74701709493092,182.74192628767432,182.73252494337839,182.71558993432677,182.69241958085928,182.66421995310796,182.63206953290529,182.59605085746273,182.5561678446893,182.51251145827931,182.46501892164173,182.41351459502451,182.35809714563109,182.29803038739698,182.23415950274313,182.16646242072392,182.09496144232315,182.01970467022792,181.97821355649185,181.93790752033698,181.88910525647651,181.82776689672235,181.7438429875269,181.64239175830647,181.52851196226018,181.40429331389231,181.27014419187029,181.11539182718701,180.94264161147805,180.76927135911779,180.58886872026633,180.40259803346015,180.20828355308089,180.01005219015013,179.81423733857204,179.62381393491799,179.43514765859618,179.25171697152317,179.07245853112516,178.89661553344408,178.7223819721371,178.55083392293136,178.38517848519919,178.22340818057751,178.06715613242761,177.91202335667992,177.75300175480703,177.59360429075377,177.42759256132285,177.25626530325948,177.07995177844313,176.90332632763767,176.72508655877888]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G55:G60)","v":297.22837005242013},{"$f":"SUM(H55:H60)","v":288.35611663143737},286.05611663143742,278.35611663143737,266.45611663143728,254.85611663143737,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143737,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143737,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.85611663143743,254.85611663143743,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.85611663143737,254.85611663143737,254.85611663143737,254.85611663143743,254.8561166314374,254.85611663143737,254.8561166314374,254.8561166314374,254.8561166314374,{"$f":"SUM(BT55:BT60)","v":254.8561166314374},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G61*1000000)/(G76*1000)","v":128.52372885997119},{"$f":"(H61*1000000)/(H76*1000)","v":123.34402186251376},121.90239555246728,117.63345453412394,111.5526646180295,105.6661071415448,104.64347255986141,103.70921356577307,102.84117060259707,102.02306221376895,101.23531730922724,100.49448190987265,99.773906494935474,99.082516384088393,98.427443153492277,97.79683084362081,97.186162929045295,96.596250308144064,96.028440189747059,95.483760179405294,94.961538076322938,94.461177611791214,93.982148418264018,93.523812612931536,93.085389916733206,92.666486524253997,92.266174163824829,91.884648527198337,91.521452795161849,91.176224298318331,90.848657000382929,90.595143622473543,90.360754375777404,90.13505733141956,89.912735306577659,89.67925836057411,89.443453687338575,89.212143776041913,88.987764607815251,88.770607825217468,88.545103385494031,88.316399083309591,88.085823806996984,87.846686652507543,87.601335630831301,87.34663597670432,87.088819000116303,86.836254440224195,86.592301965363561,86.351547791150708,86.119141409099086,85.893086424038657,85.672421393254652,85.454710761767259,85.241554110249396,85.037035777052182,84.838033725644721,84.646882576987949,84.457496072391152,84.263779747423939,84.070893358865746,83.870305988614362,83.6645123079619,83.453823975406863,83.244279212551319,{"$f":"(BT61*1000000)/(BT76*1000)","v":83.033723690062175},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"31BL","Measured Non Household - properties","Input","000's",2,105.45548497267758,105.331,105.229,105.126,105.024,104.922,104.82,104.718,104.616,104.514,104.41200000000001,104.31,104.208,104.10599999999999,104.004,103.902,103.8,103.697,103.595,103.49299999999999,103.39100000000001,103.289,103.187,103.08499999999999,102.983,102.881,102.779,102.67700000000001,102.575,102.473,102.371,102.268,102.166,102.06399999999999,101.962,101.86,101.758,101.65600000000001,101.554,101.452,101.35,101.248,101.146,101.044,100.94199999999999,100.839,100.73699999999999,100.63500000000001,100.533,100.431,100.32899999999999,100.227,100.125,100.023,99.921000000000006,99.819000000000003,99.716999999999999,99.614999999999995,99.513000000000005,99.41,99.308000000000007,99.206000000000003,99.103999999999999,99.001999999999995,98.9,98.798000000000002]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2,13.763989071038251,13.638999999999999,13.521000000000001,13.403,13.284000000000001,13.166,13.117000000000001,13.067,13.018000000000001,12.968999999999999,12.92,12.87,12.821,12.772,12.722,12.673,12.653,12.634,12.614000000000001,12.593999999999999,12.574,12.555,12.535,12.515000000000001,12.496,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001]
[null,"33BL","All void non-households - properties","Input","000's",2,20.665003358309889,22.072403999999999,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,1163.27782,{"$f":"G66+SUM(H67:H72)","v":1209.0011199999999},{"$f":"H66+SUM(I67:I72)","v":1260.4372199999998},{"$f":"I66+SUM(J67:J72)","v":1310.3513199999998},1358.7954199999997,1408.1735199999996,{"$f":"L66+SUM(M67:M72)","v":1455.7680199999995},1501.8005199999996,1546.6840199999995,1590.7335199999995,1634.3670199999995,1674.1756199999995,1712.3389554838704,1749.3256587096769,1784.9317296774188,1819.4261683870961,1852.8789748387089,1885.2811490322576,1916.5806909677415,1946.7326006451606,1975.7368780645154,2003.5915232258055,2030.2965361290317,2055.8529167741931,2080.2666651612899,2103.5367812903219,2125.6562651612899,2146.6261167741932,2166.447336129032,2185.1189232258062,2202.6388780645157,2217.3182006451607,2230.760890967741,2243.2729490322572,2255.0113748387093,2266.4161683870966,2277.2233296774193,2287.2248587096774,2296.3437554838711,2304.5680200000002,2312.3796522580647,2319.6216522580648,2326.959652258065,2334.606652258065,2342.4926522580649,2350.722652258065,2359.0996522580649,2367.3556522580648,2375.3786522580649,2383.3416522580651,2391.0736522580651,2398.6366522580652,2406.0596522580649,2413.421652258065,2420.6676522580651,2427.6576522580649,2434.4936522580647,2441.0936522580646,2447.6626522580646,2454.4106522580646,2461.1596522580644,2468.2066522580644,2475.4686522580646,2482.9376522580646,2490.4036522580645,2497.9426522580648,2497.9426522580648,{"$f":"BU66+SUM(BV67:BV72)","v":2497.9426522580648},2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2,9.4106643000000592,24.843,24.59,23.068000000000001,21.597999999999999,22.532,22.736999999999998,21.175000000000001,20.026,19.192,18.776,17.934000000000001,17.7,17.228999999999999,16.553999999999998,16.148,15.811999999999999,15.467000000000001,15.07,14.628,14.186,13.742000000000001,13.298,12.855,12.417999999999999,11.98,11.535,11.090999999999999,10.648,10.204000000000001,9.7579999999999991,7.6230000000000002,7.0919999999999996,6.867,6.7990000000000004,7.1710000000000003,7.2789999999999999,7.1790000000000003,7.0019999999999998,6.8129999999999997,7.1059999999999999,7.242,7.3380000000000001,7.6470000000000002,7.8860000000000001,8.23,8.3770000000000007,8.2560000000000002,8.0229999999999997,7.9630000000000001,7.7320000000000002,7.5629999999999997,7.423,7.3620000000000001,7.2460000000000004,6.99,6.8360000000000003,6.6,6.569,6.7480000000000002,6.7489999999999997,7.0469999999999997,7.2619999999999996,7.4690000000000003,7.4660000000000002,7.5389999999999997]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2,31.937999999999999,20.880299999999998,26.8461,26.8461,26.8461,26.8461,24.857500000000002,24.857500000000002,24.857500000000002,24.857500000000002,24.857500000000002,21.874600000000001,20.4633354838709,19.757703225806502,19.052070967741901,18.3464387096774,17.6408064516129,16.935174193548399,16.229541935483802,15.523909677419301,14.818277419354899,14.112645161290301,13.4070129032258,12.701380645161301,11.9957483870968,11.290116129032199,10.5844838709678,9.8788516129031798,9.1732193548387109,8.4675870967742508,7.76195483870967,7.05632258064509,6.3506903225806299,5.6450580645161699,4.9394258064515899,4.2337935483871298,3.5281612903225499,2.8225290322580801,2.1168967741935001,1.41126451612904,0.70563225806457897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3283064365386999E-13,0,-2.3283064365386999E-13,0,-2.3283064365386999E-13,2.3283064365386999E-13,0,0,0,0,0,0,0,0,0,-4.6566128730773896E-13,0,4.6566128730773896E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7BL","Measured household void properties","Input","000's",2,51.235165300546456,51.977992687104603,47.028651455634098,47.1339843479427,49.225535325944499,51.377586822688102,53.466629662968799,55.5128152400655,57.531855988731103,59.535849946947103,61.5414190693905,63.379850443709202,65.151154759021097,66.879469276014504,68.554969089214197,70.187562912198302,71.778997296500293,73.327779001817404,74.830649662227998,76.284676498926004,77.688862502011105,79.042175955786703,80.343718542183694,81.592682922551205,82.788522209635502,83.930440289597897,85.017431987841306,86.048877732446599,87.024203612098404,87.942795450033898,88.804040641973899,89.535299640943293,90.204579285087902,90.824576807642799,91.401678854286899,91.954429952588598,92.471296376268995,92.943161182925905,93.366544249138798,93.740783711760997,94.086415259525296,94.396641978469106,94.710998465596106,95.038610859138799,95.376482085908904,95.729112852225796,96.088064019791204,96.441851807871004,96.785675233269302,97.126946898487205,97.458337015725903,97.782501321360797,98.100681619073299,98.416263376122203,98.7268882476166,99.026553356097196,99.319630133384905,99.602601783090407,99.884256720712003,100.17359932154299,100.462997678821,100.76518798025,101.076612423236,101.396929103991,101.71713244232301,102.040482041366]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2,898.81784430000005,877.93754430000001,851.09144430000003,824.24534430000006,797.39924429999996,770.55314429999999,745.69564430000003,720.83814429999995,695.98064429999999,671.12314430000004,646.26564429999996,624.39104429999998,603.92770881612898,584.17000559032203,565.11793462258095,546.77149591290299,529.13068946128999,512.19551526774205,495.96597333225799,480.44206365483899,465.62378623548398,451.51114107419397,438.10412817096801,425.402747525807,413.40699913870998,402.116883009677,391.53239913870999,381.653547525806,372.48032817096799,364.01274107419403,356.25078623548399,349.19446365483901,342.84377333225802,337.19871526774199,332.25928946129,328.02549591290301,324.49733462258098,321.67480559032299,319.55790881612899,318.14664429999999,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2,59.418886612021858,57.860902049737497,48.538616967068997,45.2872733463714,44.130847042339298,42.954359447525803,41.849756356853803,40.720380899736199,39.568402227231303,38.395360799010099,37.202732730296603,36.140786488998103,35.135835851307597,34.153482210683499,33.194717921740498,32.261281114927399,31.354456015966999,30.4753461938007,29.624958579816798,28.804277596014,28.0143002522926,27.255971670712999,26.530190169344699,25.8378063836563,25.179626981809498,24.556404780824501,23.968841877573301,23.417601140792701,22.903299778616201,22.4265086709886,21.987753828553,21.586546472776099,21.224327861495201,20.901649587766801,20.618922606328699,20.376652989508301,20.174944103647402,20.013907153015701,19.893688406051702,19.814430164086701,19.7764658046375,19.7797946412493,19.783150204200499,19.786628577480801,19.790196057022801,19.793898102390902,19.797644378748199,19.801315119619701,19.804862064592101,19.808362960667701,19.811743839777499,19.815033368258501,19.8182453501494,19.821414766809301,19.824518638142401,19.827498287095299,19.830398557277601,19.833185906007198,19.835947765464301,19.838772092124302,19.841583959154502,19.844506333781901,19.847503382711199,19.8505706351845,19.8536213396278,19.856686451070502]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G63:G66)+G73+G74+G75","v":2312.6341936145936},{"$f":"SUM(H63:H66)+H73+H74+H75","v":2337.8199630368422},2346.5996327227031,2366.300621994314,2388.6127466682833,2411.9003105702136,2435.4707503198224,2457.410560439801,2478.1526225159619,2498.0245750459567,2517.4625160996866,2536.021001232707,2554.3363549103278,2572.1603157866971,2589.2790513109544,2605.9752083271251,2622.3498176124663,2638.3644894956178,2653.9649725420441,2669.1043183949391,2683.7825270543035,2697.9985119264988,2711.750273011528,2725.039853606208,2737.8745134914452,2750.2512093704213,2762.1836381654143,2773.6528431732386,2784.6598676907147,2795.2036684210225,2805.2821587705271,2813.1322104137193,2820.4292714465819,2827.4915906954088,2834.4829657606147,2841.8624472420966,2849.3546047799168,2856.7424326359419,2863.9455969551905,2870.9515781758482,2878.2632453641636,2885.7168009197194,2893.2705129697979,2901.1466037366208,2909.2720424429326,2917.7553752546173,2926.3930726985404,2934.9045312274916,2943.1729015978626,2951.3786741591562,2959.3434451555049,2967.1318989896208,2974.7742912692238,2982.3530424429323,2989.8107711857601,2997.0014159431935,3004.0313929906633,3010.8151519890985,3017.566568786177,3024.503735713668,3031.4429459379758,3038.6930586140325,3046.167480105948,3053.8578640391761,3061.5451180819514,{"$f":"SUM(BT63:BT66)+BT73+BT74+BT75","v":3069.3085327924373},2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648]
[null,"37BL","Measured Non Household - Population","Input","000's",2,92.950935036736212,93.380074439332162,94.061201988037411,94.7918259019836,95.433556330230317,95.983540320224265,96.427922653299092,97.221973235425324,98.123673783702628,99.039462897253912,99.914781137069895,100.82284904234248,102.29001109986322,103.53124473531146,104.50742635958299,105.35946487919593,106.16048368008657,106.9377592087136,107.79661329163071,108.66997278043928,109.44745614148175,110.35383970099819,111.32177510921574,112.40160478352867,113.50892886321077,114.65869398557521,115.864504573191,117.07706601353217,118.23911193992431,119.35093746063767,120.35917067686715,121.26368197927553,122.04143781394383,122.6864805365159,123.30974565914735,123.84872567250385,124.42529198795884,124.78736890752357,125.07784200177882,125.27326804993668,125.52540248796957,125.76567236240396,125.97558229752376,126.33752493632275,126.91796906354533,127.71889813459023,128.56665268339378,129.44450610940117,130.32097589963627,131.20591301063817,132.10239879711145,133.0077204554398,133.86183687368577,134.70923938668403,135.45974851339642,136.13301117026299,136.83189977509025,137.43496844392098,137.89452334080951,138.33872479753742,138.68553520969076,139.04835213336096,139.41304640352575,139.77837016900784,140.19099726546159,140.53610500507986]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2,2.6525705737704914,2.6819999999999999,2.6659999999999999,2.65,2.6339999999999999,2.6190000000000002,2.6160000000000001,2.613,2.6110000000000002,2.609,2.609,2.6080000000000001,2.6059999999999999,2.6059999999999999,2.6059999999999999,2.6070000000000002,2.6139999999999999,2.621,2.6280000000000001,2.6360000000000001,2.645,2.653,2.661,2.67,2.6789999999999998,2.6869999999999998,2.6989999999999998,2.71,2.722,2.734,2.7450000000000001,2.7549999999999999,2.7650000000000001,2.7730000000000001,2.7810000000000001,2.7869999999999999,2.7909999999999999,2.794,2.7970000000000002,2.798,2.7970000000000002,2.7949999999999999,2.7930000000000001,2.7909999999999999,2.7890000000000001,2.7850000000000001,2.782,2.7789999999999999,2.7759999999999998,2.774,2.7709999999999999,2.7690000000000001,2.766,2.7639999999999998,2.762,2.76,2.7589999999999999,2.7570000000000001,2.7559999999999998,2.7549999999999999,2.7530000000000001,2.7519999999999998,2.75,2.7480000000000002,2.746,2.7440000000000002]
[null,"39BL","Measured Household - Population","Input","000's",2,2675.6756650000002,2780.16466451627,2897.2065867444699,3009.5621704105802,3117.5551488085098,3227.9382337235202,3332.4546506361098,3432.5476183373198,3529.4217481840501,3624.4973206012401,3718.4804548837101,3803.1275411903598,3883.8668155457499,3962.8039443032499,4039.63106502458,4114.5454622361203,4185.9450589113403,4255.0301853280098,4321.8345061455202,4386.6768667610604,4450.4736425252804,4510.4411935461503,4567.8092307345996,4622.7842321655398,4676.2479505476304,4726.9872111591003,4774.1936442980896,4818.7772106278398,4861.9777765483896,4903.0700848354099,4941.4427139705404,4973.2022464834999,5002.5585469501202,5029.8932140194702,5055.1314203362299,5078.7737479442303,5100.42788186299,5120.3793709165702,5138.6457236015003,5155.0492733704104,5169.9032960883496,5183.2135241877304,5196.7688194222101,5210.4025436259799,5223.87086927155,5237.23981426503,5250.6496146848704,5264.1304718650699,5277.4420159056199,5290.7859276659601,5303.7849293148302,5316.5421648132997,5329.2791657968801,5342.0103656668398,5354.7934633145096,5367.4510182978602,5379.8817128022301,5392.3234782009404,5404.9774113746398,5417.7394881701803,5430.6363620878801,5443.6439864655003,5456.7791303758904,5470.0152257397203,5483.1529675544598,5496.3966981542399]
[null,"40BL","Unmeasured Household - Population","Input","000's",2,2402.0808219999999,2350.4432826314301,2284.9843663216702,2219.0624766388701,2152.8989696119602,2087.1165312462399,2025.06713846671,1963.0150072802001,1901.0796086984501,1839.5899216591499,1778.34304032512,1723.9929914577499,1673.0749202556001,1624.37827039593,1577.89536705862,1533.3831374884001,1490.1688285026701,1448.71404471246,1409.05656819141,1371.31139213709,1335.7220680821199,1301.42806768479,1268.8106265577901,1237.9220204445801,1208.9792267703999,1181.6514913557501,1155.7525071248999,1131.5178713206899,1109.23125099252,1088.71119995751,1069.8218836214701,1052.58504215023,1037.0971819617801,1023.2903216910501,1011.08125433799,1000.37531252821,991.23001106454001,983.80360832112694,978.13782149595295,974.20814275868599,971.86704034101103,971.19194102780602,970.52518488015096,969.74336874482299,968.83299637805601,967.76278410905195,966.645019855844,965.60004113094999,964.63040811907695,963.69878887577102,962.80804659114597,961.95023124539398,961.15270463665297,960.384558510695,959.67852451639203,959.05986239465994,958.46767654318205,957.97742143001199,957.54014498026095,957.05168502060906,956.58935466401999,956.02886145876096,955.40758822302098,954.72482472588194,954.03040945836699,953.32969289240305]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G77:G80)","v":5173.3599926105071},{"$f":"SUM(H77:H80)","v":5226.6700215870324},5278.918155054178,5326.0664729514338,5368.5216747507002,5413.6573052899839,5456.5657117561186,5495.3975988529455,5531.2360306662031,5565.7357051576437,5599.3472763458994,5630.5513816904522,5661.837746901213,5693.3194594344914,5724.6398584427825,5755.8950646037165,5784.8883710940972,5813.3029892491841,5841.3156876285611,5869.2942316785902,5898.2881667488818,5924.8761009319387,5950.6026324016057,5975.7778573936484,6001.4151061812408,6025.9843965004256,6048.5096559961803,6070.0821479620618,6092.1701394808333,6113.8662222535577,6134.3687682688778,6149.8059706130052,6164.4621667258443,6178.643016247036,6192.3034203333673,6205.7847861449445,6218.8741849154894,6231.7643481452214,6244.6583870992326,6257.3286841790332,6270.0927389173303,6282.9661375779406,6296.0625865998845,6309.2744373071255,6322.4108347131514,6335.5064965086722,6348.6432872241085,6361.9540191054211,6375.1693999243325,6388.4646295523698,6401.4663747030881,6414.2691165141341,6427.0597073072186,6439.8681635642188,6452.6937363442976,6465.403891862783,6477.9402891205027,6490.4928680748735,6503.1680796957107,6515.884897988326,6528.6642519615907,6541.4732000576223,6554.3497650024374,6567.2664206346108,6580.1203742782882,{"$f":"SUM(BT77:BT80)","v":6593.0064960517229},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,{"$f":"(G80+G79)/(G66+G74)","v":2.4624252768232742},{"$f":"(H80+H79)/(H66+H74)","v":2.458437344093487},2.4542366109834957,2.4494672621275164,2.4443313053701035,2.4395234391081488,2.4336180859956884,2.4275482615690054,2.4214504483564938,2.4157530972244072,2.410218699948325,2.4045944015860541,2.3990941204866485,2.3943400882106292,2.3903862617969271,2.3869217204199078,2.3829096802099037,2.3790614169359658,2.3754529432075251,2.3723007427480551,2.3700700167815847,2.3672611926752256,2.3645350374865357,2.3619920901071327,2.3600630914831728,2.3581226674299933,2.3557813665397376,2.3534956065060064,2.3518626038474451,2.3505185584198856,2.3491691265384937,2.3478502064112066,2.3467690328244881,2.3457663261543926,2.3446378295003272,2.3431434763489438,2.3413958218172151,2.3397538290823938,2.3383079068204458,2.3369897989894337,2.3354331418124143,2.3338108527084249,2.3322086125458239,2.3303298788945526,2.3281422197719746,2.3255704593376127,2.3228844296922837,2.3203733064158434,2.3180432417286747,2.3158045255606643,2.3136640382656148,2.3116026756461738,2.309686189134935,2.3078403050316045,2.3061436787225533,2.3046570103176154,2.3032339653883733,2.3020558638665469,2.3010050720704545,2.2998312843702156,2.2987202870913452,2.2973734007859252,2.2958804577755743,2.2942397513486159,2.2925710452781138,{"$f":"(BT80+BT79)/(BT66+BT74)","v":2.2908871969498557},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,{"$f":"G66/(G66+G74)","v":0.56412408024478677},{"$f":"H66/(H66+H74)","v":0.57931799371090886},0.59693114344618747,0.61386365954511812,0.63018216420692585,0.64632867586096676,0.66127279028377284,0.67568361161078705,0.68966352599253367,0.70328661630391176,0.71662878708335964,0.72835634745875399,0.7392667614121009,0.74965884251361536,0.75952936518432668,0.76892399812479051,0.77786375202772928,0.78636058365252548,0.79442222582825661,0.80205707041961105,0.80927693599544814,0.81609276563474009,0.82251498530721401,0.82855344024138688,0.83421768250708228,0.83951617546393187,0.84445647452190853,0.84904615066329148,0.85329226452236751,0.85720127909746358,0.86077915308124908,0.86394204536291286,0.86678460056898099,0.86932671265769801,0.87157923055909403,0.87356605452857361,0.87527587451057587,0.87670096708121881,0.87784024408209516,0.87869567031802409,0.87929176451032576,0.87962325797585861,0.87995729379157228,0.88030342881272328,0.88065829749725166,0.88102640917823249,0.88139877107940112,0.88176348091347856,0.88211575537329756,0.88246332582106835,0.88279885790318335,0.88312520801066696,0.88344375450206647,0.8837579728223699,0.88406559017149522,0.88436080051684285,0.88464805645279287,0.88492404458419627,0.88519742816864777,0.88547691201141454,0.8857550794828204,0.88604409089126313,0.88634039399856579,0.88664354000094281,0.88694495244769012,{"$f":"BT66/(BT66+BT74)","v":0.88724768987360636},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,{"$f":"(G66)/(G66+G75+G74+G73)","v":0.5353943030436884},{"$f":"(H66)/(H66+H75+H74+H73)","v":0.55035208959894688},0.57108402100361255,0.58838831383385037,0.60402960048959775,0.61950603185139552,0.63382996547592207,0.64764273766949998,0.66104248555741318,0.67410021757528527,0.68688868822344862,0.69812955480787153,0.7085871865515897,0.71854799625938981,0.72800889221339926,0.73701364786326906,0.74558240195792513,0.75372661505109906,0.76145369905927507,0.76877169758458475,0.77569193872517461,0.7822249114221409,0.78838060896737761,0.79416846801233765,0.7995976442158802,0.80467624970814178,0.80941152634950686,0.81381073092643308,0.81788063105683195,0.82162742152454915,0.82505681373646,0.82808844598532028,0.83081303514797467,0.83324964958382319,0.83540868799250723,0.83731305876946083,0.8389519212260137,0.84031787246004241,0.84140986947157803,0.84222979552600097,0.842801151818384,0.84311888831568005,0.84343906165571481,0.84377083208455783,0.84411097373003763,0.84446380878805249,0.84482071768226497,0.84517029206993655,0.84550794715099264,0.84584109343635971,0.84616270094786805,0.84647550753640588,0.84678083435868423,0.84708201262883598,0.84737686386790834,0.84765982299346643,0.84793515781736695,0.84819969245025151,0.84846173062480479,0.84872961589715734,0.84899623942752445,0.84927325687189992,0.84955726340987636,0.84984782886301213,0.85013673270302781,{"$f":"(BT66)/(BT66+BT75+BT74+BT73)","v":0.85042690653562769},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G45:G47)+G43+G54+G59+G60+G53","v":1274.003361608316},{"$f":"SUM(H45:H47)+H43+H54+H59+H60+H53","v":1338.2154000010851},1284.6507573425718,1259.2835006024452,1249.2513936906846,1238.0670043565838,1240.8813209728203,1241.4337290220878,1241.7049783851435,1241.8216814229538,1241.8719098164636,1242.0310875244659,1242.362435566414,1242.8170289410609,1243.3767239542428,1244.0578051398772,1244.6266523178322,1245.2333953622924,1245.8519940828451,1246.6156982282132,1247.5152055538781,1248.2864468317493,1249.0717019216615,1249.8730020669111,1250.7964617233688,1252.0287009913466,1253.1662713049577,1254.3076822194555,1255.5839357213961,1256.9063245708203,1258.2125454281718,1259.0277199262121,1259.8520818109375,1260.7285577208979,1261.6626350322767,1262.702089094543,1263.8156409458034,1265.0307403763366,1266.3383308286182,1267.7208376856186,1269.2285993682549,1270.8921944187139,1272.5834642985139,1274.2889946998791,1275.9831790911944,1277.6746212782398,1279.374417390834,1281.0811555569162,1282.7685311926602,1284.4597758066288,1286.1137750110186,1287.7419120317757,1289.3669539345215,1290.9916987442627,1292.6209074007327,1294.2340192494196,1295.8226556631823,1297.4091044535101,1299.0173857978464,1300.6410947421462,1302.2794916573002,1303.9360160255098,1305.6108267344996,1307.3012121203167,1308.9830184334774,{"$f":"SUM(BT45:BT47)+BT43+BT54+BT59+BT60+BT53","v":1310.678285741393},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2,62.77,62.77,62.48,62.19,61.89,61.6,61.31,59.34,57.38,55.41,53.45,51.48,49.47,47.45,45.44,43.42,41.41,39.83,38.25,36.67,35.090000000000003,33.520000000000003,31.97,30.42,28.87,27.32,25.77,24.44,23.12,21.8,20.48,19.16,19.3,19.45,19.600000000000001,19.739999999999998,19.89,19.97,20.059999999999999,20.14,20.23,20.309999999999999,20.260000000000002,20.21,20.16,20.11,20.059999999999999,19.87,19.68,19.489999999999998,19.3,19.11,19.149999999999999,19.2,19.239999999999998,19.28,19.32,19.18,19.04,18.899999999999999,18.760000000000002,18.62,18.690000000000001,18.760000000000002,18.829999999999998,18.899999999999999]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,{"$f":"G86+G87","v":62.77},{"$f":"H86+H87","v":62.77},62.48,62.19,61.89,61.6,61.31,59.34,57.38,55.41,53.45,51.48,49.47,47.45,45.44,43.42,41.41,39.83,38.25,36.67,35.090000000000003,33.520000000000003,31.97,30.42,28.87,27.32,25.77,24.44,23.12,21.8,20.48,19.16,19.3,19.45,19.600000000000001,19.739999999999998,19.89,19.97,20.059999999999999,20.14,20.23,20.309999999999999,20.260000000000002,20.21,20.16,20.11,20.059999999999999,19.87,19.68,19.489999999999998,19.3,19.11,19.149999999999999,19.2,19.239999999999998,19.28,19.32,19.18,19.04,18.899999999999999,18.760000000000002,18.62,18.690000000000001,18.760000000000002,18.829999999999998,{"$f":"BT86+BT87","v":18.899999999999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,{"$f":"G42-G85","v":-70.796689444128106},{"$f":"H42-H85","v":-136.42082490754683},-84.276944578793973,-60.338886437963993,-49.744198448339148,-40.005244338351304,-44.27281939443651,-46.286126064906057,-48.025740459122517,-49.618109722405279,-51.151148239803888,-52.800130020400275,-54.628132961433039,-56.586095296666372,-58.655742496753192,-60.853233800848329,-113.49890062838244,-115.59279601974504,-117.70449180645301,-119.96713424585937,-122.37132152697018,-124.65288855402446,-126.95402280919234,-129.27666645497561,-131.72684798438581,-134.49110448679039,-137.16590718300904,-139.84968806911297,-142.67337409285142,-145.54818537106758,-278.33174820007525,-280.59975118810917,-282.88047601260632,-285.21770266344561,-287.61686064163814,-290.12566909286738,-292.71279444916809,-295.40563342312566,-298.19507784257053,-301.06350287728515,-304.06119807831806,-307.21869440639398,-310.4077869780599,-313.61501632793897,-316.81473190767178,-320.01549460307274,-323.22835867897243,-326.45187141362794,-329.65968835115973,-332.87500206990035,-336.0566601595865,-339.21600869906956,-342.37577845138526,-345.53873195406049,-348.7095954464246,-351.86777433389739,-355.00485678407881,-358.14309811363432,-361.30648669232255,-364.48858642328355,-367.68862717815773,-370.91001856307298,-374.15289019333318,-377.41450171751399,-380.67067126568145,{"$f":"BT42-BT85","v":-383.94341133462831},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,{"$f":"G25-G44","v":0},{"$f":"H25-H44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT25-BT44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50BL","Supply Demand Balance","49BL - 48BL","Ml/d",2,{"$f":"G89-G88","v":-133.56668944412812},{"$f":"H89-H88","v":-199.19082490754684},-146.75694457879396,-122.52888643796399,-111.63419844833915,-101.6052443383513,-105.58281939443651,-105.62612606490606,-105.40574045912251,-105.02810972240528,-104.60114823980389,-104.28013002040026,-104.09813296143304,-104.03609529666637,-104.09574249675319,-104.27323380084833,-154.90890062838244,-155.42279601974502,-155.95449180645301,-156.63713424585939,-157.46132152697018,-158.17288855402447,-158.92402280919234,-159.69666645497563,-160.59684798438582,-161.81110448679038,-162.93590718300905,-164.28968806911297,-165.79337409285142,-167.34818537106759,{"$f":"AK89-AK88","v":-298.81174820007527},-299.75975118810919,-302.18047601260633,-304.6677026634456,-307.21686064163816,-309.86566909286739,-312.60279444916807,-315.37563342312569,-318.25507784257053,-321.20350287728513,-324.29119807831808,-327.52869440639398,-330.66778697805989,-333.82501632793895,-336.97473190767181,-340.12549460307275,-343.28835867897243,-346.32187141362795,-349.33968835115974,-352.36500206990036,-355.35666015958651,-358.32600869906958,-361.52577845138524,-364.73873195406048,-367.94959544642461,-371.14777433389736,-374.3248567840788,-377.32309811363433,-380.34648669232257,-383.38858642328353,-386.44862717815772,-389.53001856307299,-392.84289019333318,-396.17450171751398,-399.50067126568143,{"$f":"BT89-BT88","v":-402.84341133462829},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 3b: DYAA - Final plan Options","Back to top of sheet"]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2.1FP","Raw water imports input reductions as -ve","RSRWI","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2,0,0,0,0,0,0,39.5,39.5,49.8,64.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,125.39999999999999,125.39999999999999,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4]
[null,"6.3FP","Other options to increase deployable output  -planning to a 1 in 200 lvel of service","RSIPO","Ml/d",2,52.433255998986169,52.343447920962262,52.253088740409567,52.162193020854829,52.070774496310605,51.97884614231566,51.886420238978189,51.793508427116876,51.700121758432715,51.606270740490118,51.511965377162824,51.417215205115326,51.322029326788652,51.226416440311141,51.130384866680288,51.033942574527828,50.937097202731366,50.839856081101289,50.742226249351233,50.644214474518549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2,21.536135297148498,21.512511022537094,21.488741778811974,21.464831396950988,21.475383489725644,21.451201470389165,21.426888569259408,21.402447848487419,21.377882215255159,21.353194433607619,21.328387135092935,21.30346282835816,21.278423907826863,21.253272661566708,21.228011278440178,21.202641854618953,20.302580958958661,20.277724854982395,20.252769391609512,20.227716298583619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.02FP","Benefit from demand side drought measures","RSDPD","Ml/d",2,18.299490686016355,18.279416880421692,18.259219892978962,18.238902978912115,18.247869208032775,18.227321480619697,18.206662541509441,18.18589499264538,18.165021304291955,18.144043825088556,18.122964791090528,18.101786333922831,18.080510488153461,18.059139197978649,18.03767432329888,18.016117645254255,17.251326017149847,17.2302055126151,17.209000581309816,17.187712693016142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2,0,0,0,0,0,0,-1.8138831210498365,-3.6044637503498831,-6.5736504693281823,-9.5913913513592064,-12.661851995610103,-15.730531781103936,-18.82437377782054,-21.949975996536434,-25.102787314331003,-28.284614914744068,-31.489293227384003,-34.144145233275616,-36.802401998124232,-39.463726703034375,-42.130879885103504,-43.601705999195346,-45.070393938743891,-46.536395150517748,-48.002552209904678,-49.46229410051987,-50.90987179775761,-52.348012712130682,-53.782006280772251,-55.207026346769581,-56.618301816402195,-57.971255271329042,-58.303313105966879,-58.612296903897402,-58.899619862053854,-59.173438400238517,-59.428368629311244,-59.663765627176232,-59.878894893186974,-60.07260049784869,-60.252410996250291,-60.416583778803215,-60.583340536796833,-60.754150333855378,-60.926726559957871,-61.102675532504136,-61.280544663797258,-61.45740481917251,-61.630517045815523,-61.803104661483559,-61.970919936219502,-62.135304532951928,-62.29792812677055,-62.459796671264044,-62.620620852082993,-62.777715131270796,-62.931658155060468,-63.082928680700455,-63.235116425566879,-63.390035919710158,-63.545779390760437,-63.705650486593434,-63.868781481071764,-64.034916593393518,-64.200419310019299,-64.367396786474984]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2,0,0,0,0,0,0,0,0,-0.61356974736866243,-1.1871632289348806,-1.7211176151890051,-2.2246324477613855,-2.698940042331273,-3.1450472591819683,-3.5651402203265801,-3.9608750388540437,-4.3323097843474097,-4.4949772749274537,-4.6480817473827925,-4.793075461558483,-4.9319832996116153,-5.0627213726700182,-5.1875961475343342,-5.3077998446194172,-5.4253015970325924,-5.5396678583751369,-5.6508969291466205,-5.7609816788161927,-5.8723532275868946,-5.9851090736049946,-6.0994527366205871,-6.215414741705569,-6.1309861291545076,-6.0562228542789676,-5.9906754182466706,-5.9339889955966036,-5.8862988012262099,-5.848373550107234,-5.8203690049866523,-5.8020851748987754,-5.7928753360962713,-5.7930598268344067,-5.79334401815197,-5.7931143209142704,-5.7922474535660937,-5.7906148236680535,-5.7887719160755964,-5.7872841348610686,-5.7861034969185283,-5.7851071501264375,-5.784214426034624,-5.7834141512486754,-5.7828883362682033,-5.7824972845408107,-5.7824071068059704,-5.782690724390755,-5.7830405975351917,-5.7838657775845395,-5.7849893961559067,-5.7859026560638904,-5.7869706171285742,-5.7876110727177412,-5.7880015048371929,-5.7881320054090271,-5.7881839984133965,-5.7882331698458902]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2,0,0,0,0,0,0,-0.80000000000012506,-1.6000000000002501,-13.199999999999989,-14.000000000000227,-14.800000000000438,-26.399999999999835,-27.200000000000159,-28.000000000000512,-39.59999999999971,-40.400000000000205,-41.200000000000671,-52.799999999999898,-53.600000000000165,-54.400000000000432,-66.000000000000398,-66.800000000000409,-67.600000000000421,-79.200000000000273,-80.000000000000313,-80.800000000000352,-92.400000000000233,-93.20000000000033,-94.000000000000398,-94.65,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613]
[]
[null,"Table 3c: DYAA - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2,1297.7400014180294,1361.9985718750088,1308.4807468222607,1283.1605856836859,1273.1758452532895,1262.0390865573779,1262.2874084849127,1260.2973760999555,1245.4342552282731,1241.208250726366,1236.9029263222371,1221.9390021128161,1217.951519015666,1214.0839426517396,1199.5204900164415,1195.8739782182874,1239.4350493060999,1225.6242728540894,1222.6315103373379,1219.7888960636199,1206.2823423691627,1204.6520194598836,1203.0437118353825,1190.6588070717735,1189.1986079164312,1188.0567390324509,1176.035502578053,1174.8286878285082,1173.7595762130361,1172.8941891504455,1032.0247908751492,1031.3710499131778,1031.9477825758163,1032.5900379627217,1033.3023397519764,1034.1246616987082,1035.0309735152662,1036.0486011990533,1037.1690669304448,1038.3761520128714,1039.7133130359084,1041.2125508130764,1042.7367797435654,1044.2717300451095,1045.7942050776705,1047.3113309220678,1048.8351008109614,1050.3664666028831,1051.8819106499263,1053.4015639950192,1054.8886406487647,1056.3531933475754,1057.816137471483,1059.2794047884579,1060.7478794418437,1062.2036133937581,1063.6379569105868,1065.0723099952254,1066.5272799761242,1067.9951561663725,1069.4767416494112,1070.9727544661989,1072.4840437485909,1074.0081635215145,1075.5244151250452,1077.0526557850724]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G25+G95","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"BS25+BS95","v":3.5},3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,48.093360190286504,48.046828126076278,48.000010520311079,47.952914918759383,47.90554843739487,47.85791779920568,47.810029366857343,47.761889171782002,47.713502940173576,47.664876116293165,47.616013883426547,47.566921182784718,47.517602730595939,47.468063033602249,47.418306403144051,47.36833696799129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR28+BR98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,{"$f":"G29+G99","v":-0.31},-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G31+G100+G101+G102+G103","v":1337.1321939560526},1335.6331227913831,1334.1248526556674,1332.60762664244,1333.1456739990197,1331.6112113123513,1369.5684435612736,1368.0175650536496,1376.7587602638271,1390.1922045834417,1438.6180649965795,1437.0365006886771,1435.4476635971541,1433.8516989106486,1432.2487455227649,1430.638936445439,1424.1687558682897,1422.5383857912461,1420.9014984986625,1419.2582074484721,1329.6938840269079,1328.1835582777248,1326.6676791124692,1325.1463356119355,1323.6196137389829,1322.0875965045561,1320.5503641219486,1319.0079941503425,1317.4605616285446,1315.9081391997527,1184.4307972280965,1182.9779687381028,1181.5216057983312,1180.0608550574523,1178.5957743906386,1177.1264200016756,1175.6528464966352,1174.1751069532108,1172.6932529860476,1171.2073348083334,1169.7174012899368,1168.2235000123198,1166.725677320454,1165.2239783719401,1163.7184471835226,1162.209126675167,1160.6960587118615,1169.7792841432884,1168.2588428415006,1174.7347737367286,1173.2071148514322,1171.6759033327062,1170.1411754831363,1168.6029667902023,1167.0613119543082,1165.5162449155223,1163.9677988791036,1162.4160063398758,1160.8608991055239,1159.3025083188627,1157.7408644791426,1156.175997462437,1154.6079365411665,1153.0367104028026,{"$f":"BS31+BS100+BS101+BS102+BS103","v":1151.462347167796},1149.8848744067645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G39+G104+G105","v":33.200000000000003},33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,33.200000000000003,{"$f":"BS39+BS104+BS105","v":33.200000000000003},33.200000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G40+G106","v":56.24},56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,56.24,{"$f":"BS40+BS106","v":56.24},56.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G128)-(G129+G130)","v":1247.6921939560525},{"$f":"(H128)-(H129+H130)","v":1246.1931227913831},1244.6848526556673,1243.1676266424399,1243.7056739990196,1242.1712113123513,1280.1284435612736,1278.5775650536496,1287.318760263827,1300.7522045834417,1349.1780649965795,1347.596500688677,1346.0076635971541,1344.4116989106485,1342.8087455227649,1341.1989364454389,1334.7287558682897,1333.0983857912461,1331.4614984986624,{"$f":"(Z128)-(Z129+Z130)","v":1329.8182074484721},1240.2538840269078,1238.7435582777248,1237.2276791124691,1235.7063356119354,1234.1796137389829,1232.6475965045561,1231.1103641219486,1229.5679941503424,1228.0205616285446,1226.4681391997526,1094.9907972280964,1093.5379687381028,1092.0816057983311,1090.6208550574522,1089.1557743906385,1087.6864200016755,1086.2128464966352,1084.7351069532108,1083.2532529860475,1081.7673348083333,1080.2774012899367,1078.7835000123198,1077.2856773204539,1075.7839783719401,1074.2784471835225,1072.7691266751669,1071.2560587118614,1080.3392841432883,1078.8188428415006,1085.2947737367285,1083.7671148514321,1082.2359033327061,1080.7011754831362,1079.1629667902023,1077.6213119543081,1076.0762449155222,1074.5277988791036,1072.9760063398758,1071.4208991055239,1069.8625083188626,1068.3008644791425,1066.7359974624369,1065.1679365411665,1063.5967104028025,1062.0223471677959,{"$f":"(BT128)-(BT129+BT130)","v":1060.4448744067645},{"$f":"(BU128)-(BU129+BU130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G131+SUM(G124:G127)","v":1295.4755541463389},1293.9299509174593,1292.3748631759784,1290.8105415611992,1291.3012224364145,1289.7191291115569,1327.6284729281308,1326.0294542254314,1334.7222632040007,1348.1070806997348,1396.4840788800061,1394.8534218714617,1393.21526632775,1391.5697619442508,1389.9170519259089,1388.2572734134301,1334.4187558682897,1332.7883857912461,1331.1514984986625,1329.5082074484721,1239.9438840269079,1238.4335582777248,1236.9176791124692,1235.3963356119355,1233.8696137389829,1232.3375965045561,1230.8003641219486,1229.2579941503425,1227.7105616285446,1226.1581391997527,1234.6807972280965,1233.2279687381028,{"$f":"AM131+SUM(AM124:AM127)","v":1231.7716057983312},1230.3108550574523,1228.8457743906386,1227.3764200016756,1225.9028464966352,1224.4251069532108,1222.9432529860476,1221.4573348083334,1219.9674012899368,1218.4735000123198,1216.975677320454,1215.4739783719401,1213.9684471835226,1212.459126675167,1210.9460587118615,1220.0292841432884,1218.5088428415006,1224.9847737367286,1223.4571148514322,1221.9259033327062,1220.3911754831363,1218.8529667902023,1217.3113119543082,1215.7662449155223,1214.2177988791036,1212.6660063398758,1211.1108991055239,1209.5525083188627,1207.9908644791426,1206.425997462437,1204.8579365411665,1203.2867104028026,{"$f":"BS131+SUM(BS124:BS127)","v":1201.712347167796},{"$f":"BT131+SUM(BT124:BT127)","v":1200.1348744067645},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G43+G107","v":285.14756603571004},279.59524778677547,273.89580870736876,273.44364027807705,274.80728450681562,274.40739115699307,275.87330405681894,275.52562832591462,275.18844461033876,274.86174742490095,274.56634083526967,274.27100652718775,274.00695377410136,273.7429653048394,273.49984641752775,273.26718943351858,273.04499135112491,272.83322295384556,272.63193453145681,272.45150140307561,272.27111299169758,272.10119740299183,271.95213041308131,271.80310205075205,271.66451470993172,271.52596280730239,271.39784888188018,271.28017152415077,271.17292940797853,271.06571737644515,270.96893819532471,270.8825643149176,270.79624369568393,270.70994895097755,270.63408300809749,270.55824115311265,270.49282637839519,270.4378378767322,270.38287109687172,270.32792533939789,270.28340370497369,270.28070728122458,270.27801085747546,270.27531443372635,270.27261800997724,270.26989515070113,270.26719872695202,270.2645023032029,270.26180587945379,270.25910945570467,270.2564130319555,270.25371660820639,270.25102018445727,270.24832376070816,270.24562733695905,270.24293091320993,270.24023448946082,270.23753806571165,270.23484164196253,270.23211878268648,270.22942235893737,270.22672593518826,270.22402951143908,270.22133308768997,{"$f":"BS43+BS107","v":270.21863666394086},270.21594024019174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G45+G108","v":2.5135729330693342},2.5051118880705867,2.5000806103603335,2.4950493326500798,2.4899754169931292,2.4849441392828755,2.4828548798947194,2.4807229825598665,2.4786337231717104,2.4765444637835543,2.4744552043953978,2.4723233070605448,2.4702340476723887,2.4681447882842322,2.4660128909493793,2.4639236315612232,2.4630708726272816,2.4622607516400379,2.4614079927060963,2.4605552337721552,2.4597024748382141,2.4588923538509695,2.4580395949170284,2.4571868359830873,2.4563767149958426,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,2.4555239560619015,{"$f":"BS45+BS108","v":2.4555239560619015},2.4555239560619015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,316.92721679503325,363.14955422358673,355.57015252538275,359.94312037694129,372.3875717277545,385.08491121757822,395.57487387262665,405.59468024873757,414.08641954218234,422.29629449634007,430.31749988006123,437.25799115940032,443.72453168282368,449.91625477613252,455.79595132072717,461.35688391599047,466.52685624092771,471.97308068678257,477.120690836405,482.04932908429134,486.76835002578463,492.29321067460467,497.5194272080804,502.46414268979714,507.19435946319231,511.87157689775904,516.19452363188316,520.23071442406581,524.07152169301651,527.66465639814953,530.9598862365857,533.54136322712361,536.84868465890099,539.94143346720375,542.82635884892932,545.57418544521261,548.13558568713836,550.51473824399943,552.70669619002342,554.69742698266475,556.54741161017637,558.24454277208383,559.96792156199137,561.72222131750948,563.48422425919807,565.26702146536502,567.06530564928153,568.86018193641314,570.62530634149027,572.38898816069957,574.11024985767574,575.80145378222699,577.48102207555507,579.15621700354768,580.82691467007862,582.46909993574207,584.08341432515317,585.68072909102079,587.2919019280788,588.92593948644799,590.57073636854841,592.24801940649991,593.95247179661442,595.68155188531989,597.40408436663006,599.14102877442588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,409.63919700189399,441.60705350449166,403.6143200578702,381.98556051769754,369.97208863767725,358.03769217281933,347.07493344147832,336.12268129876082,324.58919437972969,313.14546982262794,301.77034548831881,291.65941277616918,282.19105968249397,273.12114395871379,264.44576769866086,256.20086141487241,248.23266377196663,240.78103968912311,233.6412297417836,226.85432636062899,220.4176978635474,214.24558499360236,208.37788029694278,202.8196604290429,197.59495643030661,192.74627700592146,188.16663793457971,183.88233731429787,179.9253076534541,176.27424239662784,172.91119097187328,169.78422294477016,167.16452570664046,164.83435092305305,162.78455110986181,161.00453565719533,159.50134551662282,158.29351710315325,157.38621685079963,156.7769932441673,156.44910555887549,156.41177985932572,156.37532617139604,156.32552395418614,156.2608423258381,156.17764432075313,156.08886262706059,156.00840195357472,155.93660540364323,155.86913043369182,155.80637722446954,155.74741080998126,155.6953674092936,155.64666809133954,155.60510145031313,155.57363054521855,155.54522563451931,155.52859738635433,155.51804063955873,155.5014941208799,155.48791974299291,155.46289371922364,155.43074173133644,155.39138208397216,155.35063535941347,155.30908430132274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,{"$f":"G48","v":0},{"$f":"H48","v":2.3923275399416601E-4},4.7834108030919101E-4,7.1734504668469895E-4,9.56224759033943E-4,1.19500026583199E-3,1.4336516919294701E-3,1.6721990665636E-3,1.9106324953205799E-3,2.1489421027557003E-3,2.38714788930153E-3,2.6252300270367002E-3,2.8632084972246802E-3,3.1010634907888E-3,3.3388149698509802E-3,3.5764530727506001E-3,3.8139679567000301E-3,4.0513795551626805E-3,4.2886681060537004E-3,4.5258535237639201E-3,4.7629160649586598E-3,4.9998756249843498E-3,5.23672237476975E-3,5.4734465040236898E-3,5.7100678795771699E-3,5.94656680485407E-3,6.1829631277084494E-3,6.4192371702219897E-3,6.6554087612991893E-3,6.8914681042985806E-3,7.1274054212648701E-3,7.3632405127303105E-3,7.5989537473035596E-3,7.8345649066340686E-3,8.07005437789712E-3,8.3054419238874095E-3,8.5407177802327202E-3,8.7758722011560993E-3,9.0109249212208201E-3,9.2458563738987698E-3,9.4806862749672299E-3,9.7153950763701896E-3,9.950002475124951E-3,1.018449873897E-2,1.04188741541469E-2,1.0653148389581799E-2,1.08873019432882E-2,1.1121354465498601E-2,1.13552864726088E-2,1.15891175961847E-2,1.1822838135919101E-2,1.2056438409913901E-2,1.22899380217862E-2,1.25233175337721E-2,1.2756596530888E-2,1.29897555936608E-2,1.32228142885337E-2,1.3455762946994701E-2,1.36885919188526E-2,1.3921320742738901E-2,1.4153930044796701E-2,1.4386439345149301E-2,1.4618829288141798E-2,1.48511193754157E-2,1.50832999701011E-2,{"$f":"BT48","v":1.5315361453556799E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G138*(G133+SUM(G135:G137)-SUM(G145:G148))","v":0},{"$f":"H138*(SUM(H133:H137)-SUM(H145:H148))","v":0.24467574043135715},{"$f":"I138*(SUM(I133:I137)-SUM(I145:I148))","v":0.46470223767341812},{"$f":"J138*(SUM(J133:J137)-SUM(J145:J148))","v":0.68421801310453145},{"$f":"K138*(SUM(K133:K137)-SUM(K145:K148))","v":0.91385237286049981},1.1425438756401565,1.3721536003982402,1.5983977477715092,1.8199810133222623,2.0395170498919932,2.2571089265682325,2.4732616769854023,2.6881964993373297,2.9018463663099161,3.1142637737012446,3.3255604540536265,3.5349437586153711,3.746029984681281,3.9560302370604128,4.1655744957004615,4.3746849988368135,4.5881781864054609,4.8012897284030638,5.0140341491020797,5.2270249870532393,5.441484352004216,5.6551974343236457,5.8686921442690778,6.0828174623049076,6.2970833476247705,6.5111074800662294,6.7217365505999274,6.941296422423604,7.161548223394103,7.3825566349238789,7.6047209768890784,7.8278874229609334,8.0523458192686288,8.2781160611700919,8.5051023689317073,8.7337955122423558,8.9645795846993348,9.1962223696207541,9.428586652018808,9.6614287718249834,9.8948335892874706,10.128909315039049,10.363688962042843,10.598892163814487,10.834758852971895,11.070847523910622,11.307246961798349,11.544216315856913,11.781759922900314,12.019958241010515,12.258563004337448,12.497468896735853,12.736939332203816,12.977246780736422,13.218316329711614,13.460149491645936,13.702784224571126,13.946224091362918,14.190461509844978,14.435183537550396,14.680679096662399,0,{"$f":"BV138*(SUM(BV133:BV137)-SUM(BV145:BV148))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G136-G147))*1000000)/((G169)*1000)","v":108.70795014500878},{"$f":"(((H136-H147))*1000000)/((H169)*1000)","v":120.97985035007203},{"$f":"(((I136-I147))*1000000)/((I169)*1000)","v":113.08274578128109},109.94634534124751,109.78497800742085,109.62516606666257,109.01813022375357,108.4608875310969,107.60792634673757,106.78086987630687,105.9789762626686,105.21304194643851,104.47294669345388,103.74741732741626,103.03439006385975,102.32407391458905,101.63662295405956,101.09755114230406,100.56534470269153,100.04997139469722,99.531617640001016,99.296298654564637,99.063733421770507,98.832716229308417,98.598544979439652,98.420516441925287,98.250108174053352,98.082205130791593,97.910285326362555,97.738106193745665,97.567369415030001,97.397924655057778,97.427915500418564,97.458169656253261,97.490808719527692,97.528229746316384,97.56938264802163,97.610541095005615,97.650782755892493,97.690853202498545,97.734506834426767,97.779979569916293,97.825247338312693,97.873425972166032,97.924913747151109,97.980510029626515,98.037389181726013,98.092516695202363,98.145852712934058,98.19829836478857,98.249837034672623,98.300645021553478,98.349982296650012,98.398625660349467,98.445724032289917,98.490647160861073,98.53496807605265,98.576700063634874,98.617059853510469,98.658749605891387,98.699770656009221,98.743342443270819,98.788503380007697,98.835286680992965,98.882435803225846,98.929779434259132,{"$f":"(((BU136-BU147))*1000000)/((BU169)*1000)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G137-G148))*1000000)/((G170)*1000)","v":154.46574220302983},{"$f":"(((H137-H148))*1000000)/((H170)*1000)","v":171.95632937578745},160.75625454400563,156.30088612353035,156.05591665246183,155.80485488499815,155.68866647369438,155.57070210482408,155.12975228206636,154.67042606548819,154.19685582393558,153.73418686991056,153.27515768746022,152.80513099810801,152.32334433727971,151.87831522532704,151.44030214730208,151.12856495714965,150.80605264842686,150.49044618368922,150.15433260987584,149.83085263731891,149.50853646841313,149.18658663889644,148.85957248214606,148.60628541220092,148.36437672672011,148.12794207352306,147.88937034402196,147.6548478163246,147.42770862348846,147.1570294217025,147.08975574046175,147.03245685594823,146.98887611512009,146.96304497521999,146.95423245227138,146.95815573936429,146.97409772807481,147.00336334401607,147.05105397732535,147.11483989170478,147.17834781189032,147.24564828744275,147.31724653114301,147.39418968375361,147.4727813705735,147.54905026287912,147.62293543120268,147.69562764401675,147.76709103884201,147.83756294227322,147.9060858619014,147.97367771178185,148.03922862710724,148.10191017655438,148.16377866365664,148.22224538808931,148.278908652524,148.33729817519392,148.39480086201101,148.45562355905903,148.51850721046154,148.58349281301608,148.64893299262923,148.71460776625358,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G136-G147)+(G137-G148))*1000000)/((G169+G170)*1000)","v":130.35410726991941},{"$f":"(((H136-H147)+(H137-H148))*1000000)/((H169+H170)*1000)","v":144.33328603108242},134.10343436591776,129.61951544150261,128.68594059880786,127.75901344972027,126.65893002163951,125.60039260501493,124.24410196232274,122.90380880689089,121.57851854590801,120.34752531647889,119.1662364828815,118.01011380298979,116.87906236500139,115.77779179987232,114.71174648938546,113.80510419193573,112.91804842769044,112.06277770705059,111.21768581213942,110.61229424651627,110.0298240230328,109.46866389634609,108.92347150072968,108.45702260421966,108.01742983996364,107.59898454327931,107.19456305670195,106.80801597296505,106.44099012228784,106.08984935790137,105.95557947262711,105.83869999981665,105.74086039980934,105.66314603845704,105.60524843009722,105.56383501071709,105.53809796006003,105.52877640561252,105.53830347386139,105.5652350307499,105.5917697269183,105.62055457872474,105.65222039823337,105.68731102398571,105.72344533201493,105.75821439232094,105.79188679471932,105.82490845991279,105.85773669938946,105.8903730395302,105.92195572455914,105.95307362026891,105.98298469428555,106.01140733630992,106.03969964756593,106.06600053098306,106.09102176839728,106.11702350474152,106.14239738988056,106.16971823544277,106.19821010051896,106.22793556744571,106.25813863941684,{"$f":"(((BT136-BT147)+(BT137-BT148))*1000000)/((BT169+BT170)*1000)","v":106.28844121723432},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G53+G111","v":28.250725666968052},28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,28.250725666968052,{"$f":"BS53+BS111","v":28.250725666968052},28.250725666968052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,2.3567131232212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,2.81,2.7844804894000217,2.781784065650899,2.7790612063748243,2.7763647826257021,2.7736683588765794,2.7709719351274571,2.7682755113783357,2.765579087629213,2.7628826638800907,2.760186240130968,2.7574898163818462,2.7547933926327235,2.7520969688836012,2.7494005451344794,2.7467041213853567,2.7440076976362344,2.7412848383601598,2.738588414611038,2.7358919908619153,2.7331955671127934,2.7304991433636707,2.7278027196145485,2.7251062958654262,2.7224098721163035,2.7197134483671817,2.7170170246180585,2.7143206008689367,2.7116241771198148,2.7089277533706921,2.7062313296215699,2.7035084703454952,2.700812046596373,2.6981156228472511,2.6954191990981289,2.6927227753490062,2.6900263515998835,2.6873299278507621,2.6846335041016389,2.6819370803525171,2.6792406566033944,2.6765442328542721,2.6738478091051503,2.6711513853560276,2.6684549616069053,2.6657321023308311,2.6630356785817084,2.6603392548325866,2.6576428310834639,2.6549464073343416,2.6522499835852194,2.6495535598360971,2.6468571360869748,2.6441607123378521,2.6414642885887303,2.6387678648396076,2.6360714410904853,2.6333750173413626,2.6306785935922408,2.6279557343161666,2.6252593105670439,2.622562886817922,2.6198664630687989,2.6171700393196771,2.6144736155705548,2.6117771918214325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,0.59,0.58153895500125241,0.57650767729099894,0.57147639958074548,0.56640248392379489,0.56137120621354131,0.55928194682538512,0.55715004949053193,0.55506079010237586,0.55297153071421978,0.5508822713260636,0.54875037399121041,0.54666111460305433,0.54457185521489815,0.54243995788004495,0.54035069849188877,0.53949793955794756,0.53868781857070336,0.53783505963676215,0.53698230070282083,0.53612954176887961,0.53531942078163541,0.53446666184769409,0.53361390291375277,0.53280378192650857,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,0.53195102299256736,{"$f":"BR56+BR114","v":0.53195102299256736},0.53195102299256736,0.53195102299256736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,{"$f":"G57+G115","v":26.06},26.805649161850191,27.946076600704711,29.052758663025298,30.126848278890655,31.221646292707845,32.276898804826011,33.297519071118955,34.292664017019341,35.269317738196143,36.236748018743434,37.119373640483502,37.965520897838068,38.785580179772019,39.575028452899481,40.339829913204696,41.081536581947177,41.799948913536632,42.493913977894131,43.162434047067194,43.805509121055834,44.423094856395238,45.015191253085426,45.581820482858895,46.123115576109335,46.639054361104243,47.129481635717873,47.59441957168228,48.033890340729982,48.447871771128646,48.836319519413557,49.161785529759563,49.459833260747999,49.737247262457295,49.997508496855581,50.250372526147359,50.489986013009855,50.711737237128503,50.913918975117348,51.096265166189234,51.269462585304062,51.430030270493731,51.592726441982521,51.762273678746588,51.937119959526171,52.119593316210924,52.305325917541204,52.488375739265315,52.666259547367588,52.842813051532922,53.014244885541004,53.181929696793354,53.346510465526144,53.509738758589705,53.670395130708521,53.825375539363002,53.976941501245996,54.123274934310309,54.268921043673878,54.418535893116015,54.568172914290408,54.724417111685007,54.885428231520322,55.051028899938125,55.216563053159057,55.383715742836635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,38.6,37.43345421721444,36.2887916363904,35.14412905556636,33.999466474742306,32.854803893918266,31.794931133896007,30.735058373873745,29.675185613851482,28.615312853829224,27.555440093806958,26.622752064987367,25.750237457381942,24.907809560383583,24.095468373992361,23.313213898208168,22.561046133031073,21.838965078461086,21.146970734498154,20.48506310114233,19.853242178393572,19.251507966251914,18.679860464717315,18.138299673789824,17.626825593469395,17.145438223756027,16.694137564649804,16.272923616150603,15.881796378258544,15.520755850973552,15.189802034295617,14.88893492822479,14.618154532761022,14.377460847904358,14.166853873654755,13.986333610012259,13.835900056976866,13.715553214548535,13.625293082727264,13.5651196615131,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,13.535032950906038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,5.8029890524201075,5.5927542897687399,5.1707169989710691,4.8210566353649078,4.7762401705022057,4.815256594259024,4.8599176435650291,4.900835890295248,4.9389630366293797,4.9750347105602408,5.0096296861086627,5.0498638282170489,5.0854017354384311,5.1190409722523826,5.1518530138567096,5.1834930567688833,5.2144383449382019,5.2448104016495529,5.2745884916893626,5.3036756587578529,5.3319893656436017,5.3595273999556561,5.386284073893103,5.412257354367763,5.4374472127913549,5.4618624295862848,5.4854989960621374,5.5083423169998893,5.530392291612575,5.5516487906487768,5.5721080548861792,5.5917231236231348,5.6074582480024597,5.6222366187593957,5.636617142114023,5.6508937094092957,5.6658614285517652,5.6810332666568595,5.6960267326062786,5.7106995085196957,5.7250375884443363,5.7399165427127512,5.753287047333334,5.7668388731698492,5.7809597029455757,5.7955236859161454,5.8107188712657445,5.8261803248688651,5.8414163441697546,5.8562255400753527,5.870920816889404,5.8851908697841937,5.8991495224816006,5.9128512144741272,5.9264393153102004,5.9398107681369892,5.9527115346247959,5.9653265734594942,5.9775096635927349,5.9896392752995933,6.0020961419275674,6.0145600977129972,6.0275726596901924,6.0409819398378559,6.0547696611715089,6.0685531641018464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,223.36538100000001,215.15823951820272,213.29223965242934,205.98763467152526,194.21079444075264,182.62937028546213,181.79411516719739,180.99727773528033,169.42866408620563,168.68059713425725,167.94323032132087,156.35788690737658,155.55350203354303,154.74701709493041,143.14192628767461,142.33252494337819,141.5155899343261,129.89241958085938,129.06421995310779,128.23206953290486,116.59605085746233,115.75616784468889,114.91251145827889,103.26501892164146,102.4135145950242,101.55809714563074,89.898030387396744,89.034159502742796,88.166462420723519,87.444961442323148,86.71970467022831,86.678213556492238,86.637907520337365,86.589105256476898,86.527766896722738,86.44384298752729,86.34239175830686,86.228511962260569,86.104293313892697,85.970144191870673,85.815391827187398,85.642641611478439,85.469271359118181,85.28886872026672,85.102598033460538,84.908283553081276,84.71005219015052,84.514237338572428,84.323813934918377,84.135147658596566,83.951716971523553,83.772458531125551,83.596615533444464,83.422381972137487,83.250833922931747,83.085178485199577,82.923408180577894,82.767156132427999,82.612023356680311,82.453001754807417,82.293604290754161,82.12759256132324,81.956265303259869,{"$f":"BR60+BR118","v":81.779951778443518},81.603326327638058,81.42508655877927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G145:G150)","v":297.22837005242013},{"$f":"SUM(H145:H150)","v":288.35611663143737},286.05611663143742,278.35611663143737,266.45611663143728,254.85611663143737,254.05611663143728,253.25611663143715,241.65611663143741,240.85611663143717,240.05611663143696,228.45611663143757,227.65611663143724,226.85611663143689,215.25611663143769,214.45611663143717,213.65611663143673,202.05611663143753,201.25611663143724,200.45611663143697,188.85611663143703,188.05611663143699,187.25611663143698,175.65611663143713,174.85611663143709,174.05611663143705,162.45611663143717,161.65611663143707,160.856116631437,160.2061166314374,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143776,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143782,159.55611663143779,159.55611663143782,159.55611663143782,159.55611663143779,159.55611663143779,159.55611663143782,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143782,159.55611663143779,159.55611663143779,159.55611663143782,159.55611663143779,159.55611663143776,159.55611663143776,159.55611663143776,159.55611663143782,159.55611663143779,159.55611663143776,159.55611663143779,159.55611663143779,159.55611663143779,{"$f":"SUM(BT145:BT150)","v":159.55611663143779},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G151*1000000)/(G166*1000)","v":128.52372885997119},{"$f":"(H151*1000000)/(H166*1000)","v":123.34402186251376},121.90239555246728,117.63345453412394,111.5526646180295,105.6661071415448,104.31499396906122,103.05812171089234,97.514622156763835,96.418633762642671,95.356381712231695,90.084473480460062,89.125348035626772,88.196725234854881,83.133610694626867,82.293997251456872,81.475063012745252,76.583852396400729,75.832242969909402,75.102391184163565,70.369381545502449,69.702083155396565,69.053599254727885,64.460017492581215,63.865643136600042,63.287352092931698,58.814379459338625,58.28275049969556,57.765085961767056,57.314648818393948,56.877029689365202,56.718314212460108,56.571571656396252,56.430270971096206,56.291083262383253,56.144911864499292,55.997283161518553,55.852468465004002,55.711992853869226,55.576038914880236,55.434858812314943,55.291675392604354,55.147320624251407,54.997605576337499,54.844000252880306,54.68454209171464,54.523132288686327,54.365010832125833,54.212281087806296,54.061553682837769,53.916052525986402,53.774527747071332,53.636377421885413,53.500076738312885,53.366627135455062,53.238585668543472,53.11399774440828,52.994324984058487,52.875757002974609,52.754478279322946,52.633719148578145,52.508138714152437,52.379298798727994,52.247394520320391,52.116206189180446,{"$f":"(BT151*1000000)/(BT166*1000)","v":51.984385058309741},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"31FP","Measured Non Household - properties","Input","000's",2,{"$f":"G63","v":105.45548497267758},105.331,105.229,105.126,105.024,104.922,104.82,104.718,104.616,104.514,104.41200000000001,104.31,104.208,104.10599999999999,104.004,103.902,103.8,103.697,103.595,103.49299999999999,103.39100000000001,103.289,103.187,103.08499999999999,102.983,102.881,102.779,102.67700000000001,102.575,102.473,102.371,102.268,102.166,102.06399999999999,101.962,101.86,101.758,101.65600000000001,101.554,101.452,101.35,101.248,101.146,101.044,100.94199999999999,100.839,100.73699999999999,100.63500000000001,100.533,100.431,100.32899999999999,100.227,100.125,100.023,99.921000000000006,99.819000000000003,99.716999999999999,99.614999999999995,99.513000000000005,99.41,99.308000000000007,99.206000000000003,99.103999999999999,99.001999999999995,{"$f":"BS63","v":98.9},98.798000000000002]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2,13.763989071038251,13.638999999999999,13.521000000000001,13.403,13.284000000000001,13.166,13.117000000000001,13.067,13.018000000000001,12.968999999999999,12.92,12.87,12.821,12.772,12.722,12.673,12.653,12.634,12.614000000000001,12.593999999999999,12.574,12.555,12.535,12.515000000000001,12.496,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001]
[null,"33FP","All void non-households - properties","Input","000's",2,20.665003358309889,22.072403999999999,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,1163.27782,{"$f":"G156+SUM(H157:H162)","v":1209.0011199999999},{"$f":"H156+SUM(I157:I162)","v":1260.4372199999998},{"$f":"I156+SUM(J157:J162)","v":1310.3513199999998},1358.7954199999997,1408.1735199999996,{"$f":"L156+SUM(M157:M162)","v":1455.7680199999995},{"$f":"M156+SUM(N157:N162)","v":1501.8005199999996},1546.6840199999995,1590.7335199999995,1634.3670199999995,1674.1756199999995,1712.3389554838704,1749.3256587096769,1784.9317296774188,1819.4261683870961,1852.8789748387089,1885.2811490322576,1916.5806909677415,1946.7326006451606,1975.7368780645154,2003.5915232258055,2030.2965361290317,2055.8529167741931,2080.2666651612899,2103.5367812903219,2125.6562651612899,2146.6261167741932,2166.447336129032,2185.1189232258062,2202.6388780645157,2217.3182006451607,2230.760890967741,2243.2729490322572,2255.0113748387093,2266.4161683870966,2277.2233296774193,2287.2248587096774,2296.3437554838711,2304.5680200000002,2312.3796522580647,2319.6216522580648,2326.959652258065,2334.606652258065,2342.4926522580649,2350.722652258065,2359.0996522580649,2367.3556522580648,2375.3786522580649,2383.3416522580651,2391.0736522580651,2398.6366522580652,2406.0596522580649,2413.421652258065,2420.6676522580651,2427.6576522580649,2434.4936522580647,2441.0936522580646,2447.6626522580646,2454.4106522580646,2461.1596522580644,2468.2066522580644,2475.4686522580646,2482.9376522580646,2490.4036522580645,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,{"$f":"BY156+SUM(BZ157:BZ162)","v":2497.9426522580648},2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2,9.4106643000000592,24.843,24.59,23.068000000000001,21.597999999999999,22.532,22.736999999999998,21.175000000000001,20.026,19.192,18.776,17.934000000000001,17.7,17.228999999999999,16.553999999999998,16.148,15.811999999999999,15.467000000000001,15.07,14.628,14.186,13.742000000000001,13.298,12.855,12.417999999999999,11.98,11.535,11.090999999999999,10.648,10.204000000000001,9.7579999999999991,7.6230000000000002,7.0919999999999996,6.867,6.7990000000000004,7.1710000000000003,7.2789999999999999,7.1790000000000003,7.0019999999999998,6.8129999999999997,7.1059999999999999,7.242,7.3380000000000001,7.6470000000000002,7.8860000000000001,8.23,8.3770000000000007,8.2560000000000002,8.0229999999999997,7.9630000000000001,7.7320000000000002,7.5629999999999997,7.423,7.3620000000000001,7.2460000000000004,6.99,6.8360000000000003,6.6,6.569,6.7480000000000002,6.7489999999999997,7.0469999999999997,{"$f":"BQ67","v":7.2619999999999996},7.4690000000000003,7.4660000000000002,7.5389999999999997]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2,{"$f":"G68","v":31.937999999999999},20.880299999999998,26.8461,26.8461,26.8461,26.8461,24.857500000000002,24.857500000000002,24.857500000000002,24.857500000000002,24.857500000000002,21.874600000000001,20.4633354838709,19.757703225806502,19.052070967741901,18.3464387096774,17.6408064516129,16.935174193548399,16.229541935483802,15.523909677419301,14.818277419354899,14.112645161290301,13.4070129032258,12.701380645161301,11.9957483870968,11.290116129032199,10.5844838709678,9.8788516129031798,9.1732193548387109,8.4675870967742508,7.76195483870967,7.05632258064509,6.3506903225806299,5.6450580645161699,4.9394258064515899,4.2337935483871298,3.5281612903225499,2.8225290322580801,2.1168967741935001,1.41126451612904,0.70563225806457897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR71","v":0},0,0]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,{"$f":"G72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3283064365386999E-13,0,-2.3283064365386999E-13,0,-2.3283064365386999E-13,2.3283064365386999E-13,0,0,0,0,0,0,0,0,0,-4.6566128730773896E-13,0,4.6566128730773896E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7FP","Measured household void properties","Input","000's",2,51.235165300546456,51.977992687104603,47.028651455634098,47.1339843479427,49.225535325944499,51.377586822688102,53.466629662968799,55.5128152400655,57.531855988731103,59.535849946947103,61.5414190693905,63.379850443709202,65.151154759021097,66.879469276014504,68.554969089214197,70.187562912198302,71.778997296500293,73.327779001817404,74.830649662227998,76.284676498926004,77.688862502011105,79.042175955786703,80.343718542183694,81.592682922551205,82.788522209635502,83.930440289597897,85.017431987841306,86.048877732446599,87.024203612098404,87.942795450033898,88.804040641973899,89.535299640943293,90.204579285087902,90.824576807642799,91.401678854286899,91.954429952588598,92.471296376268995,92.943161182925905,93.366544249138798,93.740783711760997,94.086415259525296,94.396641978469106,94.710998465596106,95.038610859138799,95.376482085908904,95.729112852225796,96.088064019791204,96.441851807871004,96.785675233269302,97.126946898487205,97.458337015725903,97.782501321360797,98.100681619073299,98.416263376122203,98.7268882476166,99.026553356097196,99.319630133384905,99.602601783090407,99.884256720712003,100.17359932154299,100.462997678821,100.76518798025,101.076612423236,101.396929103991,101.71713244232301,102.040482041366]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2,898.81784430000005,877.93754430000001,851.09144430000003,824.24534430000006,797.39924429999996,770.55314429999999,745.69564430000003,720.83814429999995,695.98064429999999,671.12314430000004,646.26564429999996,624.39104429999998,603.92770881612898,584.17000559032203,565.11793462258095,546.77149591290299,529.13068946128999,512.19551526774205,495.96597333225799,480.44206365483899,465.62378623548398,451.51114107419397,438.10412817096801,425.402747525807,413.40699913870998,402.116883009677,391.53239913870999,381.653547525806,372.48032817096799,364.01274107419403,356.25078623548399,349.19446365483901,342.84377333225802,337.19871526774199,332.25928946129,328.02549591290301,324.49733462258098,321.67480559032299,319.55790881612899,318.14664429999999,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2,59.418886612021858,57.860902049737497,48.538616967068997,45.2872733463714,44.130847042339298,42.954359447525803,41.849756356853803,40.720380899736199,39.568402227231303,38.395360799010099,37.202732730296603,36.140786488998103,35.135835851307597,34.153482210683499,33.194717921740498,32.261281114927399,31.354456015966999,30.4753461938007,29.624958579816798,28.804277596014,28.0143002522926,27.255971670712999,26.530190169344699,25.8378063836563,25.179626981809498,24.556404780824501,23.968841877573301,23.417601140792701,22.903299778616201,22.4265086709886,21.987753828553,21.586546472776099,21.224327861495201,20.901649587766801,20.618922606328699,20.376652989508301,20.174944103647402,20.013907153015701,19.893688406051702,19.814430164086701,19.7764658046375,19.7797946412493,19.783150204200499,19.786628577480801,19.790196057022801,19.793898102390902,19.797644378748199,19.801315119619701,19.804862064592101,19.808362960667701,19.811743839777499,19.815033368258501,19.8182453501494,19.821414766809301,19.824518638142401,19.827498287095299,19.830398557277601,19.833185906007198,19.835947765464301,19.838772092124302,19.841583959154502,19.844506333781901,19.847503382711199,{"$f":"BR75","v":19.8505706351845},19.8536213396278,19.856686451070502]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G153:G156)+G163+G164+G165","v":2312.6341936145936},{"$f":"SUM(H153:H156)+H163+H164+H165","v":2337.8199630368422},2346.5996327227031,2366.300621994314,2388.6127466682833,2411.9003105702136,2435.4707503198224,2457.410560439801,2478.1526225159619,2498.0245750459567,2517.4625160996866,2536.021001232707,2554.3363549103278,2572.1603157866971,2589.2790513109544,2605.9752083271251,2622.3498176124663,2638.3644894956178,2653.9649725420441,2669.1043183949391,2683.7825270543035,2697.9985119264988,2711.750273011528,2725.039853606208,2737.8745134914452,2750.2512093704213,2762.1836381654143,2773.6528431732386,2784.6598676907147,2795.2036684210225,2805.2821587705271,2813.1322104137193,2820.4292714465819,2827.4915906954088,2834.4829657606147,2841.8624472420966,2849.3546047799168,2856.7424326359419,2863.9455969551905,2870.9515781758482,2878.2632453641636,2885.7168009197194,2893.2705129697979,2901.1466037366208,2909.2720424429326,2917.7553752546173,2926.3930726985404,2934.9045312274916,2943.1729015978626,2951.3786741591562,2959.3434451555049,2967.1318989896208,2974.7742912692238,2982.3530424429323,2989.8107711857601,2997.0014159431935,3004.0313929906633,3010.8151519890985,3017.566568786177,3024.503735713668,3031.4429459379758,3038.6930586140325,3046.167480105948,3053.8578640391761,3061.5451180819514,{"$f":"SUM(BT153:BT156)+BT163+BT164+BT165","v":3069.3085327924373},2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648]
[null,"37FP","Measured Non Household - Population","Input","000's",2,{"$f":"G77","v":92.950935036736212},93.380074439332162,94.061201988037411,94.7918259019836,95.433556330230317,95.983540320224265,96.427922653299092,97.221973235425324,98.123673783702628,99.039462897253912,99.914781137069895,100.82284904234248,102.29001109986322,103.53124473531146,104.50742635958299,105.35946487919593,106.16048368008657,106.9377592087136,107.79661329163071,108.66997278043928,109.44745614148175,110.35383970099819,111.32177510921574,112.40160478352867,113.50892886321077,114.65869398557521,115.864504573191,117.07706601353217,118.23911193992431,119.35093746063767,120.35917067686715,121.26368197927553,122.04143781394383,122.6864805365159,123.30974565914735,123.84872567250385,124.42529198795884,124.78736890752357,125.07784200177882,125.27326804993668,125.52540248796957,125.76567236240396,125.97558229752376,126.33752493632275,126.91796906354533,127.71889813459023,128.56665268339378,129.44450610940117,130.32097589963627,131.20591301063817,132.10239879711145,133.0077204554398,133.86183687368577,134.70923938668403,135.45974851339642,136.13301117026299,136.83189977509025,137.43496844392098,137.89452334080951,138.33872479753742,138.68553520969076,139.04835213336096,139.41304640352575,139.77837016900784,{"$f":"BS77","v":140.19099726546159},140.53610500507986]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2,2.6525705737704914,2.6819999999999999,2.6659999999999999,2.65,2.6339999999999999,2.6190000000000002,2.6160000000000001,2.613,2.6110000000000002,2.609,2.609,2.6080000000000001,2.6059999999999999,2.6059999999999999,2.6059999999999999,2.6070000000000002,2.6139999999999999,2.621,2.6280000000000001,2.6360000000000001,2.645,2.653,2.661,2.67,2.6789999999999998,2.6869999999999998,2.6989999999999998,2.71,2.722,2.734,2.7450000000000001,2.7549999999999999,2.7650000000000001,2.7730000000000001,2.7810000000000001,2.7869999999999999,2.7909999999999999,2.794,2.7970000000000002,2.798,2.7970000000000002,2.7949999999999999,2.7930000000000001,2.7909999999999999,2.7890000000000001,2.7850000000000001,2.782,2.7789999999999999,2.7759999999999998,2.774,2.7709999999999999,2.7690000000000001,2.766,2.7639999999999998,2.762,2.76,2.7589999999999999,2.7570000000000001,2.7559999999999998,2.7549999999999999,2.7530000000000001,2.7519999999999998,2.75,2.7480000000000002,2.746,2.7440000000000002]
[null,"39FP","Measured Household - Population","Input","000's",2,2675.6756650000002,2780.16466451627,2897.2065867444699,3009.5621704105802,3117.5551488085098,3227.9382337235202,3332.4546506361098,3432.5476183373198,3529.4217481840501,3624.4973206012401,3718.4804548837101,3803.1275411903598,3883.8668155457499,3962.8039443032499,4039.63106502458,4114.5454622361203,4185.9450589113403,4255.0301853280098,4321.8345061455202,4386.6768667610604,4450.4736425252804,4510.4411935461503,4567.8092307345996,4622.7842321655398,4676.2479505476304,4726.9872111591003,4774.1936442980896,4818.7772106278398,4861.9777765483896,4903.0700848354099,4941.4427139705404,4973.2022464834999,5002.5585469501202,5029.8932140194702,5055.1314203362299,5078.7737479442303,5100.42788186299,5120.3793709165702,5138.6457236015003,5155.0492733704104,5169.9032960883496,5183.2135241877304,5196.7688194222101,5210.4025436259799,5223.87086927155,5237.23981426503,5250.6496146848704,5264.1304718650699,5277.4420159056199,5290.7859276659601,5303.7849293148302,5316.5421648132997,5329.2791657968801,5342.0103656668398,5354.7934633145096,5367.4510182978602,5379.8817128022301,5392.3234782009404,5404.9774113746398,5417.7394881701803,5430.6363620878801,5443.6439864655003,5456.7791303758904,5470.0152257397203,5483.1529675544598,5496.3966981542399]
[null,"40FP","Unmeasured Household - Population","Input","000's",2,2402.0808219999999,2350.4432826314301,2284.9843663216702,2219.0624766388701,2152.8989696119602,2087.1165312462399,2025.06713846671,1963.0150072802001,1901.0796086984501,1839.5899216591499,1778.34304032512,1723.9929914577499,1673.0749202556001,1624.37827039593,1577.89536705862,1533.3831374884001,1490.1688285026701,1448.71404471246,1409.05656819141,1371.31139213709,1335.7220680821199,1301.42806768479,1268.8106265577901,1237.9220204445801,1208.9792267703999,1181.6514913557501,1155.7525071248999,1131.5178713206899,1109.23125099252,1088.71119995751,1069.8218836214701,1052.58504215023,1037.0971819617801,1023.2903216910501,1011.08125433799,1000.37531252821,991.23001106454001,983.80360832112694,978.13782149595295,974.20814275868599,971.86704034101103,971.19194102780602,970.52518488015096,969.74336874482299,968.83299637805601,967.76278410905195,966.645019855844,965.60004113094999,964.63040811907695,963.69878887577102,962.80804659114597,961.95023124539398,961.15270463665297,960.384558510695,959.67852451639203,959.05986239465994,958.46767654318205,957.97742143001199,957.54014498026095,957.05168502060906,956.58935466401999,956.02886145876096,955.40758822302098,{"$f":"BR80","v":954.72482472588194},954.03040945836699,953.32969289240305]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G167:G170)","v":5173.3599926105071},{"$f":"SUM(H167:H170)","v":5226.6700215870324},5278.918155054178,5326.0664729514338,5368.5216747507002,5413.6573052899839,5456.5657117561186,5495.3975988529455,5531.2360306662031,5565.7357051576437,5599.3472763458994,5630.5513816904522,5661.837746901213,5693.3194594344914,5724.6398584427825,5755.8950646037165,5784.8883710940972,5813.3029892491841,5841.3156876285611,5869.2942316785902,5898.2881667488818,5924.8761009319387,5950.6026324016057,5975.7778573936484,6001.4151061812408,6025.9843965004256,6048.5096559961803,6070.0821479620618,6092.1701394808333,6113.8662222535577,6134.3687682688778,6149.8059706130052,6164.4621667258443,6178.643016247036,6192.3034203333673,6205.7847861449445,6218.8741849154894,6231.7643481452214,6244.6583870992326,6257.3286841790332,6270.0927389173303,6282.9661375779406,6296.0625865998845,6309.2744373071255,6322.4108347131514,6335.5064965086722,6348.6432872241085,6361.9540191054211,6375.1693999243325,6388.4646295523698,6401.4663747030881,6414.2691165141341,6427.0597073072186,6439.8681635642188,6452.6937363442976,6465.403891862783,6477.9402891205027,6490.4928680748735,6503.1680796957107,6515.884897988326,6528.6642519615907,6541.4732000576223,6554.3497650024374,6567.2664206346108,6580.1203742782882,{"$f":"SUM(BT167:BT170)","v":6593.0064960517229},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G170+G169)/(G156+G164)","v":2.4624252768232742},{"$f":"(H170+H169)/(H156+H164)","v":2.458437344093487},2.4542366109834957,2.4494672621275164,2.4443313053701035,2.4395234391081488,2.4336180859956884,2.4275482615690054,2.4214504483564938,2.4157530972244072,2.410218699948325,2.4045944015860541,2.3990941204866485,2.3943400882106292,2.3903862617969271,2.3869217204199078,2.3829096802099037,2.3790614169359658,2.3754529432075251,2.3723007427480551,2.3700700167815847,2.3672611926752256,2.3645350374865357,2.3619920901071327,2.3600630914831728,2.3581226674299933,2.3557813665397376,2.3534956065060064,2.3518626038474451,2.3505185584198856,2.3491691265384937,2.3478502064112066,2.3467690328244881,2.3457663261543926,2.3446378295003272,2.3431434763489438,2.3413958218172151,2.3397538290823938,2.3383079068204458,2.3369897989894337,2.3354331418124143,2.3338108527084249,2.3322086125458239,2.3303298788945526,2.3281422197719746,2.3255704593376127,2.3228844296922837,2.3203733064158434,2.3180432417286747,2.3158045255606643,2.3136640382656148,2.3116026756461738,2.309686189134935,2.3078403050316045,2.3061436787225533,2.3046570103176154,2.3032339653883733,2.3020558638665469,2.3010050720704545,2.2998312843702156,2.2987202870913452,2.2973734007859252,2.2958804577755743,2.2942397513486159,2.2925710452781138,{"$f":"(BT170+BT169)/(BT156+BT164)","v":2.2908871969498557},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G156/(G156+G164)","v":0.56412408024478677},{"$f":"H156/(H156+H164)","v":0.57931799371090886},0.59693114344618747,0.61386365954511812,0.63018216420692585,0.64632867586096676,0.66127279028377284,0.67568361161078705,0.68966352599253367,0.70328661630391176,0.71662878708335964,0.72835634745875399,0.7392667614121009,0.74965884251361536,0.75952936518432668,0.76892399812479051,0.77786375202772928,0.78636058365252548,0.79442222582825661,0.80205707041961105,0.80927693599544814,0.81609276563474009,0.82251498530721401,0.82855344024138688,0.83421768250708228,0.83951617546393187,0.84445647452190853,0.84904615066329148,0.85329226452236751,0.85720127909746358,0.86077915308124908,0.86394204536291286,0.86678460056898099,0.86932671265769801,0.87157923055909403,0.87356605452857361,0.87527587451057587,0.87670096708121881,0.87784024408209516,0.87869567031802409,0.87929176451032576,0.87962325797585861,0.87995729379157228,0.88030342881272328,0.88065829749725166,0.88102640917823249,0.88139877107940112,0.88176348091347856,0.88211575537329756,0.88246332582106835,0.88279885790318335,0.88312520801066696,0.88344375450206647,0.8837579728223699,0.88406559017149522,0.88436080051684285,0.88464805645279287,0.88492404458419627,0.88519742816864777,0.88547691201141454,0.8857550794828204,0.88604409089126313,0.88634039399856579,0.88664354000094281,0.88694495244769012,{"$f":"BT156/(BT156+BT164)","v":0.88724768987360636},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G156)/(G156+G165+G164+G163)","v":0.5353943030436884},{"$f":"(H156)/(H156+H165+H164+H163)","v":0.55035208959894688},0.57108402100361255,0.58838831383385037,0.60402960048959775,0.61950603185139552,0.63382996547592207,0.64764273766949998,0.66104248555741318,0.67410021757528527,0.68688868822344862,0.69812955480787153,0.7085871865515897,0.71854799625938981,0.72800889221339926,0.73701364786326906,0.74558240195792513,0.75372661505109906,0.76145369905927507,0.76877169758458475,0.77569193872517461,0.7822249114221409,0.78838060896737761,0.79416846801233765,0.7995976442158802,0.80467624970814178,0.80941152634950686,0.81381073092643308,0.81788063105683195,0.82162742152454915,0.82505681373646,0.82808844598532028,0.83081303514797467,0.83324964958382319,0.83540868799250723,0.83731305876946083,0.8389519212260137,0.84031787246004241,0.84140986947157803,0.84222979552600097,0.842801151818384,0.84311888831568005,0.84343906165571481,0.84377083208455783,0.84411097373003763,0.84446380878805249,0.84482071768226497,0.84517029206993655,0.84550794715099264,0.84584109343635971,0.84616270094786805,0.84647550753640588,0.84678083435868423,0.84708201262883598,0.84737686386790834,0.84765982299346643,0.84793515781736695,0.84819969245025151,0.84846173062480479,0.84872961589715734,0.84899623942752445,0.84927325687189992,0.84955726340987636,0.84984782886301213,0.85013673270302781,{"$f":"(BT156)/(BT156+BT165+BT164+BT163)","v":0.85042690653562769},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G135:G137)+G133+G144+G149+G150+G143","v":1274.003361608316},{"$f":"SUM(H135:H137)+H133+H144+H149+H150+H143","v":1338.2154000010851},1284.6507573425718,1259.2835006024452,1249.2513936906846,1238.0670043565838,1238.2674378517702,1236.2292652717376,1221.3177581684467,1217.0431268426594,1212.6889402056638,1197.6759232956006,1193.6391217462619,1189.7220056853421,1175.1087964195856,1171.4123151862789,1167.6050493061002,1153.7942728540895,1150.801510337338,1147.9588960636199,1134.452342369163,1132.8220194598837,1131.2137118353826,1118.8288070717736,1117.3686079164313,1116.226739032451,1104.205502578053,1102.9986878285083,1101.9295762130364,1101.0641891504456,1100.1947908751492,1099.5410499131781,1100.1177825758164,1100.7600379627218,1101.4723397519765,1102.2946616987083,1103.2009735152662,1104.2186011990536,1105.3390669304449,1106.5461520128715,1107.8833130359085,1109.3825508130765,1110.9067797435655,1112.4417300451098,1113.9642050776706,1115.4813309220679,1117.0051008109617,1118.5364666028834,1120.0519106499264,1121.5715639950192,1123.058640648765,1124.5231933475757,1125.9861374714831,1127.449404788458,1128.9178794418438,1130.3736133937582,1131.8079569105871,1133.2423099952255,1134.6972799761245,1136.1651561663725,1137.6467416494118,1139.142754466199,1140.6540437485912,1142.1781635215145,1143.6944151250452,{"$f":"SUM(BT135:BT137)+BT133+BT144+BT149+BT150+BT143","v":1145.2226557850724},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2,70.194497287194494,70.194497287194494,70.111501195578754,70.028505103963013,69.945509012347273,69.862512920731533,69.779516829115792,67.930371417670003,66.081226006224213,64.232080594778424,62.382935183332634,60.533789771886845,58.666784032814633,56.799778293742428,54.932772554670215,53.06576681559801,51.198761076525798,49.760841014024365,48.322920951522924,46.885000889021491,35.094481000631859,33.515714477901206,31.965884505987191,30.416054534073172,28.866224562159157,27.316394590245139,25.766564618331124,24.444954975309606,23.123345332288089,21.801735689266575,20.480126046245058,19.15851640322354,19.304449700300033,19.450382997376526,19.596316294453018,19.742249591529511,19.888182888606003,19.972597377656182,20.057011866706357,20.141426355756536,20.225840844806712,20.31025533385689,20.259943241934398,20.209631150011905,20.159319058089409,20.109006966166916,20.058694874244424,19.869700746224229,19.680706618204031,19.491712490183836,19.302718362163638,19.113724234143444,19.154561595261409,19.195398956379375,19.236236317497344,19.277073678615309,19.317911039733275,19.179238356847641,19.040565673962011,18.901892991076377,18.763220308190746,18.624547625305112,18.693961759058979,18.763375892812846,18.832790026566709,18.902204160320576]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,{"$f":"G176+G177","v":70.194497287194494},{"$f":"H176+H177","v":70.194497287194494},70.111501195578754,70.028505103963013,69.945509012347273,69.862512920731533,69.779516829115792,67.930371417670003,66.081226006224213,64.232080594778424,62.382935183332634,60.533789771886845,58.666784032814633,56.799778293742428,54.932772554670215,53.06576681559801,51.198761076525798,49.760841014024365,48.322920951522924,46.885000889021491,35.094481000631859,33.515714477901206,31.965884505987191,30.416054534073172,28.866224562159157,27.316394590245139,25.766564618331124,24.444954975309606,23.123345332288089,21.801735689266575,20.480126046245058,19.15851640322354,19.304449700300033,19.450382997376526,19.596316294453018,19.742249591529511,19.888182888606003,19.972597377656182,20.057011866706357,20.141426355756536,20.225840844806712,20.31025533385689,20.259943241934398,20.209631150011905,20.159319058089409,20.109006966166916,20.058694874244424,19.869700746224229,19.680706618204031,19.491712490183836,19.302718362163638,19.113724234143444,19.154561595261409,19.195398956379375,19.236236317497344,19.277073678615309,19.317911039733275,19.179238356847641,19.040565673962011,18.901892991076377,18.763220308190746,18.624547625305112,18.693961759058979,18.763375892812846,18.832790026566709,{"$f":"BT176+BT177","v":18.902204160320576},{"$f":"BU176+BU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,{"$f":"G132-G175","v":21.47219253802291},{"$f":"H132-H175","v":-44.285449083625736},7.7241058334066111,31.527040958754014,42.049828745729883,51.652124754973102,89.361035076360622,89.800188953693805,113.40450503555394,131.06395385707538,183.7951386743423,197.17749857586114,199.57614458148805,201.8477562589087,214.80825550632335,216.84495822715121,166.81370656218951,178.99411293715661,180.34998816132452,181.54931138485222,105.49154165774485,105.61153881784116,105.70396727708658,116.5675285401619,116.50100582255163,116.11085747210518,126.5948615438956,126.25930632183417,125.78098541550821,125.09395004930707,134.48600635294724,133.68691882492476,131.6538232225148,129.55081709473052,127.37343463866205,125.08175830296727,122.70187298136898,120.20650575415721,117.60418605560267,114.91118279546185,112.0840882540283,109.09094919924337,106.0688975768885,103.03224832683031,100.00424210585197,96.977795753099144,93.940957900899775,101.49281754040499,98.456932191574197,103.41320974170935,100.3984742026671,97.402709985130514,94.405038011653232,91.403562001744376,88.393432512464415,85.392631521764088,82.409841968516503,79.423696344650352,76.413619129399422,73.387352152490166,70.34412282973085,67.283242996237959,64.203892792575289,61.108546881288021,58.017932042750772,{"$f":"BT132-BT175","v":54.912218621692091},{"$f":"BU132-BU175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,{"$f":"G123-G134","v":0},0,0,0,0,0,0,{"$f":"N123-N134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS123-BS134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,{"$f":"G179-G178","v":-48.722304749171585},{"$f":"H179-H178","v":-114.47994637082023},-62.387395362172143,-38.501464145208999,-27.89568026661739,-18.210388165758431,19.58151824724483,21.869817536023803,47.323279029329726,66.831873262296952,121.41220349100966,136.64370880397428,140.90936054867342,145.04797796516627,159.87548295165314,163.7791914115532,115.61494548566371,129.23327192313224,132.0270672098016,134.66431049583073,70.397060657112988,72.095824339939952,73.738082771099386,86.151474006088733,87.634781260392472,88.794462881860042,100.82829692556447,101.81435134652457,102.65764008322012,103.29221436004049,114.00588030670218,114.52840242170122,112.34937352221476,110.100434097354,107.77711834420903,105.33950871143776,102.81369009276298,100.23390837650102,97.547174188896307,94.769756439705318,91.85824740922159,88.780693865386482,85.808954334954109,82.822617176818412,79.844923047762563,76.868788786932228,73.882263026655352,81.62311679418076,78.776225573370169,83.921497251525523,81.095755840503472,78.288985750987067,75.25047641639182,72.208163045364998,69.157196194967071,66.115557843148778,63.091930928783228,60.244457987802711,57.373053455437415,54.485459161413786,51.580902521540104,48.658695370932847,45.50993103351631,42.345170988475175,39.185142016184059,{"$f":"BT179-BT178","v":36.010014461371512},{"$f":"BU179-BU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Water Company","Yorkshire Water ","Version",1]
[null,"WRZ",{"$f":"MID(CELL(\"filename\",A181),FIND(\"]\",CELL(\"filename\",A181))+1,255)","v":"YWSGRD"},"Planning Scenario","DYAA"]
[]
[]
[]
[]
[]
[null,null,"Yorkshire Water"]
[null,null,"YWSGRD"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Table 3d: DYCP - Baseline","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1BL","Raw water abstracted","Input","Ml/d",2,1422.6370411194766,1498.2992355704894,1458.6776965883648,1430.2160549941177,1419.7553393532382,1408.1333475668307,1411.6114364996115,1412.667226005316,1413.3946457964232,1413.9410575594377,1414.4065159358677,1415.0010062551498,1415.7941000430301,1416.7323196754239,1417.7920776010039,1418.9938975516604,1473.1655098751319,1474.2558027998016,1475.3597346191057,1476.6323163485131,1478.0654408302928,1479.347957129318,1480.6454627537528,1481.9629839149165,1483.4239497097929,1485.2493466049341,1486.9636197277719,1488.6825749297846,1490.5604625106573,1492.4943244085023,1494.4094456833939,1495.7458673724227,1497.0942526574479,1498.5052564286693,1499.9840565778186,1501.5885006149324,1503.2804270269698,1505.0924160103691,1507.0152896011357,1509.0284051312512,1511.1900266628522,1513.5322919131052,1515.9088918936231,1518.3039591841141,1520.6871599812475,1523.0686593175553,1525.4616464309679,1527.8644760142402,1530.2459233409515,1532.6335396046861,1534.978461935224,1537.2941768664239,1539.6077194125955,1541.9224181470847,1544.2439461320214,1546.5478264498224,1548.8240192695969,1551.0990830492788,1553.4016689206292,1555.7241312521471,1558.0656313214383,1560.430278593147,1562.8183050559883,1565.226478273473,1567.6259492886345,1570.0430856943437]
[null,"1.1BL","Non-potable water supplies","Input","Ml/d",2,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,"2BL","Raw water imported ","Input","Ml/d",2,53.473822429098703,53.451462865776911,53.428966094175451,53.406335740183081,53.383575223163767,53.360687773644287,53.337676449009372,53.314544147479658,53.291293620602886,53.267927484452557,53.24444822969847,53.220858230688762,53.19715975366298,53.173354964198481,53.149445933978306,53.125434646956847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3BL","Potable water imported","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4BL","Raw water exported enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5BL","Potable water exported enter as -ve","Input","Ml/d",2,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31]
[null,"6BL","Deployable Output before forecast changes","Input","Ml/d",2,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001,1397.6580000000001]
[null,"6.1BL","Deployable Output post forecast changes","6BL + 7BL","Ml/d",2,{"$f":"G211+G213","v":1383.5267624696271},{"$f":"H211+H213","v":1382.9482540921147},1382.366195728491,1381.7806811912776,1383.191798949586,1382.5996325867482,1382.0042612063967,1381.405759794116,1380.8041995406256,1380.1996481315255,1379.5921700078472,1378.9818266010366,1378.3686765454481,1377.7527758710057,1377.1341781783092,1376.5129347981567,1373.6363198480444,1373.0058149927997,1372.3727897674262,1371.7372880489427,1371.0993520503382,1370.4590224164281,1369.8163383123756,1369.1713375055792,1368.5240564415308,1367.8745303142066,1367.2227931314678,1366.5688777759181,1365.9128160616024,1365.2546387869052,1205.504375783958,1204.8440559648488,1204.1797073648845,1203.513357183142,1202.8450318205198,1202.1747569154802,1201.5025573776563,1200.8284574194827,1200.1524805859945,1199.4746497829251,1198.7949873032264,1198.1135148521178,1197.4302535707702,1196.7452240587108,1196.0584463950438,1195.3699401585552,1194.6797244467832,1193.9878178941135,1193.2942386889679,1192.5990045901362,1191.9021329423115,1191.2036406908712,1190.5035443959548,1189.8018602458737,1189.0986040698992,1188.3937913504617,1187.6874372347932,1186.9795565460461,1186.2701637939222,1185.5592731848287,1184.8468986315984,1184.13305376279,1183.4177519315938,1182.7010062243644,1181.9828294687982,{"$f":"BT211+BT213","v":1181.2632342417751},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7BL","Baseline forecast changes to Deployable Output","sum (7.1BL:7.6BL)","Ml/d",2,{"$f":"SUM(G214:G219)","v":-14.131237530373028},{"$f":"SUM(H214:H219)","v":-14.709745907885463},-15.291804271509136,-15.877318808722521,-14.466201050414156,-15.058367413251972,-15.653738793603452,-16.252240205884164,-16.853800459374497,-17.458351868474665,-18.065829992152885,-18.676173398963556,-19.289323454552004,-19.905224128994405,-20.523821821690944,-21.145065201843408,-24.021680151955742,-24.652185007200359,-25.285210232573853,-25.92071195105737,-26.558647949661903,-27.198977583572116,-27.841661687624438,-28.48666249442099,-29.133943558469312,-29.783469685793463,-30.435206868532319,-31.089122224082097,-31.745183938397766,-32.403361213094939,-192.15362421604212,-192.81394403515134,-193.47829263511554,-194.14464281685815,-194.81296817948024,-195.48324308451993,-196.15544262234388,-196.82954258051743,-197.50551941400565,-198.18335021707514,-198.86301269677375,-199.54448514788234,-200.22774642922997,-200.91277594128937,-201.59955360495638,-202.28805984144498,-202.97827555321689,-203.67018210588654,-204.36376131103225,-205.058995409864,-205.75586705768873,-206.45435930912882,-207.15445560404535,-207.8561397541265,-208.55939593010089,-209.26420864953835,-209.97056276520701,-210.67844345395397,-211.38783620607796,-212.09872681517149,-212.81110136840178,-213.52494623721003,-214.24024806840629,-214.95699377563562,-215.6751705312019,{"$f":"SUM(BT214:BT219)","v":-216.39476575822496},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.1BL","Change in DO due to climate change","Input","Ml/d",2,-14.131237530373028,-14.709745907885463,-15.291804271509136,-15.877318808722521,-16.466201050414156,-17.058367413251972,-17.653738793603452,-18.252240205884164,-18.853800459374497,-19.458351868474665,-20.065829992152885,-20.676173398963556,-21.289323454552004,-21.905224128994405,-22.523821821690944,-23.145065201843408,-23.768905062803924,-24.395294188807384,-25.02418723278879,-25.655540604144107,-26.289312365436899,-26.92546213716787,-27.563951009830816,-28.20474146256106,-28.847797287770391,-29.493083521217613,-30.140566377033792,-30.790213187261998,-31.441992345528888,-32.095873254491835,-32.751826276753718,-33.409822688955046,-34.069834638794418,-34.731835104741776,-35.395797858234573,-36.061697428170419,-36.729509067517938,-37.399208721893274,-38.070772999955807,-38.744179145493263,-39.419405011074559,-40.096429033165123,-40.775230208596668,-41.455788072308906,-42.138082676267459,-42.822094569490218,-43.507804779101434,-44.195194792354641,-44.884246539556216,-45.574942377839761,-46.267265075732666,-46.961197798471176,-47.656724094015544,-48.353827879725941,-49.052493429659307,-49.75270536244966,-50.454448629741364,-51.157708505142182,-51.862470573665405,-52.568720721638329,-53.2764451270466,-53.985630250294207,-54.696262825356371,-55.408329851301687,-56.121818584168977,-56.836716529175874]
[null,"7.2BL","Total confirmed DO reductions to restore sustainable abstraction enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.3BL","Total expected DO reductions to restore sustainable abstraction (Environmental Destination) (excl. any confirmed reductions) enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-11.28,-170.37,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019,-170.36800000000019]
[null,"7.4BL","Change in DO from prolonged Outage reduction enter as -ve","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.5BL","Change in DO from drought measures","Zero for baseline","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.6BL","Total other changes to DO (loss of Derwent Valley import)","Input","Ml/d",2,0,0,0,0,2,2,2,2,2,2,2,2,2,2,2,2,11.027224910848183,11.023109181607026,11.018977000214939,11.014828653086738,11.010664415774997,11.006484553595755,11.00228932220638,10.998078968140071,10.99385372930108,10.989613835424151,10.985359508501475,10.981090963179902,10.976808407131124,10.972512041396897,10.968202060711604,10.963878653803903,10.959542003679083,10.955192287883811,10.950829678754523,10.946454343650693,10.942066445174255,10.937666141376049,10.933253585950361,10.928828928418312,10.924392314300995,10.919943885282976,10.915483779366895,10.911012131019724,10.906529071311269,10.90203472804545,10.897529225884732,10.893012686468289,10.888485228524175,10.883946967975966,10.879398018044128,10.874838489342544,10.870268489970378,10.865688125599632,10.861097499558596,10.856496712911515,10.851885864534552,10.847265051188401,10.842634367587635,10.837993906467041,10.833343758645022,10.828684013084356,10.824014756950291,10.819336075666264,10.814648052967286,10.809950770951097]
[null,"8BL","Raw water losses, treatment works losses and operational use","Input","Ml/d",2,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371]
[null,"9BL","Total Outage Allowance","Input","Ml/d",2,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063]
[null,"10BL","Water Available For Use (own sources)","(6BL + 7BL) - (8BL + 9BL)","Ml/d",2,{"$f":"(G211+G213)-(G220+G221)","v":1303.1171716834297},{"$f":"(H211+H213)-(H220+H221)","v":1302.5386633059172},1301.9566049422936,1301.3710904050802,1302.7822081633885,1302.1900418005507,1301.5946704201992,1300.9961690079185,1300.3946087544282,1299.790057345328,1299.1825792216498,1298.5722358148391,1297.9590857592507,1297.3431850848083,1296.7245873921117,1296.1033440119593,1293.226729061847,1292.5962242066023,1291.9631989812287,1291.3276972627452,1290.6897612641408,1290.0494316302306,1289.4067475261782,1288.7617467193818,1288.1144656553333,1287.4649395280092,1286.8132023452704,1286.1592869897206,1285.5032252754049,1284.8450480007077,1125.0947849977606,1124.4344651786514,1123.7701165786871,1123.1037663969446,1122.4354410343224,1121.7651661292828,1121.0929665914589,1120.4188666332852,1119.742889799797,1119.0650589967277,1118.385396517029,1117.7039240659203,1117.0206627845728,1116.3356332725134,1115.6488556088464,1114.9603493723578,1114.2701336605858,1113.5782271079161,1112.8846479027704,1112.1894138039388,1111.492542156114,1110.7940499046738,1110.0939536097574,1109.3922694596763,1108.6890132837018,1107.9842005642643,1107.2778464485957,1106.5699657598486,1105.8605730077247,1105.1496823986313,1104.4373078454009,1103.7234629765926,1103.0081611453963,1102.291415438167,1101.5732386826007,{"$f":"(BT211+BT213)-(BT220+BT221)","v":1100.8536434555776},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11BL","Total Water Available For Use","10BL + sum (2BL:5BL)","Ml/d",2,{"$f":"G222+SUM(G207:G210)","v":1356.2809941125283},{"$f":"H222+SUM(H207:H210)","v":1355.6801261716942},1355.075571036469,1354.4674261452633,1355.8557833865523,1355.240729574195,1354.6223468692085,1354.0007131553982,1353.375902375031,1352.7479848297805,1352.1170274513483,1351.4830940455279,1350.8462455129136,1350.2065400490067,1349.5640333260901,1348.9187786589162,1292.916729061847,1292.2862242066024,1291.6531989812288,1291.0176972627453,1290.3797612641408,1289.7394316302307,1289.0967475261782,1288.4517467193818,1287.8044656553334,1287.1549395280092,1286.5032023452704,1285.8492869897207,1285.193225275405,1284.5350480007078,1124.7847849977607,1124.1244651786515,1123.4601165786871,1122.7937663969446,1122.1254410343224,1121.4551661292828,1120.7829665914589,1120.1088666332853,1119.4328897997971,1118.7550589967277,1118.075396517029,1117.3939240659204,1116.7106627845728,1116.0256332725135,1115.3388556088464,1114.6503493723578,1113.9601336605858,1113.2682271079161,1112.5746479027705,1111.8794138039389,1111.1825421561141,1110.4840499046738,1109.7839536097574,1109.0822694596764,1108.3790132837019,1107.6742005642643,1106.9678464485958,1106.2599657598487,1105.5505730077248,1104.8396823986313,1104.127307845401,1103.4134629765927,1102.6981611453964,1101.981415438167,1101.2632386826008,{"$f":"BT222+SUM(BT207:BT210)","v":1100.5436434555777},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12BL","Water delivered measured non-household","Input Note - consumption & uspl","Ml/d",2,300.25087691968741,293.12961234611095,287.15597449524591,286.68197373203782,288.11111789013643,287.6919072024628,289.22823863917284,288.86375697464882,288.51027193849836,288.16777778172104,287.85807914066697,287.54845625754024,287.27161941450839,286.99484994702874,286.73995378318386,286.49602268744997,286.26305351377403,286.04101481221721,285.82996094778287,285.64076541186267,285.45161674360793,285.27344458800059,285.11712374368892,284.96084338475038,284.81550620782036,284.67020617347953,284.53584613042989,284.41242460136624,284.2999401963728,284.18748732293767,284.08596906742633,283.99535572686653,283.90479903734524,283.81426946678556,283.73467027084655,283.65509632130909,283.58645094203507,283.5287332869886,283.47103839845391,283.41336554337676,283.36661815911788,283.36370756731901,283.36079697552009,283.35788638372122,283.3549757919223,283.35203666490975,283.34912607311082,283.34621548131196,283.34330488951304,283.34039429771417,283.33748370591525,283.33457311411638,283.33166252231746,283.32875193051859,283.32584133871973,283.3229307469208,283.32002015512194,283.31710956332302,283.31419897152415,283.31125984451154,283.30834925271262,283.30543866091375,283.30252806911483,283.29961747731596,283.2967068855171,283.29379629371817]
[null,"12.1BL","Non-potable water consumption","Input","Ml/d",2,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,"13BL","Water delivered unmeasured non-household","Input Note - consumption & uspl","Ml/d",2,2.5465846311476543,2.575945766322826,2.570514870809399,2.5650839752959711,2.5596070552442942,2.5541761597308668,2.5519209573566468,2.5496197304441779,2.5473645280699579,2.545109325695738,2.5428541233215181,2.5405528964090487,2.5382976940348287,2.5360424916606092,2.5337412647481399,2.5314860623739195,2.5305655716089319,2.5296911053821938,2.5287706146172062,2.5278501238522182,2.5269296330872306,2.5260551668604925,2.5251346760955045,2.5242141853305169,2.5233397191037783,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907]
[null,"14BL","Water delivered measured household","Input Note - consumption & uspl","Ml/d",2,364.34933939240273,410.37344585959966,411.39014833471538,416.56103039607399,431.13864372076841,446.02112038495414,460.46052166234585,474.33925654580594,487.82380618215115,501.0486232325469,514.12623192955311,525.95723438987534,537.27645648297039,548.32289586874458,559.04774415316297,569.44428362791666,579.42018912248534,589.08566860735709,598.41507473785248,607.50106014217306,616.35753690792058,624.7650934087585,632.82848338530437,640.56676520652968,648.06158538525449,655.49480649256611,662.50524586061056,669.17502752137227,675.61750941099581,681.76514943139523,687.55277697899442,692.44085855618607,696.98733791190523,701.25884414203699,705.26432459716716,709.09559787795149,712.68839927145075,716.04708262395866,719.16480246943036,722.02332811692577,724.70172312781756,727.18372984181144,729.70129366934157,732.26124219595226,734.83354972188897,737.43539363963521,740.05925194478527,742.6798754933526,745.26299275382655,747.84559681633391,750.37434319762247,752.86531945570562,755.34229941983006,757.81492077253699,760.28282001566026,762.71453512440019,765.11120978624081,767.48654646658258,769.88110653509898,772.30728258431668,774.74883492028403,777.23492100390774,779.75841561002994,782.31601934520143,784.86668041135306,787.43779702891663]
[null,"15BL","Water delivered unmeasured household","Input Note - consumption & uspl","Ml/d",2,470.68461634190163,499.28613189296829,467.07423081602434,442.16072687407541,428.43658207091408,414.79305088267699,402.26449796595739,389.73762116948478,377.23794631069586,364.78592959936896,352.35730319240628,341.34987464463848,331.04551249166849,321.16320154408254,311.70147650517083,302.70492694702176,293.99396572400457,285.63391862079362,277.61871483045712,269.99873373946178,262.77376756332399,255.84109948275128,249.25069846664186,243.01036711602671,237.15112891499291,231.72298986566491,226.60050738530734,221.81738870347868,217.41455150639584,213.36746149000885,209.65562336608212,206.21819040561931,203.1371755227475,200.40392893317158,198.0075353656803,195.93545927222561,194.19658228023272,192.81415357182536,191.7949027842576,191.13613148038726,190.8176723138838,190.85125189726395,190.88590664232231,190.90403922107876,190.90366623676579,190.88028826921936,190.84990180707774,190.82969670743179,190.82003930626405,190.81562807449322,190.81685212320923,190.82259425937156,190.83680971807976,190.85508007816995,190.88212559814372,190.92158079883401,190.96470330337362,191.02238661798566,191.08762672053521,191.1454112665707,191.20688119639013,191.25409654341772,191.29242810245552,191.32175136838492,191.34924330273088,191.375692167685]
[null,"16BL","Percentage of consumption driven by climate change","Input","%",1,0,6.9594532279906404E-2,0.13909226394924001,0.20849339683092299,0.27779713773544401,0.34700567764963702,0.41611822088577,0.48513496703569903,0.554056115138439,0.62288186368189402,0.69161241060495104,0.76024696844633699,0.82878770511803401,0.89723383070731599,0.965585540975477,1.03384303114415,1.1020064958971401,1.17007612938217,1.2380511498207001,1.30593370241888,1.3737230029922001,1.4414192435629001,1.5090226156262601,1.57653331015264,1.64395151758906,1.71127646179388,1.7785102656288101,1.84565215059072,1.9127023050515,1.97966091686872,2.0465281733873599,2.1133042614415198,2.1799884104806702,2.2465827213757601,2.3130864212581801,2.3794996949359399,2.4458227267147601,2.51205570039988,2.5781987992977302,2.6442512584033699,2.71021515694291,2.77608972763566,2.8418751518095702,2.9075716103020999,2.9731792834619801,3.0386983511507801,3.1041280538635601,3.1694704495204302,3.23472477638198,3.2998912123776099,3.3649699349577702,3.4299611210954901,3.4948649472880802,3.55968065948512,3.6244102946323302,3.6890530964850798,3.7536092396535001,3.8180788982799401,3.8824622460404301,3.9467594561461601,4.0109697799559898,4.0750952337658299,4.1391350667796001,4.2030894503652299,4.2669585554335798,4.3307425524401104]
[null,"17BL","Volume of consumption driven by climate change","16BL * (12BL + sum(13BL:15BL) - sum (23BL:26BL))","Ml/d",2,{"$f":"G229*(G224+SUM(G226:G228)-SUM(G236:G239))","v":0},{"$f":"H229*(SUM(H224:H228)-SUM(H236:H239))","v":79.434528322068118},153.58971245433742,226.01858458081233,301.80381687925154,377.29736216277223,453.8807705310399,529.66173484067599,605.29876870978194,680.81575836019476,756.24457335832165,831.72715341742105,907.34991464993414,983.10460993285346,1058.9981987062852,1135.0767229476892,1211.0676344042558,1287.1495707156807,1363.2926415258291,1439.7041135304501,1516.4059762401109,1592.9821912994964,1669.6519160647513,1746.4259645690652,1823.5111469632234,1901.3133770041011,1979.0623339059896,2056.9480049091617,2135.2661042569302,2213.8444725405288,2292.5411262053185,2370.1686269649149,2447.8974535162438,2525.8457896141831,2604.0368719092126,2682.6216810168094,2761.5316867585893,2840.8658885018231,2920.6241980354189,3000.7726470941057,3081.4888424622509,3162.8899409641563,3244.5954295652941,3326.5655200822375,3408.713231926602,3491.0666898226764,3573.6649929986984,3656.5069142334414,3739.4918695405927,3822.7061659284486,3905.9861637711301,3989.3693747460829,4072.9441854648858,4156.7205347451336,4240.7209803424412,4324.8550656814314,4409.0812877186918,4493.4952997355695,4578.207734823568,4663.1933418475228,4748.4511042742006,4834.0032172723995,4919.8535995763486,5005.9927472750232,5092.3010151278941,{"$f":"BT229*(SUM(BT224:BT228)-SUM(BT236:BT239))","v":5178.8905169493664},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"18BL","Measured Household - PCC","((14BL - 25BL) * 1,000,000) / (39BL *1,000)","l/h/d",1,{"$f":"(((G227-G238))*1000000)/((G260)*1000)","v":126.37742295137085},{"$f":"(((H227-H238))*1000000)/((H260)*1000)","v":137.20004329838955},131.58343928135719,127.99227431505,127.8626680740702,127.73467513725174,127.71966007200325,127.71768203781028,127.7283988909044,127.7357765498695,127.74339524749119,127.76053024800149,127.78385124462378,127.80261451946122,127.81597956252465,127.81494306714922,127.82673302744998,127.84061777486409,127.84987682106285,127.866809723706,127.8678959386249,127.8840791432423,127.90330207974134,127.92388770086498,127.93912322621384,128.0205210537147,128.11219452503664,128.20686931388661,128.29520704732778,128.38266882178684,128.47210548283329,128.56390767401871,128.65398117718459,128.74450882593351,128.83852558106884,128.93939293415528,129.04567525552224,129.1520474094041,129.25720014022448,129.36222714488736,129.4724596962952,129.58539691043768,129.69803938937068,129.8148571223258,129.9364499082092,130.06395295868336,130.19331636595834,130.32019718373854,130.44456457265852,130.56768177020496,130.68956619421851,130.81045966256318,130.92927388009238,131.04712120286226,131.16277352865657,131.27534560380798,131.38710021667382,131.49515994085633,131.60125007937157,131.70926053776623,131.81631841713036,131.92705577787055,132.04009206278329,132.15547651330428,132.27142340640424,{"$f":"(((BT227-BT238))*1000000)/((BT260)*1000)","v":132.38766691614325},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"19BL","Unmeasured Household - PCC","((15BL - 26BL) * 1,000,000) / (40BL *1,000)","l/h/d",1,{"$f":"(((G228-G239))*1000000)/((G261)*1000)","v":179.77522337585262},195.23102948096863,187.26742571676567,182.1603581485127,181.95774886835704,181.74773307610005,181.69481558081219,181.63965996345436,181.58406252256808,181.50664604279797,181.41225737193901,181.33053132620037,181.25310163101872,181.16288067921474,181.05901726569076,180.99848272382883,180.9465913596558,180.89170702366135,180.82461390990889,180.76609807627466,180.68403118504705,180.61736452213262,180.55267938914074,180.48907637242746,180.42019072011252,180.43877366771864,180.47151809702567,180.5114754121947,180.54965203707371,180.59329524014206,180.64628176646411,180.64732904453038,180.65611634296968,180.67649995863809,180.71292906007767,180.77039189600058,180.84777527927389,180.939790901809,181.04544543244486,181.1661916324243,181.30833642779771,181.46894393512093,181.62932130755851,181.79445088509885,181.96489064181827,182.14196202104495,182.32114394249163,182.4975281695188,182.67096063165408,182.84297345584804,183.01340204460016,183.18257279338596,183.34936047862604,183.51503313509338,183.67822671276744,183.83785174572645,183.99642639882032,184.1508021702642,184.30303068235898,184.45747291288819,184.61088275205401,184.76850193961397,184.92877205468125,185.09173616436988,185.25527650887307,185.41918654681811,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20BL","Average Household - PCC","(((14BL - 25BL) + (15BL - 26BL)) * 1,000,000) / ((39BL + 40BL) *1,000)","l/h/d",1,{"$f":"(((G227-G238)+(G228-G239))*1000000)/((G260+G261)*1000)","v":151.63775842925668},{"$f":"(((H227-H238)+(H228-H239))*1000000)/((H260+H261)*1000)","v":163.78530240655223},156.13618919191273,150.98156315874178,149.95967168824808,148.94453112412091,148.12150219550929,147.33559016618764,146.58188905960114,145.83877256958914,145.10645002346675,144.4698286730443,143.8822856136579,143.31620500598765,142.77130617036013,142.25399651153512,141.77246396788297,141.31525039903443,140.87479742678002,140.46520233795277,140.0603071407082,139.6924276467295,139.34864048538597,139.02691893304299,138.72010388969485,138.50349513524671,138.31707968662766,138.15319898956446,138.0021630621913,137.86937920668123,137.75751866702612,137.66184420125356,137.583508000752,137.5236088810922,137.48465121998044,137.46862149383065,137.47487418334202,137.49861386849142,137.53868354661881,137.59615184482479,137.67491230246264,137.77284621437218,137.87028104828178,137.971115417231,138.07616904001256,138.18629589762969,138.29798373089534,138.40761490443583,138.51546896509657,138.62232377010369,138.72867299099889,138.83457805898433,138.93885240335453,139.04239491122794,139.1441142841723,139.24349595686147,139.34253711875851,139.43854989417349,139.53271277355287,139.62838512771998,139.72315003174799,139.82088860531445,139.92043747580632,140.0218743473061,140.12395829775716,{"$f":"(((BT227-BT238)+(BT228-BT239))*1000000)/((BT260+BT261)*1000)","v":140.22621994271972},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"21BL","Water taken unbilled","Input","Ml/d",2,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224]
[null,"22BL","Distribution system operational use","Input","Ml/d",2,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389]
[null,"23BL","Measured Non Household - USPL","Input","Ml/d",2,2.8444222761901639,3.0056425957745323,3.0027320039756411,2.9997928769630353,2.9968822851641441,2.9939716933652525,2.9910611015663613,2.988150509767471,2.9852399179685793,2.9823293261696886,2.979418734370797,2.9765081425719067,2.973597550773015,2.9706869589741238,2.9677763671752331,2.9648657753763419,2.9619551835774507,2.9590160565648449,2.9561054647659541,2.9531948729670625,2.9502842811681718,2.9473736893692801,2.9444630975703894,2.9415525057714982,2.9386419139726065,2.9357313221737158,2.9328207303748237,2.929910138575933,2.9269995467770427,2.924088954978151,2.9211783631792598,2.918239236166654,2.9153286443677628,2.9124180525688721,2.9095074607699809,2.9065968689710897,2.9036862771721981,2.9007756853733082,2.8978650935744157,2.8949545017755254,2.8920439099766337,2.889133318177743,2.8862227263788522,2.8833121345799606,2.8804015427810694,2.8774624157684641,2.8745518239695724,2.8716412321706817,2.8687306403717905,2.8658200485728993,2.8629094567740081,2.8599988649751169,2.8570882731762257,2.8541776813773341,2.8512670895784438,2.8483564977795521,2.8454459059806609,2.8425353141817693,2.8396247223828786,2.8366855953702732,2.8337750035713816,2.8308644117724913,2.8279538199735992,2.8250432281747084,2.8221326363758177,2.8192220445769265]
[null,"24BL","Unmeasured Non Household - USPL","Input","Ml/d",2,0.59836754200819664,0.62772867718336811,0.62229778166994087,0.61686688615651331,0.61138996610483654,0.60595907059140897,0.60370386821718902,0.60140264130471977,0.59914743893049993,0.59689223655627999,0.59463703418206015,0.59233580726959079,0.59008060489537095,0.58782540252115112,0.58552417560868175,0.58326897323446181,0.58234848246947413,0.58147401624273587,0.58055352547774819,0.5796330347127604,0.57871254394777283,0.57783807772103457,0.57691758695604678,0.57599709619105899,0.57512262996432062,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305]
[null,"25BL","Measured Household - USPL","Input","Ml/d",2,26.204344196007259,28.934733511314722,30.165741342276316,31.36032351268581,32.51972452605748,33.701478737166113,34.840546477735501,35.942231247357213,37.016417275865692,38.070643382626173,39.114913461272543,40.067643126616886,40.980997071341662,41.866190958755844,42.718342505841676,43.543889625009761,44.344507609452087,45.11998106432992,45.869065486128747,46.590683900653765,47.284836307904996,47.951474842362394,48.590599504025981,49.202234225655879,49.786522603811413,50.343440705732455,50.872821002100046,51.374687425673805,51.849063909213896,52.295926519960361,52.715227392393274,53.06654409505888,53.38826477482052,53.687712856204421,53.968645782513015,54.241593968098009,54.500239164348301,54.739603357207045,54.957843724162515,55.154673072096273,55.3416269912749,55.514948038395964,55.690566630466442,55.873580445342824,56.06231418983284,56.259280803724913,56.459765533320763,56.657354398969979,56.84936693156488,57.039943498566402,57.224991598033412,57.405995061079075,57.58364793774016,57.759840916047978,57.933257694208628,58.100547685837483,58.264152032443342,58.422108247715222,58.579322547430543,58.74082081116611,58.902343007661543,59.070997166604137,59.24479686892299,59.423550652539021,59.602232637875368,59.782661714683677]
[null,"26BL","Unmeasured Household - USPL","Input","Ml/d",2,38.85,40.406670088206887,39.171090731910063,37.935511375613245,36.699932019316407,35.464352663019582,34.32029770348548,33.176242743951384,32.032187784417282,30.888132824883186,29.744077865349087,28.737309500959078,27.795493934271651,26.886154766435496,26.009291997450688,25.164905627317111,24.352995656034842,23.573562083603885,22.826604910024194,22.112124135295819,21.430119759418712,20.780591782392918,20.163540204218386,19.578965024895169,19.026866244423221,18.50724386280254,18.020097880033209,17.565428296115108,17.143235111048362,16.753518324832889,16.396277937468675,16.071513948955779,15.779226359294146,15.519415168483826,15.292080376524774,15.097221983417038,14.934839989160611,14.804934393755453,14.707505197201559,14.64255239949898,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714]
[null,"27BL","Void Properties - USPL","Input","Ml/d",2,5.8451052339344267,6.053317852362083,5.5814100051933311,5.2039772715435655,5.1556011826120196,5.1977165522921815,5.2459248815216819,5.2900931297047595,5.33124858958801,5.3701853176707584,5.4075280580864105,5.4509578654726596,5.4893184315157297,5.5256295220197771,5.5610477159255076,5.5952008231464001,5.6286039935454371,5.6613884026014283,5.6935316681711381,5.7249291330355092,5.7554917043244966,5.7852169939242257,5.814098862270507,5.8421351147936695,5.869325720634758,5.8956801576161864,5.9211940986504752,5.9458517892684659,5.9696531206780152,5.9925979533616927,6.0146822295145457,6.0358552585012006,6.0528401719399367,6.0687923399699466,6.0843150608899679,6.0997255688635246,6.115882124597154,6.1322590117897429,6.1484433593143244,6.1642815454504838,6.1797584517987865,6.1958191923570238,6.2102516720844303,6.2248798747742349,6.2401222755104486,6.2558430276389396,6.2722451164707014,6.2889346223656215,6.3053807884548165,6.3213662299734343,6.3372287041825919,6.3526321803383103,6.3676995228054816,6.3824894950260429,6.3971568539190411,6.4115903571655473,6.4255157890087577,6.4391327987932616,6.4522835516148476,6.4653765783949328,6.4788228528757381,6.4922767795824079,6.5063228864622014,6.5207972215289827,6.5356800561176449,6.5505583372491216]
[null,"28BL","Distribution losses","Input","Ml/d",2,224.33329600993454,232.23119969933558,230.23333914098512,222.3485534657072,209.63631763716009,197.13501913879148,197.09696382269982,197.10037758314044,197.13425684845595,197.19031476731993,197.25792270196513,197.27374341233588,197.26901026242859,197.26201024651962,197.25651509322421,197.24636703114192,197.22808693014673,197.20307623188322,197.17263680065824,197.13793277856112,197.09905325846188,197.05600246945616,197.00887860018469,196.95761388791874,196.9020187424197,196.84219966770178,196.77736200486814,196.70841806639339,196.63534402830936,196.55816396289356,196.47692979347093,196.43214317734416,196.38863576560433,196.3359572987996,196.26974703532892,196.179157326677,196.06964816074844,195.94672326790112,195.81263834177389,195.66783419720539,195.50079036232864,195.31431916644826,195.12717868644927,194.93244726068195,194.7313817072546,194.52163346824665,194.30765724161793,194.09628946187271,193.89074135498748,193.68708993826624,193.48908995638897,193.29559360898648,193.10578398165711,192.91771162292758,192.73253807767287,192.55372517459637,192.37910598794619,192.21044335468869,192.04298889395068,191.87133673044767,191.69927885127029,191.52008135741991,191.33514614002019,191.14482861313624,190.95417438501013,190.76177761886925]
[null,"29BL","Total Leakage","sum (23BL:28BL)","Ml/d",2,{"$f":"SUM(G236:G241)","v":298.6755352580746},{"$f":"SUM(H236:H241)","v":311.25929242417715},308.7766110060104,300.46502538866935,287.61984761641497,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,{"$f":"SUM(BT236:BT241)","v":275.09849785522601},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"30BL","Leakage/property","(29BL * 1,000,000) / (36BL * 1,000)","l/prop/d",2,{"$f":"(G242*1000000)/(G257*1000)","v":129.00477970655055},{"$f":"(H242*1000000)/(H257*1000)","v":133.14083092174877},131.58470098614322,126.97669205506017,120.41292504094551,114.05881770884145,112.95495863339789,111.94649452714644,111.00950577286493,110.12641773156494,109.27610484601657,108.47642733301751,107.69861898821215,106.95231403999287,106.24521050210613,105.56451073524305,104.90533948124856,104.26857204548612,103.65566264114209,103.06772049308887,102.5040200098373,101.9639175630207,101.44684065974705,100.95210075227772,100.4788555865585,100.02668007850843,99.594572226899729,99.182743266635896,98.790700094860043,98.41805123654045,98.064466347939003,97.790817238116247,97.537811226207282,97.294187809614954,97.054207479213119,96.802186229033396,96.54765236792089,96.297970272871325,96.055769406966931,95.821364576973721,95.577949062966979,95.331079531972151,95.082190421541725,94.824059391174671,94.559220946633857,94.284291338584069,94.005996809426236,93.733371879108134,93.470043063346282,93.210166578709604,92.959300923847451,92.715291136502444,92.47709940973435,92.242096740459957,92.012009758772081,91.791247208553344,91.576439080202732,91.370105425928216,91.165676575574281,90.956574001490935,90.748367282929763,90.531847919085408,90.30970872476712,90.082286112480631,89.856097899865148,{"$f":"(BT242*1000000)/(BT257*1000)","v":89.628818646310279},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"31BL","Measured Non Household - properties","Input","000's",2,106.9075669398907,105.331,105.229,105.126,105.024,104.922,104.82,104.718,104.616,104.514,104.41200000000001,104.31,104.208,104.10599999999999,104.004,103.902,103.8,103.697,103.595,103.49299999999999,103.39100000000001,103.289,103.187,103.08499999999999,102.983,102.881,102.779,102.67700000000001,102.575,102.473,102.371,102.268,102.166,102.06399999999999,101.962,101.86,101.758,101.65600000000001,101.554,101.452,101.35,101.248,101.146,101.044,100.94199999999999,100.839,100.73699999999999,100.63500000000001,100.533,100.431,100.32899999999999,100.227,100.125,100.023,99.921000000000006,99.819000000000003,99.716999999999999,99.614999999999995,99.513000000000005,99.41,99.308000000000007,99.206000000000003,99.103999999999999,99.001999999999995,98.9,98.798000000000002]
[null,"32BL","Unmeasured Non Household - properties","Input","000's",2,13.953086065573771,13.638999999999999,13.521000000000001,13.403,13.284000000000001,13.166,13.117000000000001,13.067,13.018000000000001,12.968999999999999,12.92,12.87,12.821,12.772,12.722,12.673,12.653,12.634,12.614000000000001,12.593999999999999,12.574,12.555,12.535,12.515000000000001,12.496,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001]
[null,"33BL","All void non-households - properties","Input","000's",2,20.835000000000001,22.072403999999999,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998]
[null,"34BL","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,1163.27782,{"$f":"G247+SUM(H248:H253)","v":1209.0011199999999},{"$f":"H247+SUM(I248:I253)","v":1260.4372199999998},{"$f":"I247+SUM(J248:J253)","v":1310.3513199999998},1358.7954199999997,1408.1735199999996,1455.7680199999995,1501.8005199999996,1546.6840199999995,1590.7335199999995,1634.3670199999995,1674.1756199999995,1712.3389554838704,1749.3256587096769,1784.9317296774188,1819.4261683870961,1852.8789748387089,1885.2811490322576,1916.5806909677415,1946.7326006451606,1975.7368780645154,2003.5915232258055,2030.2965361290317,2055.8529167741931,2080.2666651612899,2103.5367812903219,2125.6562651612899,2146.6261167741932,2166.447336129032,2185.1189232258062,2202.6388780645157,2217.3182006451607,2230.760890967741,2243.2729490322572,2255.0113748387093,2266.4161683870966,2277.2233296774193,2287.2248587096774,2296.3437554838711,2304.5680200000002,2312.3796522580647,2319.6216522580648,2326.959652258065,2334.606652258065,2342.4926522580649,2350.722652258065,2359.0996522580649,2367.3556522580648,2375.3786522580649,2383.3416522580651,2391.0736522580651,2398.6366522580652,2406.0596522580649,2413.421652258065,2420.6676522580651,2427.6576522580649,2434.4936522580647,2441.0936522580646,2447.6626522580646,2454.4106522580646,2461.1596522580644,2468.2066522580644,2475.4686522580646,2482.9376522580646,2490.4036522580645,2497.9426522580648,{"$f":"BT247+SUM(BU248:BU253)","v":2497.9426522580648},{"$f":"BU247+SUM(BV248:BV253)","v":2497.9426522580648},2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648]
[null,"34.1BL","New build properties - properties","Input (new builds in each year)","000's",2,9.4106643000000592,24.843,24.59,23.068000000000001,21.597999999999999,22.532,22.736999999999998,21.175000000000001,20.026,19.192,18.776,17.934000000000001,17.7,17.228999999999999,16.553999999999998,16.148,15.811999999999999,15.467000000000001,15.07,14.628,14.186,13.742000000000001,13.298,12.855,12.417999999999999,11.98,11.535,11.090999999999999,10.648,10.204000000000001,9.7579999999999991,7.6230000000000002,7.0919999999999996,6.867,6.7990000000000004,7.1710000000000003,7.2789999999999999,7.1790000000000003,7.0019999999999998,6.8129999999999997,7.1059999999999999,7.242,7.3380000000000001,7.6470000000000002,7.8860000000000001,8.23,8.3770000000000007,8.2560000000000002,8.0229999999999997,7.9630000000000001,7.7320000000000002,7.5629999999999997,7.423,7.3620000000000001,7.2460000000000004,6.99,6.8360000000000003,6.6,6.569,6.7480000000000002,6.7489999999999997,7.0469999999999997,7.2619999999999996,7.4690000000000003,7.4660000000000002,7.5389999999999997]
[null,"34.2BL","Meter optants - properties","Input (meter optants in each year)","000's",2,32.139000000000003,20.880299999999998,26.8461,26.8461,26.8461,26.8461,24.857500000000002,24.857500000000002,24.857500000000002,24.857500000000002,24.857500000000002,21.874600000000001,20.4633354838709,19.757703225806502,19.052070967741901,18.3464387096774,17.6408064516129,16.935174193548399,16.229541935483802,15.523909677419301,14.818277419354899,14.112645161290301,13.4070129032258,12.701380645161301,11.9957483870968,11.290116129032199,10.5844838709678,9.8788516129031798,9.1732193548387109,8.4675870967742508,7.76195483870967,7.05632258064509,6.3506903225806299,5.6450580645161699,4.9394258064515899,4.2337935483871298,3.5281612903225499,2.8225290322580801,2.1168967741935001,1.41126451612904,0.70563225806457897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.3BL","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4BL","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5BL","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.6BL","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3283064365386999E-13,0,-2.3283064365386999E-13,0,-2.3283064365386999E-13,2.3283064365386999E-13,0,0,0,0,0,0,0,0,0,-4.6566128730773896E-13,0,4.6566128730773896E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7BL","Measured household void properties","Input","000's",2,51.590400273224049,51.977992687104603,47.028651455634098,47.1339843479427,49.225535325944499,51.377586822688102,53.466629662968799,55.5128152400655,57.531855988731103,59.535849946947103,61.5414190693905,63.379850443709202,65.151154759021097,66.879469276014504,68.554969089214197,70.187562912198302,71.778997296500293,73.327779001817404,74.830649662227998,76.284676498926004,77.688862502011105,79.042175955786703,80.343718542183694,81.592682922551205,82.788522209635502,83.930440289597897,85.017431987841306,86.048877732446599,87.024203612098404,87.942795450033898,88.804040641973899,89.535299640943293,90.204579285087902,90.824576807642799,91.401678854286899,91.954429952588598,92.471296376268995,92.943161182925905,93.366544249138798,93.740783711760997,94.086415259525296,94.396641978469106,94.710998465596106,95.038610859138799,95.376482085908904,95.729112852225796,96.088064019791204,96.441851807871004,96.785675233269302,97.126946898487205,97.458337015725903,97.782501321360797,98.100681619073299,98.416263376122203,98.7268882476166,99.026553356097196,99.319630133384905,99.602601783090407,99.884256720712003,100.17359932154299,100.462997678821,100.76518798025,101.076612423236,101.396929103991,101.71713244232301,102.040482041366]
[null,"35BL","Unmeasured households - properties (excl. void)","Input","000's",2,898.81784430000005,877.93754430000001,851.09144430000003,824.24534430000006,797.39924429999996,770.55314429999999,745.69564430000003,720.83814429999995,695.98064429999999,671.12314430000004,646.26564429999996,624.39104429999998,603.92770881612898,584.17000559032203,565.11793462258095,546.77149591290299,529.13068946128999,512.19551526774205,495.96597333225799,480.44206365483899,465.62378623548398,451.51114107419397,438.10412817096801,425.402747525807,413.40699913870998,402.116883009677,391.53239913870999,381.653547525806,372.48032817096799,364.01274107419403,356.25078623548399,349.19446365483901,342.84377333225802,337.19871526774199,332.25928946129,328.02549591290301,324.49733462258098,321.67480559032299,319.55790881612899,318.14664429999999,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601]
[null,"35.1BL","Unmeasured household void properties","Input","000's",2,59.846725409836068,57.860902049737497,48.538616967068997,45.2872733463714,44.130847042339298,42.954359447525803,41.849756356853803,40.720380899736199,39.568402227231303,38.395360799010099,37.202732730296603,36.140786488998103,35.135835851307597,34.153482210683499,33.194717921740498,32.261281114927399,31.354456015966999,30.4753461938007,29.624958579816798,28.804277596014,28.0143002522926,27.255971670712999,26.530190169344699,25.8378063836563,25.179626981809498,24.556404780824501,23.968841877573301,23.417601140792701,22.903299778616201,22.4265086709886,21.987753828553,21.586546472776099,21.224327861495201,20.901649587766801,20.618922606328699,20.376652989508301,20.174944103647402,20.013907153015701,19.893688406051702,19.814430164086701,19.7764658046375,19.7797946412493,19.783150204200499,19.786628577480801,19.790196057022801,19.793898102390902,19.797644378748199,19.801315119619701,19.804862064592101,19.808362960667701,19.811743839777499,19.815033368258501,19.8182453501494,19.821414766809301,19.824518638142401,19.827498287095299,19.830398557277601,19.833185906007198,19.835947765464301,19.838772092124302,19.841583959154502,19.844506333781901,19.847503382711199,19.8505706351845,19.8536213396278,19.856686451070502]
[null,"36BL","Total Resource Zone Properties (incl. voids)","sum (31BL:34BL) + 34.7BL + 35BL + 35.1BL","000's",2,{"$f":"SUM(G244:G247)+G254+G255+G256","v":2315.2284429885244},{"$f":"SUM(H244:H247)+H254+H255+H256","v":2337.8199630368422},2346.5996327227031,2366.300621994314,2388.6127466682833,2411.9003105702136,2435.4707503198224,2457.410560439801,2478.1526225159619,2498.0245750459567,2517.4625160996866,2536.021001232707,2554.3363549103278,2572.1603157866971,2589.2790513109544,2605.9752083271251,2622.3498176124663,2638.3644894956178,2653.9649725420441,2669.1043183949391,2683.7825270543035,2697.9985119264988,2711.750273011528,2725.039853606208,2737.8745134914452,2750.2512093704213,2762.1836381654143,2773.6528431732386,2784.6598676907147,2795.2036684210225,2805.2821587705271,2813.1322104137193,2820.4292714465819,2827.4915906954088,2834.4829657606147,2841.8624472420966,2849.3546047799168,2856.7424326359419,2863.9455969551905,2870.9515781758482,2878.2632453641636,2885.7168009197194,2893.2705129697979,2901.1466037366208,2909.2720424429326,2917.7553752546173,2926.3930726985404,2934.9045312274916,2943.1729015978626,2951.3786741591562,2959.3434451555049,2967.1318989896208,2974.7742912692238,2982.3530424429323,2989.8107711857601,2997.0014159431935,3004.0313929906633,3010.8151519890985,3017.566568786177,3024.503735713668,3031.4429459379758,3038.6930586140325,3046.167480105948,3053.8578640391761,3061.5451180819514,{"$f":"SUM(BT244:BT247)+BT254+BT255+BT256","v":3069.3085327924373},2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648]
[null,"37BL","Measured Non Household - Population","Input","000's",2,92.950935036736212,93.380074439332162,94.061201988037411,94.7918259019836,95.433556330230317,95.983540320224265,96.427922653299092,97.221973235425324,98.123673783702628,99.039462897253912,99.914781137069895,100.82284904234248,102.29001109986322,103.53124473531146,104.50742635958299,105.35946487919593,106.16048368008657,106.9377592087136,107.79661329163071,108.66997278043928,109.44745614148175,110.35383970099819,111.32177510921574,112.40160478352867,113.50892886321077,114.65869398557521,115.864504573191,117.07706601353217,118.23911193992431,119.35093746063767,120.35917067686715,121.26368197927553,122.04143781394383,122.6864805365159,123.30974565914735,123.84872567250385,124.42529198795884,124.78736890752357,125.07784200177882,125.27326804993668,125.52540248796957,125.76567236240396,125.97558229752376,126.33752493632275,126.91796906354533,127.71889813459023,128.56665268339378,129.44450610940117,130.32097589963627,131.20591301063817,132.10239879711145,133.0077204554398,133.86183687368577,134.70923938668403,135.45974851339642,136.13301117026299,136.83189977509025,137.43496844392098,137.89452334080951,138.33872479753742,138.68553520969076,139.04835213336096,139.41304640352575,139.77837016900784,140.19099726546159,140.53610500507986]
[null,"38BL","Unmeasured Non Household - Population","Input","000's",2,2.7379642537908038,2.6819999999999999,2.6659999999999999,2.65,2.6339999999999999,2.6190000000000002,2.6160000000000001,2.613,2.6110000000000002,2.609,2.609,2.6080000000000001,2.6059999999999999,2.6059999999999999,2.6059999999999999,2.6070000000000002,2.6139999999999999,2.621,2.6280000000000001,2.6360000000000001,2.645,2.653,2.661,2.67,2.6789999999999998,2.6869999999999998,2.6989999999999998,2.71,2.722,2.734,2.7450000000000001,2.7549999999999999,2.7650000000000001,2.7730000000000001,2.7810000000000001,2.7869999999999999,2.7909999999999999,2.794,2.7970000000000002,2.798,2.7970000000000002,2.7949999999999999,2.7930000000000001,2.7909999999999999,2.7890000000000001,2.7850000000000001,2.782,2.7789999999999999,2.7759999999999998,2.774,2.7709999999999999,2.7690000000000001,2.766,2.7639999999999998,2.762,2.76,2.7589999999999999,2.7570000000000001,2.7559999999999998,2.7549999999999999,2.7530000000000001,2.7519999999999998,2.75,2.7480000000000002,2.746,2.7440000000000002]
[null,"39BL","Measured Household - Population","Input","000's",2,2675.6756650000002,2780.16466451627,2897.2065867444699,3009.5621704105802,3117.5551488085098,3227.9382337235202,3332.4546506361098,3432.5476183373198,3529.4217481840501,3624.4973206012401,3718.4804548837101,3803.1275411903598,3883.8668155457499,3962.8039443032499,4039.63106502458,4114.5454622361203,4185.9450589113403,4255.0301853280098,4321.8345061455202,4386.6768667610604,4450.4736425252804,4510.4411935461503,4567.8092307345996,4622.7842321655398,4676.2479505476304,4726.9872111591003,4774.1936442980896,4818.7772106278398,4861.9777765483896,4903.0700848354099,4941.4427139705404,4973.2022464834999,5002.5585469501202,5029.8932140194702,5055.1314203362299,5078.7737479442303,5100.42788186299,5120.3793709165702,5138.6457236015003,5155.0492733704104,5169.9032960883496,5183.2135241877304,5196.7688194222101,5210.4025436259799,5223.87086927155,5237.23981426503,5250.6496146848704,5264.1304718650699,5277.4420159056199,5290.7859276659601,5303.7849293148302,5316.5421648132997,5329.2791657968801,5342.0103656668398,5354.7934633145096,5367.4510182978602,5379.8817128022301,5392.3234782009404,5404.9774113746398,5417.7394881701803,5430.6363620878801,5443.6439864655003,5456.7791303758904,5470.0152257397203,5483.1529675544598,5496.3966981542399]
[null,"40BL","Unmeasured Household - Population","Input","000's",2,2402.0808219999999,2350.4432826314301,2284.9843663216702,2219.0624766388701,2152.8989696119602,2087.1165312462399,2025.06713846671,1963.0150072802001,1901.0796086984501,1839.5899216591499,1778.34304032512,1723.9929914577499,1673.0749202556001,1624.37827039593,1577.89536705862,1533.3831374884001,1490.1688285026701,1448.71404471246,1409.05656819141,1371.31139213709,1335.7220680821199,1301.42806768479,1268.8106265577901,1237.9220204445801,1208.9792267703999,1181.6514913557501,1155.7525071248999,1131.5178713206899,1109.23125099252,1088.71119995751,1069.8218836214701,1052.58504215023,1037.0971819617801,1023.2903216910501,1011.08125433799,1000.37531252821,991.23001106454001,983.80360832112694,978.13782149595295,974.20814275868599,971.86704034101103,971.19194102780602,970.52518488015096,969.74336874482299,968.83299637805601,967.76278410905195,966.645019855844,965.60004113094999,964.63040811907695,963.69878887577102,962.80804659114597,961.95023124539398,961.15270463665297,960.384558510695,959.67852451639203,959.05986239465994,958.46767654318205,957.97742143001199,957.54014498026095,957.05168502060906,956.58935466401999,956.02886145876096,955.40758822302098,954.72482472588194,954.03040945836699,953.32969289240305]
[null,"41BL","Total Resource Zone Population","sum (37BL:40BL)","000's",2,{"$f":"SUM(G258:G261)","v":5173.4453862905266},{"$f":"SUM(H258:H261)","v":5226.6700215870324},5278.918155054178,5326.0664729514338,5368.5216747507002,5413.6573052899839,5456.5657117561186,5495.3975988529455,5531.2360306662031,5565.7357051576437,5599.3472763458994,5630.5513816904522,5661.837746901213,5693.3194594344914,5724.6398584427825,5755.8950646037165,5784.8883710940972,5813.3029892491841,5841.3156876285611,5869.2942316785902,5898.2881667488818,5924.8761009319387,5950.6026324016057,5975.7778573936484,6001.4151061812408,6025.9843965004256,6048.5096559961803,6070.0821479620618,6092.1701394808333,6113.8662222535577,6134.3687682688778,6149.8059706130052,6164.4621667258443,6178.643016247036,6192.3034203333673,6205.7847861449445,6218.8741849154894,6231.7643481452214,6244.6583870992326,6257.3286841790332,6270.0927389173303,6282.9661375779406,6296.0625865998845,6309.2744373071255,6322.4108347131514,6335.5064965086722,6348.6432872241085,6361.9540191054211,6375.1693999243325,6388.4646295523698,6401.4663747030881,6414.2691165141341,6427.0597073072186,6439.8681635642188,6452.6937363442976,6465.403891862783,6477.9402891205027,6490.4928680748735,6503.1680796957107,6515.884897988326,6528.6642519615907,6541.4732000576223,6554.3497650024374,6567.2664206346108,6580.1203742782882,{"$f":"SUM(BT258:BT261)","v":6593.0064960517229},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"42BL","Average household occupancy rate (excl. voids)","(39BL + 40BL) / (34BL + 35BL) ","h/prop",1,{"$f":"(G261+G260)/(G247+G255)","v":2.4624252768232742},{"$f":"(H261+H260)/(H247+H255)","v":2.458437344093487},2.4542366109834957,2.4494672621275164,2.4443313053701035,2.4395234391081488,2.4336180859956884,2.4275482615690054,2.4214504483564938,2.4157530972244072,2.410218699948325,2.4045944015860541,2.3990941204866485,2.3943400882106292,2.3903862617969271,2.3869217204199078,2.3829096802099037,2.3790614169359658,2.3754529432075251,2.3723007427480551,2.3700700167815847,2.3672611926752256,2.3645350374865357,2.3619920901071327,2.3600630914831728,2.3581226674299933,2.3557813665397376,2.3534956065060064,2.3518626038474451,2.3505185584198856,2.3491691265384937,2.3478502064112066,2.3467690328244881,2.3457663261543926,2.3446378295003272,2.3431434763489438,2.3413958218172151,2.3397538290823938,2.3383079068204458,2.3369897989894337,2.3354331418124143,2.3338108527084249,2.3322086125458239,2.3303298788945526,2.3281422197719746,2.3255704593376127,2.3228844296922837,2.3203733064158434,2.3180432417286747,2.3158045255606643,2.3136640382656148,2.3116026756461738,2.309686189134935,2.3078403050316045,2.3061436787225533,2.3046570103176154,2.3032339653883733,2.3020558638665469,2.3010050720704545,2.2998312843702156,2.2987202870913452,2.2973734007859252,2.2958804577755743,2.2942397513486159,2.2925710452781138,{"$f":"(BT261+BT260)/(BT247+BT255)","v":2.2908871969498557},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"43BL","Total Household Metering penetration (excl. voids)","34BL / (34BL + 35BL)","%",1,{"$f":"G247/(G247+G255)","v":0.56412408024478677},{"$f":"H247/(H247+H255)","v":0.57931799371090886},0.59693114344618747,0.61386365954511812,0.63018216420692585,0.64632867586096676,0.66127279028377284,0.67568361161078705,0.68966352599253367,0.70328661630391176,0.71662878708335964,0.72835634745875399,0.7392667614121009,0.74965884251361536,0.75952936518432668,0.76892399812479051,0.77786375202772928,0.78636058365252548,0.79442222582825661,0.80205707041961105,0.80927693599544814,0.81609276563474009,0.82251498530721401,0.82855344024138688,0.83421768250708228,0.83951617546393187,0.84445647452190853,0.84904615066329148,0.85329226452236751,0.85720127909746358,0.86077915308124908,0.86394204536291286,0.86678460056898099,0.86932671265769801,0.87157923055909403,0.87356605452857361,0.87527587451057587,0.87670096708121881,0.87784024408209516,0.87869567031802409,0.87929176451032576,0.87962325797585861,0.87995729379157228,0.88030342881272328,0.88065829749725166,0.88102640917823249,0.88139877107940112,0.88176348091347856,0.88211575537329756,0.88246332582106835,0.88279885790318335,0.88312520801066696,0.88344375450206647,0.8837579728223699,0.88406559017149522,0.88436080051684285,0.88464805645279287,0.88492404458419627,0.88519742816864777,0.88547691201141454,0.8857550794828204,0.88604409089126313,0.88634039399856579,0.88664354000094281,0.88694495244769012,{"$f":"BT247/(BT247+BT255)","v":0.88724768987360636},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"44BL","Total Household Metering penetration (incl. voids)","(34BL) / (34BL + 34.7BL + 35BL + 35.1BL)","%",1,{"$f":"(G247)/(G247+G256+G255+G254)","v":0.53520141281561529},{"$f":"(H247)/(H247+H256+H255+H254)","v":0.55035208959894688},0.57108402100361255,0.58838831383385037,0.60402960048959775,0.61950603185139552,0.63382996547592207,0.64764273766949998,0.66104248555741318,0.67410021757528527,0.68688868822344862,0.69812955480787153,0.7085871865515897,0.71854799625938981,0.72800889221339926,0.73701364786326906,0.74558240195792513,0.75372661505109906,0.76145369905927507,0.76877169758458475,0.77569193872517461,0.7822249114221409,0.78838060896737761,0.79416846801233765,0.7995976442158802,0.80467624970814178,0.80941152634950686,0.81381073092643308,0.81788063105683195,0.82162742152454915,0.82505681373646,0.82808844598532028,0.83081303514797467,0.83324964958382319,0.83540868799250723,0.83731305876946083,0.8389519212260137,0.84031787246004241,0.84140986947157803,0.84222979552600097,0.842801151818384,0.84311888831568005,0.84343906165571481,0.84377083208455783,0.84411097373003763,0.84446380878805249,0.84482071768226497,0.84517029206993655,0.84550794715099264,0.84584109343635971,0.84616270094786805,0.84647550753640588,0.84678083435868423,0.84708201262883598,0.84737686386790834,0.84765982299346643,0.84793515781736695,0.84819969245025151,0.84846173062480479,0.84872961589715734,0.84899623942752445,0.84927325687189992,0.84955726340987636,0.84984782886301213,0.85013673270302781,{"$f":"(BT247)/(BT247+BT256+BT255+BT254)","v":0.85042690653562769},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"45BL","Distribution input","sum (12BL:15BL) +21BL + 22BL + 27BL + 28BL","Ml/d",2,{"$f":"SUM(G226:G228)+G224+G235+G240+G241+G234","v":1398.7808635485753},{"$f":"SUM(H226:H228)+H224+H235+H240+H241+H234","v":1474.4206984362663},1434.7766626825403,1406.2923907343011,1395.808914576402,1384.1640353404753,1387.619112948621,1388.6517701527957,1389.3559394170261,1389.8789850438902,1390.3209641655662,1390.8918644858386,1391.6612597966932,1392.5756746396225,1393.6115235349823,1394.7893321986176,1395.8355098751319,1396.9258027998017,1398.0297346191057,1399.3023163485132,1400.7354408302929,1402.0179571293181,1403.3154627537529,1404.6329839149164,1406.0939497097929,1407.9193466049342,1409.6336197277719,1411.3525749297846,1413.2304625106574,1415.1643244085026,1417.0794456833939,1418.415867372423,1419.764252657448,1421.1752564286694,1422.6540565778187,1424.258500614932,1425.9504270269699,1427.7624160103692,1429.6852896011358,1431.6984051312511,1433.8600266628523,1436.2022919131055,1438.5788918936232,1440.9739591841139,1443.3571599812476,1445.7386593175554,1448.1316464309682,1450.5344760142402,1452.9159233409516,1455.3035396046866,1457.6484619352241,1459.9641768664242,1462.2777194125954,1464.5924181470848,1466.9139461320212,1469.2178264498225,1471.4940192695969,1473.7690830492788,1476.0716689206295,1478.394131252147,1480.7356313214384,1483.1002785931471,1485.4883050559881,1487.8964782734731,1490.2959492886346,{"$f":"SUM(BT226:BT228)+BT224+BT235+BT240+BT241+BT234","v":1492.7130856943438},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"46BL","Target headroom (climate change component)","Input","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"47BL","Target headroom (All other components)","Input","Ml/d",2,70.194497287194494,72.930000000000007,72.77,72.599999999999994,72.44,72.27,72.11,70.08,68.040000000000006,66.010000000000005,63.98,61.95,59.9,57.84,55.79,53.74,51.68,50.05,48.41,46.78,45.15,43.51,41.95,40.4,38.840000000000003,37.28,35.72,34.409999999999997,33.11,31.81,30.51,29.21,29.48,29.76,30.04,30.31,30.59,30.81,31.02,31.24,31.46,31.68,31.81,31.93,32.049999999999997,32.18,32.299999999999997,32.229999999999997,32.15,32.07,31.99,31.91,32.17,32.42,32.68,32.93,33.18,33.17,33.159999999999997,33.14,33.130000000000003,33.119999999999997,33.340000000000003,33.56,33.78,34]
[null,"48BL","Target Headroom","46BL + 47BL","Ml/d",2,70.194497287194494,72.930000000000007,72.77,72.599999999999994,72.44,72.27,72.11,70.08,68.040000000000006,66.010000000000005,63.98,61.95,59.9,57.84,55.79,53.74,51.68,50.05,48.41,46.78,45.15,43.51,41.95,40.4,38.840000000000003,37.28,35.72,34.409999999999997,33.11,31.81,30.51,29.21,29.48,29.76,30.04,30.31,30.59,30.81,31.02,31.24,31.46,31.68,31.81,31.93,32.049999999999997,32.18,32.299999999999997,32.229999999999997,32.15,32.07,31.99,31.91,32.17,32.42,32.68,32.93,33.18,33.17,33.159999999999997,33.14,33.130000000000003,33.119999999999997,33.340000000000003,33.56,33.78,34,{"$f":"BU267+BU268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49BL","Available Headroom","11BL - 45BL","Ml/d",2,{"$f":"G223-G266","v":-42.499869436046993},{"$f":"H223-H266","v":-118.74057226457217},-79.701091646071291,-51.824964589037791,-39.953131189849728,-28.923305766280237,-32.996766079412509,-34.651056997397518,-35.980037041995047,-37.13100021410969,-38.203936714217889,-39.408770440310718,-40.815014283779647,-42.369134590615886,-44.047490208892214,-45.870553539701405,-102.91878081328491,-104.6395785931993,-106.37653563787694,-108.28461908576787,-110.35567956615205,-112.27852549908744,-114.21871522757465,-116.18123719553455,-118.28948405445954,-120.76440707692495,-123.13041738250149,-125.50328794006396,-128.03723723525241,-130.6292764077948,-292.29466068563329,-294.29140219377155,-296.30413607876085,-298.38149003172475,-300.52861554349624,-302.8033344856492,-305.16746043551098,-307.65354937708389,-310.2523998013387,-312.94334613452338,-315.78463014582326,-318.80836784718508,-321.86822910905039,-324.94832591160048,-328.01830437240119,-331.08830994519758,-334.17151277038238,-337.26624890632411,-340.34127543818113,-343.42412580074779,-346.46591977910998,-349.48012696175033,-352.49376580283797,-355.51014868740845,-358.53493284831939,-361.54362588555819,-364.52617282100118,-367.50911728943015,-370.52109591290468,-373.55444885351562,-376.60832347603741,-379.68681561655444,-382.79014391059172,-385.91506283530612,-389.03271060603379,{"$f":"BT223-BT266","v":-392.16944223876612},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49.1BL","Available non-potable balance (if applicable)","1.1BL -12.1BL","Ml/d",2,{"$f":"G206-G225","v":0},{"$f":"H206-H225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT206-BT225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50BL","Supply Demand Balance"," ","Ml/d",2,{"$f":"G270-G269","v":-112.69436672324149},{"$f":"H270-H269","v":-191.67057226457217},-152.47109164607127,-124.42496458903778,-112.39313118984973,-101.19330576628023,-105.10676607941251,-104.73105699739752,-104.02003704199505,-103.1410002141097,-102.18393671421788,-101.35877044031072,-100.71501428377965,-100.20913459061589,-99.837490208892206,-99.610553539701414,-154.59878081328492,-154.68957859319931,-154.78653563787694,-155.06461908576787,-155.50567956615205,-155.78852549908743,-156.16871522757464,-156.58123719553456,-157.12948405445954,-158.04440707692495,-158.85041738250149,-159.91328794006395,-161.14723723525242,-162.43927640779481,-322.80466068563328,-323.50140219377153,-325.78413607876087,-328.14149003172474,-330.56861554349626,-333.1133344856492,-335.75746043551095,-338.46354937708389,-341.27239980133868,-344.18334613452339,-347.24463014582324,-350.48836784718509,-353.67822910905039,-356.87832591160048,-360.0683043724012,-363.26830994519759,-366.47151277038239,-369.49624890632413,-372.49127543818111,-375.49412580074778,-378.45591977910999,-381.39012696175035,-384.66376580283799,-387.93014868740846,-391.21493284831939,-394.47362588555819,-397.70617282100119,-400.67911728943017,-403.68109591290465,-406.69444885351561,-409.73832347603741,-412.80681561655445,-416.13014391059176,-419.47506283530612,-422.81271060603376,{"$f":"BT270-BT269","v":-426.16944223876612},{"$f":"BU270-BU269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 3e: DYCP - Final plan Options","Back to top of sheet"]
[null,"WRMP24 reference","Option type","Cat ID","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1.11FP","Non potable supplies input reductions as -ve and increases as +ve","RSNPS","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2.1FP","Raw water imports","RSRWI","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"3.1FP","Potable water imports input reductions as -ve","RSPWI","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4.1FP","Raw water exports input reductions as +ve and increases as -ve","RSRWE","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5.1FP","Potable water exports input reductions as +ve and increases as -ve","RSPWE","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.2FP","DO benefit from increase raw water abstractions","RSRWA","Ml/d",2,0,0,0,0,0,0,39.5,39.5,49.8,64.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,114.8,125.39999999999999,125.39999999999999,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4,133.4]
[null,"6.3FP","Other options to increase deployable output","RSIPO","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.01FP","DO benefit from supply side drought measures","RSDPS","Ml/d",2,23.935012990724548,23.925004795793583,23.914935186102895,23.904805784609103,23.894618121827836,23.884373643750742,23.874073718870662,23.863719644438206,23.853312652052821,23.842853912675391,23.832344541135758,23.821785600197931,23.811178104236252,23.800523022568399,23.789821282484748,23.779073772008111,22.810655445384853,22.800166547364839,22.789635721189896,22.779063696785528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7.02FP","DO benefit from demand side drought measures","RSDPD","Ml/d",2,20.33784340830352,20.329339335154089,20.320783077208819,20.312176013511781,20.303519444558912,20.294814599025198,20.28606263973403,20.277264668973505,20.268421733247202,20.259534827533422,20.250604899115352,20.241632851035238,20.232619545218085,20.223565805303785,20.214472419221146,20.205340141532908,19.38246445359291,19.373551921749311,19.364603763091992,19.355620597846663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.1FP","Reduce raw water losses and operational use \ninput as -ve","RSLOU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8.2FP","Reduce treatment works losses input as -ve","PSTWL","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9.1FP","Reduce outages input as -ve","PSROU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.2FP","Change volume delivered to measured non households input reductions as -ve, line to include both measured non-household consumption and USPL options","CVMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13.1FP","Change volume delivered to unmeasured non households input reductions as -ve, line to include both unmeasured non-household consumption and USPL options","CVUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14.1FP","Change volume delivered to measured households input reductions as -ve, line to include both measured household consumption and USPL options","CVMHH","Ml/d",2,0,0,0,0,0,0,-1.8138831210498365,-3.6044637503498831,-6.5736504693281823,-9.5913913513592064,-12.661851995610103,-15.730531781103936,-18.82437377782054,-21.949975996536434,-25.102787314331003,-28.284614914744068,-31.489293227384003,-34.144145233275616,-36.802401998124232,-39.463726703034375,-42.130879885103504,-43.601705999195346,-45.070393938743891,-46.536395150517748,-48.002552209904678,-49.46229410051987,-50.90987179775761,-52.348012712130682,-53.782006280772251,-55.207026346769581,-56.618301816402195,-57.971255271329042,-58.303313105966879,-58.612296903897402,-58.899619862053854,-59.173438400238517,-59.428368629311244,-59.663765627176232,-59.878894893186974,-60.07260049784869,-60.252410996250291,-60.416583778803215,-60.583340536796833,-60.754150333855378,-60.926726559957871,-61.102675532504136,-61.280544663797258,-61.45740481917251,-61.630517045815523,-61.803104661483559,-61.970919936219502,-62.135304532951928,-62.29792812677055,-62.459796671264044,-62.620620852082993,-62.777715131270796,-62.931658155060468,-63.082928680700455,-63.235116425566879,-63.390035919710158,-63.545779390760437,-63.705650486593434,-63.868781481071764,-64.034916593393518,-64.200419310019299,-64.367396786474984]
[null,"15.1FP","Change volume delivered to unmeasured households input reductions as -ve, line to include both unmeasured household consumption and USPL options","CVUHH","Ml/d",2,0,0,0,0,0,0,0,0,-0.61356974736866243,-1.1871632289348806,-1.7211176151890051,-2.2246324477613855,-2.698940042331273,-3.1450472591819683,-3.5651402203265801,-3.9608750388540437,-4.3323097843474097,-4.4949772749274537,-4.6480817473827925,-4.793075461558483,-4.9319832996116153,-5.0627213726700182,-5.1875961475343342,-5.3077998446194172,-5.4253015970325924,-5.5396678583751369,-5.6508969291466205,-5.7609816788161927,-5.8723532275868946,-5.9851090736049946,-6.0994527366205871,-6.215414741705569,-6.1309861291545076,-6.0562228542789676,-5.9906754182466706,-5.9339889955966036,-5.8862988012262099,-5.848373550107234,-5.8203690049866523,-5.8020851748987754,-5.7928753360962713,-5.7930598268344067,-5.79334401815197,-5.7931143209142704,-5.7922474535660937,-5.7906148236680535,-5.7887719160755964,-5.7872841348610686,-5.7861034969185283,-5.7851071501264375,-5.784214426034624,-5.7834141512486754,-5.7828883362682033,-5.7824972845408107,-5.7824071068059704,-5.782690724390755,-5.7830405975351917,-5.7838657775845395,-5.7849893961559067,-5.7859026560638904,-5.7869706171285742,-5.7876110727177412,-5.7880015048371929,-5.7881320054090271,-5.7881839984133965,-5.7882331698458902]
[null,"21.1FP","Options to reduce water taken unbilled input as -ve","CSWTU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22.1FP","Reduce distribution system operational use (DSOU) input as -ve","DSDOU","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23.1FP","Options impacting on measured Non Household - USPL input reductions as -ve","CUMNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24.1FP","Options impacting on unmeasured Non Household - USPL input reductions as -ve","CUUNH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25.1FP","Options impacting on measured Household - USPL input reductions as -ve","CUMHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"26.1FP","Options impacting on unmeasured Household - USPL input reductions as -ve","CUUHH","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27.1FP","Options impacting on Void properties - USPL\ninput reductions as -ve","CUVPP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28.1FP","Reduce distribution losses input as -ve","DSRDL","Ml/d",2,0,0,0,0,0,0,-0.80000000000012506,-1.6000000000002501,-13.199999999999989,-14.000000000000227,-14.800000000000438,-26.399999999999835,-27.200000000000159,-28.000000000000512,-39.59999999999971,-40.400000000000205,-41.200000000000671,-52.799999999999898,-53.600000000000165,-54.400000000000432,-66.000000000000398,-66.800000000000409,-67.600000000000421,-79.200000000000273,-80.000000000000313,-80.800000000000352,-92.400000000000233,-93.20000000000033,-94.000000000000398,-94.65,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613,-95.299999999999613]
[]
[null,"Table 3f: DYCP - Final plan","Back to top of sheet"]
[null,"WRMP24 reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"1FP","Raw water abstracted","Input","Ml/d",2,1422.6370411194766,1498.2992355704894,1458.6776965883648,1430.2160549941177,1419.7553393532382,1408.1333475668307,1408.9975533785614,1407.4627622549658,1393.0074255797265,1389.1625029791433,1385.2235463250681,1370.6458420262845,1367.0707862228783,1363.6372964197051,1349.5241500663467,1346.3484075980621,1396.1439068633999,1382.8166802915985,1380.3092508735986,1377.9755141839196,1365.0025776455773,1363.8835297574524,1362.787472667474,1350.918788919779,1349.9960959028551,1349.4473846460387,1338.0028510008674,1337.3735805388376,1336.9061030022976,1336.6521889881278,1196.3916911303716,1196.2591973593885,1197.359953422327,1198.5367366704934,1199.7937612975184,1201.1810732190975,1202.6657595964327,1204.280276833086,1206.0160257029625,1207.8537194585042,1209.8447403305058,1212.022648307468,1214.2322073386749,1216.4566945293445,1218.6681859677242,1220.8753689613839,1223.0923298510954,1225.3197870602071,1227.5293027982177,1229.7453277930767,1231.9233275729703,1234.0754581822234,1236.2269029495569,1238.3801241912802,1240.5409181731325,1242.6874205941613,1244.8093205170017,1246.9322885909942,1249.0815630989068,1251.2481926763733,1253.4328813135498,1255.6370170338362,1257.8615220700794,1260.1034296746709,1262.3373459802019,1264.5874557380234]
[null,"1.1FP","Non-potable water supplies","1.1BL + 1.11FP","Ml/d",2,{"$f":"G206+G276","v":9},{"$f":"H206+H276","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"BT206+BT276","v":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2FP","Raw water imported ","2BL + 2.1FP","Ml/d",2,{"$f":"G207+G277","v":53.473822429098703},53.451462865776911,53.428966094175451,53.406335740183081,53.383575223163767,53.360687773644287,53.337676449009372,53.314544147479658,53.291293620602886,53.267927484452557,53.24444822969847,53.220858230688762,53.19715975366298,53.173354964198481,53.149445933978306,53.125434646956847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3FP","Potable water imported","3BL + 3.1FP","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4FP","Raw water exported enter as -ve","4BL + 4.1FP","Ml/d",2,{"$f":"G209+G279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5FP","Potable water exported enter as -ve","5BL + 5.1FP","Ml/d",2,{"$f":"G210+G280","v":-0.31},-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,-0.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6.1FP","Deployable Output post forecast changes","6.1BL + 6.2FP + 6.3FP +7.01FP +7.02FP","Ml/d",2,{"$f":"G212+G281+G282+G283+G284","v":1427.7996188686552},{"$f":"H212+H281+H282+H283+H284","v":1427.2025982230623},1426.6019139918026,1425.9976629893986,1427.3899365159727,1426.778820829524,1465.6643975650013,1465.0467441075275,1474.7259339259256,1489.1020368717341,1538.4751194480984,1537.8452450522698,1537.2124741949024,1536.5768646988777,1535.9384718800152,1535.2973487116976,1530.6294397470222,1529.9795334619139,1529.3270292517079,1528.6719723435747,1485.8993520503382,1485.259022416428,1484.6163383123755,1483.9713375055792,1483.3240564415307,1482.6745303142065,1482.0227931314678,1481.368877775918,1480.7128160616023,1480.0546387869051,1320.304375783958,1319.6440559648488,1318.9797073648845,1318.313357183142,1317.6450318205198,1316.9747569154802,1316.3025573776563,1315.6284574194826,1314.9524805859944,1314.2746497829251,1313.5949873032264,1312.9135148521177,1312.2302535707702,1311.5452240587108,1310.8584463950438,1310.1699401585552,1309.4797244467832,1319.3878178941136,1318.694238688968,1325.9990045901363,1325.3021329423116,1324.6036406908713,1323.9035443959549,1323.2018602458738,1322.4986040698993,1321.7937913504618,1321.0874372347932,1320.3795565460462,1319.6701637939223,1318.9592731848288,1318.2468986315985,1317.5330537627901,1316.8177519315939,1316.1010062243645,1315.3828294687983,{"$f":"BT212+BT281+BT282+BT283+BT284","v":1314.6632342417752},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"8FP","Raw water losses, treatment works losses and operational use","8BL + 8.1FP + 8.2FP","Ml/d",2,{"$f":"G220+G285+G286","v":31.769693549346371},31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,31.769693549346371,{"$f":"BS220+BS285+BS286","v":31.769693549346371},31.769693549346371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"9FP","Total Outage Allowance","9BL + 9.1FP","Ml/d",2,{"$f":"G221+G287","v":48.639897236851063},48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,48.639897236851063,{"$f":"BS221+BS287","v":48.639897236851063},48.639897236851063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10FP","Water Available For Use (own sources)","(6.1FP) - (8FP + 9FP)","Ml/d",2,{"$f":"(G309)-(G310+G311)","v":1347.3900280824578},{"$f":"(H309)-(H310+H311)","v":1346.7930074368649},1346.1923232056051,1345.5880722032011,1346.9803457297753,1346.3692300433265,1385.2548067788039,1384.6371533213301,1394.3163431397281,1408.6924460855366,1458.065528661901,1457.4356542660723,1456.8028834087049,1456.1672739126802,1455.5288810938177,1454.8877579255002,1450.2198489608247,1449.5699426757164,1448.9174384655105,1448.2623815573772,1405.4897612641407,1404.8494316302306,1404.2067475261781,1403.5617467193817,1402.9144656553333,1402.2649395280091,1401.6132023452703,1400.9592869897206,1400.3032252754049,1399.6450480007077,1239.8947849977606,1239.2344651786514,1238.570116578687,1237.9037663969445,1237.2354410343223,1236.5651661292827,1235.8929665914588,1235.2188666332852,1234.542889799797,1233.8650589967276,1233.1853965170289,1232.5039240659203,1231.8206627845727,1231.1356332725134,1230.4488556088463,1229.7603493723577,1229.0701336605857,1238.9782271079162,1238.2846479027705,1245.5894138039389,1244.8925421561141,1244.1940499046739,1243.4939536097575,1242.7922694596764,1242.0890132837019,1241.3842005642643,1240.6778464485958,1239.9699657598487,1239.2605730077248,1238.5496823986314,1237.837307845401,1237.1234629765927,1236.4081611453964,1235.691415438167,1234.9732386826008,{"$f":"(BT309)-(BT310+BT311)","v":1234.2536434555777},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11FP","Total Water Available For Use","10FP + sum (2FP:5FP)","Ml/d",2,{"$f":"G312+SUM(G305:G308)","v":1400.5538505115564},1399.9344703026418,1399.3112892997806,1398.6844079433843,1400.0539209529391,1399.4199178169708,1438.2824832278131,1437.6416974688098,1447.297636760331,1461.6503735699891,1510.9999768915995,1510.3465124967611,1509.6900431623678,1509.0306288768786,1508.3683270277961,1507.7031925724571,1449.9098489608248,1449.2599426757165,1448.6074384655105,1447.9523815573773,1405.1797612641408,1404.5394316302306,1403.8967475261782,1403.2517467193818,1402.6044656553333,1401.9549395280092,1401.3032023452704,1400.6492869897206,1399.9932252754049,1399.3350480007077,1379.5847849977606,1378.9244651786514,{"$f":"AM312+SUM(AM305:AM308)","v":1378.2601165786871},1377.5937663969446,1376.9254410343224,1376.2551661292828,1375.5829665914589,1374.9088666332852,1374.232889799797,1373.5550589967277,1372.875396517029,1372.1939240659203,1371.5106627845728,1370.8256332725134,1370.1388556088464,1369.4503493723578,1368.7601336605858,1378.6682271079162,1377.9746479027706,1385.279413803939,1384.5825421561142,1383.8840499046739,1383.1839536097575,1382.4822694596764,1381.7790132837019,1381.0742005642644,1380.3678464485959,1379.6599657598488,1378.9505730077249,1378.2396823986314,1377.5273078454011,1376.8134629765927,1376.0981611453965,1375.3814154381671,{"$f":"BS312+SUM(BS305:BS308)","v":1374.6632386826009},1373.9436434555778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12FP","Water delivered measured non-household","12BL + 12.2FP","Ml/d",2,{"$f":"G224+G288","v":300.25087691968741},293.12961234611095,287.15597449524591,286.68197373203782,288.11111789013643,287.6919072024628,289.22823863917284,288.86375697464882,288.51027193849836,288.16777778172104,287.85807914066697,287.54845625754024,287.27161941450839,286.99484994702874,286.73995378318386,286.49602268744997,286.26305351377403,286.04101481221721,285.82996094778287,285.64076541186267,285.45161674360793,285.27344458800059,285.11712374368892,284.96084338475038,284.81550620782036,284.67020617347953,284.53584613042989,284.41242460136624,284.2999401963728,284.18748732293767,284.08596906742633,283.99535572686653,283.90479903734524,283.81426946678556,283.73467027084655,283.65509632130909,283.58645094203507,283.5287332869886,283.47103839845391,283.41336554337676,283.36661815911788,283.36370756731901,283.36079697552009,283.35788638372122,283.3549757919223,283.35203666490975,283.34912607311082,283.34621548131196,283.34330488951304,283.34039429771417,283.33748370591525,283.33457311411638,283.33166252231746,283.32875193051859,283.32584133871973,283.3229307469208,283.32002015512194,283.31710956332302,283.31419897152415,283.31125984451154,283.30834925271262,283.30543866091375,283.30252806911483,283.29961747731596,{"$f":"BS224+BS288","v":283.2967068855171},283.29379629371817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12.1FP","Non-potable water consumption","Input","Ml/d",2,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,"13FP","Water delivered unmeasured non-household","13BL + 13.1FP","Ml/d",2,{"$f":"G226+G289","v":2.5465846311476543},2.575945766322826,2.570514870809399,2.5650839752959711,2.5596070552442942,2.5541761597308668,2.5519209573566468,2.5496197304441779,2.5473645280699579,2.545109325695738,2.5428541233215181,2.5405528964090487,2.5382976940348287,2.5360424916606092,2.5337412647481399,2.5314860623739195,2.5305655716089319,2.5296911053821938,2.5287706146172062,2.5278501238522182,2.5269296330872306,2.5260551668604925,2.5251346760955045,2.5242141853305169,2.5233397191037783,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,2.5224192283387907,{"$f":"BS226+BS289","v":2.5224192283387907},2.5224192283387907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"14FP","Water delivered measured household","14BL + 14.1FP","Ml/d",2,364.34933939240273,410.37344585959966,411.39014833471538,416.56103039607399,431.13864372076841,446.02112038495414,458.646638541296,470.73479279545603,481.25015571282296,491.45723188118768,501.46437993394301,510.2267026087714,518.45208270514991,526.37291987220817,533.94495683883201,541.15966871317255,547.93089589510134,554.9415233740815,561.61267273972828,568.03733343913871,574.22665702281711,581.16338740956314,587.75808944656046,594.03037005601198,600.05903317534978,606.03251239204621,611.5953740628529,616.82701480924163,621.83550313022351,626.55812308462566,630.93447516259221,634.46960328485704,638.68402480593841,642.64654723813965,646.36470473511326,649.92215947771297,653.26003064213955,656.38331699678247,659.2859075762434,661.95072761907704,664.44931213156724,666.76714606300823,669.1179531325447,671.5070918620969,673.90682316193113,676.33271810713109,678.77870728098799,681.22247067418004,683.63247570801104,686.04249215485038,688.40342326140296,690.73001492275364,693.0443712930595,695.35512410127296,697.66219916357727,699.93681999312935,702.17955163118029,704.40361778588215,706.64599010953214,708.91724666460652,711.20305552952357,713.52927051731433,715.88963412895816,718.28110275180791,720.6662611013337,723.07040024244168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"15FP","Water delivered unmeasured household","15BL + 15.1FP","Ml/d",2,470.68461634190163,499.28613189296829,467.07423081602434,442.16072687407541,428.43658207091408,414.79305088267699,402.26449796595739,389.73762116948478,376.62437656332719,363.59876637043408,350.63618557721725,339.12524219687708,328.3465724493372,318.01815428490056,308.13633628484428,298.74405190816771,289.66165593965718,281.13894134586616,272.97063308307435,265.2056582779033,257.84178426371238,250.77837811008126,244.06310231910754,237.7025672714073,231.72582731796032,226.18332200728977,220.94961045616071,216.05640702466249,211.54219827880894,207.38235241640385,203.55617062946155,200.00277566391375,197.00618939359299,194.34770607889263,192.01685994743363,190.00147027662902,188.3102834790065,186.96578002171813,185.97453377927096,185.3340463054885,185.02479697778753,185.05819207042956,185.09256262417034,185.11092490016449,185.1114187831997,185.08967344555131,185.06112989100214,185.04241257257073,185.03393580934551,185.03052092436678,185.03263769717461,185.03918010812288,185.05392138181156,185.07258279362912,185.09971849133774,185.13889007444325,185.18166270583842,185.23852084040112,185.3026373243793,185.35950861050682,185.41991057926157,185.46648547069998,185.50442659761833,185.53361936297588,185.5610593043175,185.58745899783912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"16FP","Percentage of consumption driven by climate change","16BL","%",1,0,6.9594532279906407E-4,1.3909226394924002E-3,2.0849339683092299E-3,2.77797137735444E-3,3.4700567764963702E-3,4.1611822088576996E-3,4.85134967035699E-3,5.5405611513843897E-3,6.2288186368189401E-3,6.9161241060495104E-3,7.6024696844633703E-3,8.2878770511803403E-3,8.9723383070731601E-3,9.6558554097547697E-3,1.03384303114415E-2,1.10200649589714E-2,1.17007612938217E-2,1.2380511498207E-2,1.3059337024188799E-2,1.3737230029922E-2,1.4414192435629001E-2,1.50902261562626E-2,1.5765333101526401E-2,1.6439515175890599E-2,1.71127646179388E-2,1.7785102656288101E-2,1.8456521505907198E-2,1.9127023050514998E-2,1.9796609168687199E-2,2.0465281733873599E-2,2.1133042614415197E-2,2.17998841048067E-2,2.2465827213757603E-2,2.31308642125818E-2,2.3794996949359399E-2,2.4458227267147602E-2,2.51205570039988E-2,2.5781987992977304E-2,2.6442512584033698E-2,2.7102151569429099E-2,2.77608972763566E-2,2.8418751518095701E-2,2.9075716103020999E-2,2.97317928346198E-2,3.0386983511507801E-2,3.1041280538635599E-2,3.1694704495204305E-2,3.2347247763819802E-2,3.2998912123776099E-2,3.3649699349577705E-2,3.42996112109549E-2,3.4948649472880802E-2,3.5596806594851198E-2,3.6244102946323305E-2,3.6890530964850801E-2,3.7536092396534999E-2,3.8180788982799398E-2,3.8824622460404301E-2,3.9467594561461601E-2,4.0109697799559897E-2,4.0750952337658297E-2,4.1391350667795999E-2,4.20308945036523E-2,4.2669585554335795E-2,4.3307425524401102E-2,{"$f":"BU229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"17FP","Volume of consumption driven by climate change","16FP * (12FP + sum(13FP:15FP) - sum (23FP:26FP))","Ml/d",2,{"$f":"G319*(G314+SUM(G316:G318)-SUM(G326:G329))","v":0},{"$f":"H319*(SUM(H314:H318)-SUM(H326:H329))","v":0.79434528322068121},{"$f":"I319*(SUM(I314:I318)-SUM(I326:I329))","v":1.5358971245433741},{"$f":"J319*(SUM(J314:J318)-SUM(J326:J329))","v":2.260185845808123},3.0180381687925153,3.7729736216277221,4.531259807138138,5.2791308343796866,6.0131664539787435,6.7410199219542406,7.4629713307413912,8.1807679424446977,8.895116567823953,9.6058850608543604,10.313168623890871,11.017399478733333,11.71591995191879,12.419388558085588,13.1197482246408,13.819076640224232,14.517546384965931,15.228363492087206,15.938114724086372,16.646918642211826,17.356783456157817,18.071898141513618,18.784684260933332,19.496990144428469,20.211650733189206,20.927047936290752,21.641874745409638,22.345226636986286,23.074314279462353,23.805626105085178,24.539400110249151,25.276985773903558,26.017835887691646,26.76295745836137,27.512384347384035,28.265834266070161,29.024919063996904,29.790860294801284,30.55961179069083,31.330745826287686,32.103457605757555,32.87798158714326,33.654732458496589,34.4337685970644,35.214176567310687,35.996724197110005,36.779921737031216,37.564108102646536,38.350109264254577,39.137997607917555,39.928003416242198,40.719320881633294,41.511531595809409,42.3055644502221,43.102397797530152,43.901725521357996,44.70359539231314,45.508115583132081,46.315347664803149,47.12520228317058,47.936625454581296,48.75064545004286,0,{"$f":"BV319*(SUM(BV314:BV318)-SUM(BV326:BV329))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"18FP","Measured Household - PCC","((14FP - 25FP) * 1,000,000) / (39FP * 1000)","l/h/d",1,{"$f":"(((G317-G328))*1000000)/((G350)*1000)","v":126.37742295137085},{"$f":"(((H317-H328))*1000000)/((H350)*1000)","v":137.20004329838955},131.58343928135719,127.99227431505,127.8626680740702,127.73467513725174,127.17535165337149,126.66759791629825,125.86586985970814,125.08950852896554,124.33828067199826,123.62432087539119,122.93703886102885,122.26361327058775,121.60185086852762,120.9406442717308,120.3041084386854,119.81619873525074,119.33441840964235,118.87054036042994,118.40129007390672,118.21724077240097,118.03634142922057,117.85714159865337,117.67393782168816,117.55671146612936,117.44864051135305,117.3435298350087,117.23345219106572,117.1229834835091,117.01425701758043,116.9071818064311,116.99928237480631,117.09171732321701,117.18707382551065,117.28826584384326,117.39403150997744,117.49983156655804,117.60453947553481,117.70906976224747,117.81800359808571,117.92919492360728,118.04015299073485,118.15469270601261,118.27331196229483,118.39699141033597,118.52227579749045,118.64544764102854,118.76646051010927,118.88641068752705,119.00528397649569,119.12329484626873,119.23952631974757,119.35493185918487,119.46846238834939,119.57934410938185,119.68950879838941,119.79650556010191,119.90182719325735,120.00880206091911,120.11496793924098,120.22429735998276,120.33560852861608,120.44894299360389,120.56275511100678,{"$f":"(((BT317-BT328))*1000000)/((BT350)*1000)","v":120.67683155957401},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"19FP","Unmeasured Household - PCC","((15FP - 26FP) * 1,000,000) / (40FP * 1000)","l/h/d",1,{"$f":"(((G318-G329))*1000000)/((G351)*1000)","v":179.77522337585262},195.23102948096863,187.26742571676567,182.1603581485127,181.95774886835704,181.74773307610005,181.69481558081219,181.63965996345436,181.26131446690471,180.86130480942995,180.44443644191509,180.04013602947683,179.63994013439014,179.22672620306838,178.79958974295687,178.41538725211146,178.0393303154824,177.78897098590892,177.52589485752279,177.27084857346932,176.99165878403318,176.72723682442859,176.46412902634313,176.20140739412363,175.9326846679817,175.75070117011677,175.58215216936347,175.42010052114497,175.25557722415044,175.09586940871992,174.94490957544738,174.74242398430968,174.74443686317679,174.75811812124255,174.78791028186967,174.83862916527121,174.90939696594518,174.99513538251531,175.09498643057842,175.2104980591096,175.34777279548885,175.50404700578315,175.66003363897795,175.82058758514916,175.98630870332093,176.15845560939979,176.33262509930879,176.50406929592268,176.67270114468559,176.8399492568914,177.00575135398344,177.17039673334057,177.33274281904784,177.49401037572292,177.65286826294707,177.80831078469399,177.96279507346108,178.11322169268806,178.26151960161448,178.41192412318068,178.56129565502729,178.71469822506219,178.87062307597949,179.02911806174444,179.18819107739344,179.34759010646766,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"20FP","Average Household - PCC","(((14FP - 25FP) + (15FP - 26FP)) * 1,000,000)/ ((39FP + 40FP) * 1,000)","l/h/d",1,{"$f":"(((G317-G328)+(G318-G329))*1000000)/((G350+G351)*1000)","v":151.63775842925668},{"$f":"(((H317-H328)+(H318-H329))*1000000)/((H350+H351)*1000)","v":163.78530240655223},156.13618919191273,150.98156315874178,149.95967168824808,148.94453112412091,147.78293462780678,146.66754792472864,145.25839795917301,143.86615498454574,142.48985343393903,141.22127201088975,140.00905554513207,138.82467022308822,137.66800529919249,136.54473702210552,135.46152593488108,134.54090692397142,133.64198088780873,132.7790452680421,131.92666190322717,131.31914442501466,130.73783640441007,130.1808528173683,129.64180458243092,129.19475843156488,128.77892077546596,128.38746576278172,128.0118312494518,127.65670078738054,127.3241475294212,127.00984688729126,126.9149695728622,126.84021899597359,126.78764820338482,126.75866410535772,126.75288871098509,126.76627845192355,126.79786471368317,126.8485716405086,126.92145153877944,127.01475691072586,127.10758925693149,127.20320385035976,127.30236563184246,127.40575402103153,127.51044340632014,127.61345794792665,127.71511037213013,127.81596403388848,127.91655632365482,128.0168985270578,128.11593628800256,128.2144009856155,128.31137512708781,128.40649478060541,128.50143409150928,128.59389929465823,128.68478894302683,128.77690204436917,128.86824164389367,128.96201140788844,129.05725054086173,129.15403408445493,129.2514074926392,{"$f":"(((BT317-BT328)+(BT318-BT329))*1000000)/((BT350+BT351)*1000)","v":129.34891667390053},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"21FP","Water taken unbilled","21BL + 21.1FP","Ml/d",2,{"$f":"G234+G292","v":28.40475960815224},28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,28.40475960815224,{"$f":"BS234+BS292","v":28.40475960815224},28.40475960815224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"22FP","Distribution system operational use","22BL + 22.1FP","Ml/d",2,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,2.3662854114145389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"23FP","Measured Non Household - USPL","23BL + 23.1FP","Ml/d",2,2.8444222761901639,3.0056425957745323,3.0027320039756411,2.9997928769630353,2.9968822851641441,2.9939716933652525,2.9910611015663613,2.988150509767471,2.9852399179685793,2.9823293261696886,2.979418734370797,2.9765081425719067,2.973597550773015,2.9706869589741238,2.9677763671752331,2.9648657753763419,2.9619551835774507,2.9590160565648449,2.9561054647659541,2.9531948729670625,2.9502842811681718,2.9473736893692801,2.9444630975703894,2.9415525057714982,2.9386419139726065,2.9357313221737158,2.9328207303748237,2.929910138575933,2.9269995467770427,2.924088954978151,2.9211783631792598,2.918239236166654,2.9153286443677628,2.9124180525688721,2.9095074607699809,2.9065968689710897,2.9036862771721981,2.9007756853733082,2.8978650935744157,2.8949545017755254,2.8920439099766337,2.889133318177743,2.8862227263788522,2.8833121345799606,2.8804015427810694,2.8774624157684641,2.8745518239695724,2.8716412321706817,2.8687306403717905,2.8658200485728993,2.8629094567740081,2.8599988649751169,2.8570882731762257,2.8541776813773341,2.8512670895784438,2.8483564977795521,2.8454459059806609,2.8425353141817693,2.8396247223828786,2.8366855953702732,2.8337750035713816,2.8308644117724913,2.8279538199735992,2.8250432281747084,2.8221326363758177,2.8192220445769265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"24FP","Unmeasured Non Household - USPL","24BL + 24.1FP","Ml/d",2,0.59836754200819664,0.62772867718336811,0.62229778166994087,0.61686688615651331,0.61138996610483654,0.60595907059140897,0.60370386821718902,0.60140264130471977,0.59914743893049993,0.59689223655627999,0.59463703418206015,0.59233580726959079,0.59008060489537095,0.58782540252115112,0.58552417560868175,0.58326897323446181,0.58234848246947413,0.58147401624273587,0.58055352547774819,0.5796330347127604,0.57871254394777283,0.57783807772103457,0.57691758695604678,0.57599709619105899,0.57512262996432062,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,0.57420213919933305,{"$f":"BR237+BR295","v":0.57420213919933305},0.57420213919933305,0.57420213919933305,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"25FP","Measured Household - USPL","25BL + 25.1FP","Ml/d",2,{"$f":"G238+G296","v":26.204344196007259},28.934733511314722,30.165741342276316,31.36032351268581,32.51972452605748,33.701478737166113,34.840546477735501,35.942231247357213,37.016417275865692,38.070643382626173,39.114913461272543,40.067643126616886,40.980997071341662,41.866190958755844,42.718342505841676,43.543889625009761,44.344507609452087,45.11998106432992,45.869065486128747,46.590683900653765,47.284836307904996,47.951474842362394,48.590599504025981,49.202234225655879,49.786522603811413,50.343440705732455,50.872821002100046,51.374687425673805,51.849063909213896,52.295926519960361,52.715227392393274,53.06654409505888,53.38826477482052,53.687712856204421,53.968645782513015,54.241593968098009,54.500239164348301,54.739603357207045,54.957843724162515,55.154673072096273,55.3416269912749,55.514948038395964,55.690566630466442,55.873580445342824,56.06231418983284,56.259280803724913,56.459765533320763,56.657354398969979,56.84936693156488,57.039943498566402,57.224991598033412,57.405995061079075,57.58364793774016,57.759840916047978,57.933257694208628,58.100547685837483,58.264152032443342,58.422108247715222,58.579322547430543,58.74082081116611,58.902343007661543,59.070997166604137,59.24479686892299,59.423550652539021,59.602232637875368,59.782661714683677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"26FP","Unmeasured Household - USPL","26BL + 26.1BL","Ml/d",2,38.85,40.406670088206887,39.171090731910063,37.935511375613245,36.699932019316407,35.464352663019582,34.32029770348548,33.176242743951384,32.032187784417282,30.888132824883186,29.744077865349087,28.737309500959078,27.795493934271651,26.886154766435496,26.009291997450688,25.164905627317111,24.352995656034842,23.573562083603885,22.826604910024194,22.112124135295819,21.430119759418712,20.780591782392918,20.163540204218386,19.578965024895169,19.026866244423221,18.50724386280254,18.020097880033209,17.565428296115108,17.143235111048362,16.753518324832889,16.396277937468675,16.071513948955779,15.779226359294146,15.519415168483826,15.292080376524774,15.097221983417038,14.934839989160611,14.804934393755453,14.707505197201559,14.64255239949898,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,14.610076000647714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"27FP","Void Properties - USPL","27BL + 27.1FP","Ml/d",2,5.8451052339344267,6.053317852362083,5.5814100051933311,5.2039772715435655,5.1556011826120196,5.1977165522921815,5.2459248815216819,5.2900931297047595,5.33124858958801,5.3701853176707584,5.4075280580864105,5.4509578654726596,5.4893184315157297,5.5256295220197771,5.5610477159255076,5.5952008231464001,5.6286039935454371,5.6613884026014283,5.6935316681711381,5.7249291330355092,5.7554917043244966,5.7852169939242257,5.814098862270507,5.8421351147936695,5.869325720634758,5.8956801576161864,5.9211940986504752,5.9458517892684659,5.9696531206780152,5.9925979533616927,6.0146822295145457,6.0358552585012006,6.0528401719399367,6.0687923399699466,6.0843150608899679,6.0997255688635246,6.115882124597154,6.1322590117897429,6.1484433593143244,6.1642815454504838,6.1797584517987865,6.1958191923570238,6.2102516720844303,6.2248798747742349,6.2401222755104486,6.2558430276389396,6.2722451164707014,6.2889346223656215,6.3053807884548165,6.3213662299734343,6.3372287041825919,6.3526321803383103,6.3676995228054816,6.3824894950260429,6.3971568539190411,6.4115903571655473,6.4255157890087577,6.4391327987932616,6.4522835516148476,6.4653765783949328,6.4788228528757381,6.4922767795824079,6.5063228864622014,6.5207972215289827,6.5356800561176449,6.5505583372491216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"28FP","Distribution losses","28BL + 28.1FP","Ml/d",2,224.33329600993454,232.23119969933558,230.23333914098512,222.3485534657072,209.63631763716009,197.13501913879148,196.29696382269969,195.50037758314019,183.93425684845596,183.19031476731971,182.45792270196469,170.87374341233604,170.06901026242843,169.26201024651911,157.6565150932245,156.84636703114171,156.02808693014606,144.40307623188332,143.57263680065807,142.73793277856069,131.09905325846148,130.25600246945575,129.40887860018427,117.75761388791847,116.90201874241939,116.04219966770142,104.3773620048679,103.50841806639306,102.63534402830896,101.90816396289355,101.17692979347132,101.13214317734455,101.08863576560472,101.03595729879999,100.96974703532931,100.87915732667739,100.76964816074883,100.64672326790151,100.51263834177428,100.36783419720578,100.20079036232903,100.01431916644864,99.827178686449656,99.632447260682341,99.431381707254985,99.221633468247035,99.007657241618318,98.796289461873101,98.59074135498787,98.387089938266627,98.189089956389353,97.995593608986866,97.805783981657498,97.61771162292797,97.432538077673257,97.253725174596752,97.079105987946576,96.910443354689079,96.742988893951065,96.571336730448053,96.39927885127068,96.220081357420298,96.035146140020572,{"$f":"BR241+BR299","v":95.844828613136627},95.654174385010521,95.461777618869633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"29FP","Total Leakage","sum (23FP:28FP)","Ml/d",2,{"$f":"SUM(G326:G331)","v":298.6755352580746},{"$f":"SUM(H326:H331)","v":311.25929242417715},308.7766110060104,300.46502538866935,287.61984761641497,275.09849785522601,274.29849785522595,273.49849785522576,261.89849785522603,261.09849785522579,260.29849785522561,248.69849785522615,247.89849785522586,247.0984978552255,235.49849785522628,234.69849785522578,233.89849785522534,222.29849785522612,221.49849785522585,220.69849785522561,209.09849785522562,208.29849785522561,207.49849785522559,195.89849785522574,195.09849785522573,194.29849785522566,182.69849785522581,181.89849785522568,181.09849785522562,180.44849785522598,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.79849785522637,179.79849785522637,179.7984978552264,179.7984978552264,179.79849785522643,179.79849785522637,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.79849785522643,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.79849785522637,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.79849785522637,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,{"$f":"SUM(BT326:BT331)","v":179.7984978552264},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"30FP","Leakage/property","(29FP * 1,000,000) / (36FP * 1,000)","l/prop/d",2,{"$f":"(G332*1000000)/(G347*1000)","v":129.14949371705504},{"$f":"(H332*1000000)/(H347*1000)","v":133.14083092174877},131.58470098614322,126.97669205506017,120.41292504094551,114.05881770884145,112.62648004259771,111.29540267226569,105.68295732703167,104.52198928043865,103.39716924902102,98.066418903604898,97.050060528903416,96.066522890759344,90.951378043240709,90.061677143079066,89.194239564948504,84.256174133742775,83.459465421304415,82.686351497847141,77.911863479016816,77.204823106626023,76.518291496210907,71.888305631927381,71.259108806425346,70.647545647186121,66.142777522413539,65.580845239133112,65.034333261465235,64.556475756616052,64.092839036921262,63.913987828102798,63.748628506826122,63.589401449291586,63.432555435018685,63.267839732958564,63.10148184210086,62.9382949618334,62.779997653020914,62.626795666636475,62.467704489787884,62.3063558412669,62.14368723879614,61.974978315004627,61.801885568682863,61.622197453594374,61.440310097996246,61.262128271009779,61.090022185788996,60.920172470396651,60.756212040734766,60.596732459535112,60.441055438365098,60.287462717005553,60.137082783977746,59.992797100044612,59.852403098966292,59.717547832998747,59.583937506157731,59.447272533389935,59.311193072642155,59.169680644623469,59.024495215533214,58.875856657394145,58.72802487649426,{"$f":"(BT332*1000000)/(BT347*1000)","v":58.579480014557831},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"31FP","Measured Non Household - properties","Input","000's",2,{"$f":"G153","v":105.45548497267758},105.331,105.229,105.126,105.024,104.922,104.82,104.718,104.616,104.514,104.41200000000001,104.31,104.208,104.10599999999999,104.004,103.902,103.8,103.697,103.595,103.49299999999999,103.39100000000001,103.289,103.187,103.08499999999999,102.983,102.881,102.779,102.67700000000001,102.575,102.473,102.371,102.268,102.166,102.06399999999999,101.962,101.86,101.758,101.65600000000001,101.554,101.452,101.35,101.248,101.146,101.044,100.94199999999999,100.839,100.73699999999999,100.63500000000001,100.533,100.431,100.32899999999999,100.227,100.125,100.023,99.921000000000006,99.819000000000003,99.716999999999999,99.614999999999995,99.513000000000005,99.41,99.308000000000007,99.206000000000003,99.103999999999999,99.001999999999995,{"$f":"BS153","v":98.9},98.798000000000002]
[null,"32FP","Unmeasured Non Household - properties","Input","000's",2,13.763989071038251,13.638999999999999,13.521000000000001,13.403,13.284000000000001,13.166,13.117000000000001,13.067,13.018000000000001,12.968999999999999,12.92,12.87,12.821,12.772,12.722,12.673,12.653,12.634,12.614000000000001,12.593999999999999,12.574,12.555,12.535,12.515000000000001,12.496,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001,12.476000000000001]
[null,"33FP","All void non-households - properties","Input","000's",2,20.665003358309889,22.072403999999999,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998,20.753699999999998]
[null,"34FP","Measured households - properties (excl. void)","Year before + sum (34.1BL:34.6BL)","000's",2,1163.27782,{"$f":"G337+SUM(H338:H343)","v":1209.0011199999999},{"$f":"H337+SUM(I338:I343)","v":1260.4372199999998},{"$f":"I337+SUM(J338:J343)","v":1310.3513199999998},1358.7954199999997,1408.1735199999996,{"$f":"L337+SUM(M338:M343)","v":1455.7680199999995},{"$f":"M337+SUM(N338:N343)","v":1501.8005199999996},1546.6840199999995,1590.7335199999995,1634.3670199999995,1674.1756199999995,1712.3389554838704,1749.3256587096769,1784.9317296774188,1819.4261683870961,1852.8789748387089,1885.2811490322576,1916.5806909677415,1946.7326006451606,1975.7368780645154,2003.5915232258055,2030.2965361290317,2055.8529167741931,2080.2666651612899,2103.5367812903219,2125.6562651612899,2146.6261167741932,2166.447336129032,2185.1189232258062,2202.6388780645157,2217.3182006451607,2230.760890967741,2243.2729490322572,2255.0113748387093,2266.4161683870966,2277.2233296774193,2287.2248587096774,2296.3437554838711,2304.5680200000002,2312.3796522580647,2319.6216522580648,2326.959652258065,2334.606652258065,2342.4926522580649,2350.722652258065,2359.0996522580649,2367.3556522580648,2375.3786522580649,2383.3416522580651,2391.0736522580651,2398.6366522580652,2406.0596522580649,2413.421652258065,2420.6676522580651,2427.6576522580649,2434.4936522580647,2441.0936522580646,2447.6626522580646,2454.4106522580646,2461.1596522580644,2468.2066522580644,2475.4686522580646,2482.9376522580646,2490.4036522580645,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,{"$f":"BY337+SUM(BZ338:BZ343)","v":2497.9426522580648},2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648]
[null,"34.1FP","New build properties - properties","Input (new builds in each year)","000's",2,9.4106643000000592,24.843,24.59,23.068000000000001,21.597999999999999,22.532,22.736999999999998,21.175000000000001,20.026,19.192,18.776,17.934000000000001,17.7,17.228999999999999,16.553999999999998,16.148,15.811999999999999,15.467000000000001,15.07,14.628,14.186,13.742000000000001,13.298,12.855,12.417999999999999,11.98,11.535,11.090999999999999,10.648,10.204000000000001,9.7579999999999991,7.6230000000000002,7.0919999999999996,6.867,6.7990000000000004,7.1710000000000003,7.2789999999999999,7.1790000000000003,7.0019999999999998,6.8129999999999997,7.1059999999999999,7.242,7.3380000000000001,7.6470000000000002,7.8860000000000001,8.23,8.3770000000000007,8.2560000000000002,8.0229999999999997,7.9630000000000001,7.7320000000000002,7.5629999999999997,7.423,7.3620000000000001,7.2460000000000004,6.99,6.8360000000000003,6.6,6.569,6.7480000000000002,6.7489999999999997,7.0469999999999997,{"$f":"BQ157","v":7.2619999999999996},7.4690000000000003,7.4660000000000002,7.5389999999999997]
[null,"34.2FP","Meter optants - properties","Input (meter optants in each year)","000's",2,{"$f":"G158","v":31.937999999999999},20.880299999999998,26.8461,26.8461,26.8461,26.8461,24.857500000000002,24.857500000000002,24.857500000000002,24.857500000000002,24.857500000000002,21.874600000000001,20.4633354838709,19.757703225806502,19.052070967741901,18.3464387096774,17.6408064516129,16.935174193548399,16.229541935483802,15.523909677419301,14.818277419354899,14.112645161290301,13.4070129032258,12.701380645161301,11.9957483870968,11.290116129032199,10.5844838709678,9.8788516129031798,9.1732193548387109,8.4675870967742508,7.76195483870967,7.05632258064509,6.3506903225806299,5.6450580645161699,4.9394258064515899,4.2337935483871298,3.5281612903225499,2.8225290322580801,2.1168967741935001,1.41126451612904,0.70563225806457897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.3FP","Compulsory metering - properties","Input (compulsory meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.4FP","Metering on change of occupancy - properties","Input (change of occupancy meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.5FP","Selective metering  - properties","Input (selective meters in each year)","000's",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR161","v":0},0,0]
[null,"34.6FP","Other changes to existing metering - properties","Input (other changes to meters in each year)","000's",2,{"$f":"G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3283064365386999E-13,0,-2.3283064365386999E-13,0,-2.3283064365386999E-13,2.3283064365386999E-13,0,0,0,0,0,0,0,0,0,-4.6566128730773896E-13,0,4.6566128730773896E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"34.7FP","Measured household void properties","Input","000's",2,51.235165300546456,51.977992687104603,47.028651455634098,47.1339843479427,49.225535325944499,51.377586822688102,53.466629662968799,55.5128152400655,57.531855988731103,59.535849946947103,61.5414190693905,63.379850443709202,65.151154759021097,66.879469276014504,68.554969089214197,70.187562912198302,71.778997296500293,73.327779001817404,74.830649662227998,76.284676498926004,77.688862502011105,79.042175955786703,80.343718542183694,81.592682922551205,82.788522209635502,83.930440289597897,85.017431987841306,86.048877732446599,87.024203612098404,87.942795450033898,88.804040641973899,89.535299640943293,90.204579285087902,90.824576807642799,91.401678854286899,91.954429952588598,92.471296376268995,92.943161182925905,93.366544249138798,93.740783711760997,94.086415259525296,94.396641978469106,94.710998465596106,95.038610859138799,95.376482085908904,95.729112852225796,96.088064019791204,96.441851807871004,96.785675233269302,97.126946898487205,97.458337015725903,97.782501321360797,98.100681619073299,98.416263376122203,98.7268882476166,99.026553356097196,99.319630133384905,99.602601783090407,99.884256720712003,100.17359932154299,100.462997678821,100.76518798025,101.076612423236,101.396929103991,101.71713244232301,102.040482041366]
[null,"35FP","Unmeasured households - properties (excl. void)","Input","000's",2,898.81784430000005,877.93754430000001,851.09144430000003,824.24534430000006,797.39924429999996,770.55314429999999,745.69564430000003,720.83814429999995,695.98064429999999,671.12314430000004,646.26564429999996,624.39104429999998,603.92770881612898,584.17000559032203,565.11793462258095,546.77149591290299,529.13068946128999,512.19551526774205,495.96597333225799,480.44206365483899,465.62378623548398,451.51114107419397,438.10412817096801,425.402747525807,413.40699913870998,402.116883009677,391.53239913870999,381.653547525806,372.48032817096799,364.01274107419403,356.25078623548399,349.19446365483901,342.84377333225802,337.19871526774199,332.25928946129,328.02549591290301,324.49733462258098,321.67480559032299,319.55790881612899,318.14664429999999,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601,317.44101204193601]
[null,"35.1FP","Unmeasured household void properties","Input","000's",2,59.418886612021858,57.860902049737497,48.538616967068997,45.2872733463714,44.130847042339298,42.954359447525803,41.849756356853803,40.720380899736199,39.568402227231303,38.395360799010099,37.202732730296603,36.140786488998103,35.135835851307597,34.153482210683499,33.194717921740498,32.261281114927399,31.354456015966999,30.4753461938007,29.624958579816798,28.804277596014,28.0143002522926,27.255971670712999,26.530190169344699,25.8378063836563,25.179626981809498,24.556404780824501,23.968841877573301,23.417601140792701,22.903299778616201,22.4265086709886,21.987753828553,21.586546472776099,21.224327861495201,20.901649587766801,20.618922606328699,20.376652989508301,20.174944103647402,20.013907153015701,19.893688406051702,19.814430164086701,19.7764658046375,19.7797946412493,19.783150204200499,19.786628577480801,19.790196057022801,19.793898102390902,19.797644378748199,19.801315119619701,19.804862064592101,19.808362960667701,19.811743839777499,19.815033368258501,19.8182453501494,19.821414766809301,19.824518638142401,19.827498287095299,19.830398557277601,19.833185906007198,19.835947765464301,19.838772092124302,19.841583959154502,19.844506333781901,19.847503382711199,{"$f":"BR165","v":19.8505706351845},19.8536213396278,19.856686451070502]
[null,"36FP","Total Resource Zone Properties (incl. voids)","sum (31FP:34FP) + 34.7FP + 35BL + 35.1BL","000's",2,{"$f":"SUM(G334:G337)+G344+G345+G346","v":2312.6341936145936},{"$f":"SUM(H334:H337)+H344+H345+H346","v":2337.8199630368422},2346.5996327227031,2366.300621994314,2388.6127466682833,2411.9003105702136,2435.4707503198224,2457.410560439801,2478.1526225159619,2498.0245750459567,2517.4625160996866,2536.021001232707,2554.3363549103278,2572.1603157866971,2589.2790513109544,2605.9752083271251,2622.3498176124663,2638.3644894956178,2653.9649725420441,2669.1043183949391,2683.7825270543035,2697.9985119264988,2711.750273011528,2725.039853606208,2737.8745134914452,2750.2512093704213,2762.1836381654143,2773.6528431732386,2784.6598676907147,2795.2036684210225,2805.2821587705271,2813.1322104137193,2820.4292714465819,2827.4915906954088,2834.4829657606147,2841.8624472420966,2849.3546047799168,2856.7424326359419,2863.9455969551905,2870.9515781758482,2878.2632453641636,2885.7168009197194,2893.2705129697979,2901.1466037366208,2909.2720424429326,2917.7553752546173,2926.3930726985404,2934.9045312274916,2943.1729015978626,2951.3786741591562,2959.3434451555049,2967.1318989896208,2974.7742912692238,2982.3530424429323,2989.8107711857601,2997.0014159431935,3004.0313929906633,3010.8151519890985,3017.566568786177,3024.503735713668,3031.4429459379758,3038.6930586140325,3046.167480105948,3053.8578640391761,3061.5451180819514,{"$f":"SUM(BT334:BT337)+BT344+BT345+BT346","v":3069.3085327924373},2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648,2497.9426522580648]
[null,"37FP","Measured Non Household - Population","Input","000's",2,{"$f":"G167","v":92.950935036736212},93.380074439332162,94.061201988037411,94.7918259019836,95.433556330230317,95.983540320224265,96.427922653299092,97.221973235425324,98.123673783702628,99.039462897253912,99.914781137069895,100.82284904234248,102.29001109986322,103.53124473531146,104.50742635958299,105.35946487919593,106.16048368008657,106.9377592087136,107.79661329163071,108.66997278043928,109.44745614148175,110.35383970099819,111.32177510921574,112.40160478352867,113.50892886321077,114.65869398557521,115.864504573191,117.07706601353217,118.23911193992431,119.35093746063767,120.35917067686715,121.26368197927553,122.04143781394383,122.6864805365159,123.30974565914735,123.84872567250385,124.42529198795884,124.78736890752357,125.07784200177882,125.27326804993668,125.52540248796957,125.76567236240396,125.97558229752376,126.33752493632275,126.91796906354533,127.71889813459023,128.56665268339378,129.44450610940117,130.32097589963627,131.20591301063817,132.10239879711145,133.0077204554398,133.86183687368577,134.70923938668403,135.45974851339642,136.13301117026299,136.83189977509025,137.43496844392098,137.89452334080951,138.33872479753742,138.68553520969076,139.04835213336096,139.41304640352575,139.77837016900784,{"$f":"BS167","v":140.19099726546159},140.53610500507986]
[null,"38FP","Unmeasured Non Household - Population","Input","000's",2,2.6525705737704914,2.6819999999999999,2.6659999999999999,2.65,2.6339999999999999,2.6190000000000002,2.6160000000000001,2.613,2.6110000000000002,2.609,2.609,2.6080000000000001,2.6059999999999999,2.6059999999999999,2.6059999999999999,2.6070000000000002,2.6139999999999999,2.621,2.6280000000000001,2.6360000000000001,2.645,2.653,2.661,2.67,2.6789999999999998,2.6869999999999998,2.6989999999999998,2.71,2.722,2.734,2.7450000000000001,2.7549999999999999,2.7650000000000001,2.7730000000000001,2.7810000000000001,2.7869999999999999,2.7909999999999999,2.794,2.7970000000000002,2.798,2.7970000000000002,2.7949999999999999,2.7930000000000001,2.7909999999999999,2.7890000000000001,2.7850000000000001,2.782,2.7789999999999999,2.7759999999999998,2.774,2.7709999999999999,2.7690000000000001,2.766,2.7639999999999998,2.762,2.76,2.7589999999999999,2.7570000000000001,2.7559999999999998,2.7549999999999999,2.7530000000000001,2.7519999999999998,2.75,2.7480000000000002,2.746,2.7440000000000002]
[null,"39FP","Measured Household - Population","Input","000's",2,2675.6756650000002,2780.16466451627,2897.2065867444699,3009.5621704105802,3117.5551488085098,3227.9382337235202,3332.4546506361098,3432.5476183373198,3529.4217481840501,3624.4973206012401,3718.4804548837101,3803.1275411903598,3883.8668155457499,3962.8039443032499,4039.63106502458,4114.5454622361203,4185.9450589113403,4255.0301853280098,4321.8345061455202,4386.6768667610604,4450.4736425252804,4510.4411935461503,4567.8092307345996,4622.7842321655398,4676.2479505476304,4726.9872111591003,4774.1936442980896,4818.7772106278398,4861.9777765483896,4903.0700848354099,4941.4427139705404,4973.2022464834999,5002.5585469501202,5029.8932140194702,5055.1314203362299,5078.7737479442303,5100.42788186299,5120.3793709165702,5138.6457236015003,5155.0492733704104,5169.9032960883496,5183.2135241877304,5196.7688194222101,5210.4025436259799,5223.87086927155,5237.23981426503,5250.6496146848704,5264.1304718650699,5277.4420159056199,5290.7859276659601,5303.7849293148302,5316.5421648132997,5329.2791657968801,5342.0103656668398,5354.7934633145096,5367.4510182978602,5379.8817128022301,5392.3234782009404,5404.9774113746398,5417.7394881701803,5430.6363620878801,5443.6439864655003,5456.7791303758904,5470.0152257397203,5483.1529675544598,5496.3966981542399]
[null,"40FP","Unmeasured Household - Population","Input","000's",2,2402.0808219999999,2350.4432826314301,2284.9843663216702,2219.0624766388701,2152.8989696119602,2087.1165312462399,2025.06713846671,1963.0150072802001,1901.0796086984501,1839.5899216591499,1778.34304032512,1723.9929914577499,1673.0749202556001,1624.37827039593,1577.89536705862,1533.3831374884001,1490.1688285026701,1448.71404471246,1409.05656819141,1371.31139213709,1335.7220680821199,1301.42806768479,1268.8106265577901,1237.9220204445801,1208.9792267703999,1181.6514913557501,1155.7525071248999,1131.5178713206899,1109.23125099252,1088.71119995751,1069.8218836214701,1052.58504215023,1037.0971819617801,1023.2903216910501,1011.08125433799,1000.37531252821,991.23001106454001,983.80360832112694,978.13782149595295,974.20814275868599,971.86704034101103,971.19194102780602,970.52518488015096,969.74336874482299,968.83299637805601,967.76278410905195,966.645019855844,965.60004113094999,964.63040811907695,963.69878887577102,962.80804659114597,961.95023124539398,961.15270463665297,960.384558510695,959.67852451639203,959.05986239465994,958.46767654318205,957.97742143001199,957.54014498026095,957.05168502060906,956.58935466401999,956.02886145876096,955.40758822302098,{"$f":"BR170","v":954.72482472588194},954.03040945836699,953.32969289240305]
[null,"41FP","Total Resource Zone Population","sum (37FP:40FP)","000's",2,{"$f":"SUM(G348:G351)","v":5173.3599926105071},{"$f":"SUM(H348:H351)","v":5226.6700215870324},5278.918155054178,5326.0664729514338,5368.5216747507002,5413.6573052899839,5456.5657117561186,5495.3975988529455,5531.2360306662031,5565.7357051576437,5599.3472763458994,5630.5513816904522,5661.837746901213,5693.3194594344914,5724.6398584427825,5755.8950646037165,5784.8883710940972,5813.3029892491841,5841.3156876285611,5869.2942316785902,5898.2881667488818,5924.8761009319387,5950.6026324016057,5975.7778573936484,6001.4151061812408,6025.9843965004256,6048.5096559961803,6070.0821479620618,6092.1701394808333,6113.8662222535577,6134.3687682688778,6149.8059706130052,6164.4621667258443,6178.643016247036,6192.3034203333673,6205.7847861449445,6218.8741849154894,6231.7643481452214,6244.6583870992326,6257.3286841790332,6270.0927389173303,6282.9661375779406,6296.0625865998845,6309.2744373071255,6322.4108347131514,6335.5064965086722,6348.6432872241085,6361.9540191054211,6375.1693999243325,6388.4646295523698,6401.4663747030881,6414.2691165141341,6427.0597073072186,6439.8681635642188,6452.6937363442976,6465.403891862783,6477.9402891205027,6490.4928680748735,6503.1680796957107,6515.884897988326,6528.6642519615907,6541.4732000576223,6554.3497650024374,6567.2664206346108,6580.1203742782882,{"$f":"SUM(BT348:BT351)","v":6593.0064960517229},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"42FP","Average household occupancy rate (excl. voids)","(39FP + 40FP) / (34FP + 35FP) ","h/prop",1,{"$f":"(G351+G350)/(G337+G345)","v":2.4624252768232742},{"$f":"(H351+H350)/(H337+H345)","v":2.458437344093487},2.4542366109834957,2.4494672621275164,2.4443313053701035,2.4395234391081488,2.4336180859956884,2.4275482615690054,2.4214504483564938,2.4157530972244072,2.410218699948325,2.4045944015860541,2.3990941204866485,2.3943400882106292,2.3903862617969271,2.3869217204199078,2.3829096802099037,2.3790614169359658,2.3754529432075251,2.3723007427480551,2.3700700167815847,2.3672611926752256,2.3645350374865357,2.3619920901071327,2.3600630914831728,2.3581226674299933,2.3557813665397376,2.3534956065060064,2.3518626038474451,2.3505185584198856,2.3491691265384937,2.3478502064112066,2.3467690328244881,2.3457663261543926,2.3446378295003272,2.3431434763489438,2.3413958218172151,2.3397538290823938,2.3383079068204458,2.3369897989894337,2.3354331418124143,2.3338108527084249,2.3322086125458239,2.3303298788945526,2.3281422197719746,2.3255704593376127,2.3228844296922837,2.3203733064158434,2.3180432417286747,2.3158045255606643,2.3136640382656148,2.3116026756461738,2.309686189134935,2.3078403050316045,2.3061436787225533,2.3046570103176154,2.3032339653883733,2.3020558638665469,2.3010050720704545,2.2998312843702156,2.2987202870913452,2.2973734007859252,2.2958804577755743,2.2942397513486159,2.2925710452781138,{"$f":"(BT351+BT350)/(BT337+BT345)","v":2.2908871969498557},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"43FP","Total Household Metering penetration (excl. voids)","34FP / (34FP + 35FP)","%",1,{"$f":"G337/(G337+G345)","v":0.56412408024478677},{"$f":"H337/(H337+H345)","v":0.57931799371090886},0.59693114344618747,0.61386365954511812,0.63018216420692585,0.64632867586096676,0.66127279028377284,0.67568361161078705,0.68966352599253367,0.70328661630391176,0.71662878708335964,0.72835634745875399,0.7392667614121009,0.74965884251361536,0.75952936518432668,0.76892399812479051,0.77786375202772928,0.78636058365252548,0.79442222582825661,0.80205707041961105,0.80927693599544814,0.81609276563474009,0.82251498530721401,0.82855344024138688,0.83421768250708228,0.83951617546393187,0.84445647452190853,0.84904615066329148,0.85329226452236751,0.85720127909746358,0.86077915308124908,0.86394204536291286,0.86678460056898099,0.86932671265769801,0.87157923055909403,0.87356605452857361,0.87527587451057587,0.87670096708121881,0.87784024408209516,0.87869567031802409,0.87929176451032576,0.87962325797585861,0.87995729379157228,0.88030342881272328,0.88065829749725166,0.88102640917823249,0.88139877107940112,0.88176348091347856,0.88211575537329756,0.88246332582106835,0.88279885790318335,0.88312520801066696,0.88344375450206647,0.8837579728223699,0.88406559017149522,0.88436080051684285,0.88464805645279287,0.88492404458419627,0.88519742816864777,0.88547691201141454,0.8857550794828204,0.88604409089126313,0.88634039399856579,0.88664354000094281,0.88694495244769012,{"$f":"BT337/(BT337+BT345)","v":0.88724768987360636},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"44FP","Total Household Metering penetration (incl. voids)","(34FP) / (34FP + 34.7FP + 35FP + 35.1FP)","%",1,{"$f":"(G337)/(G337+G346+G345+G344)","v":0.5353943030436884},{"$f":"(H337)/(H337+H346+H345+H344)","v":0.55035208959894688},0.57108402100361255,0.58838831383385037,0.60402960048959775,0.61950603185139552,0.63382996547592207,0.64764273766949998,0.66104248555741318,0.67410021757528527,0.68688868822344862,0.69812955480787153,0.7085871865515897,0.71854799625938981,0.72800889221339926,0.73701364786326906,0.74558240195792513,0.75372661505109906,0.76145369905927507,0.76877169758458475,0.77569193872517461,0.7822249114221409,0.78838060896737761,0.79416846801233765,0.7995976442158802,0.80467624970814178,0.80941152634950686,0.81381073092643308,0.81788063105683195,0.82162742152454915,0.82505681373646,0.82808844598532028,0.83081303514797467,0.83324964958382319,0.83540868799250723,0.83731305876946083,0.8389519212260137,0.84031787246004241,0.84140986947157803,0.84222979552600097,0.842801151818384,0.84311888831568005,0.84343906165571481,0.84377083208455783,0.84411097373003763,0.84446380878805249,0.84482071768226497,0.84517029206993655,0.84550794715099264,0.84584109343635971,0.84616270094786805,0.84647550753640588,0.84678083435868423,0.84708201262883598,0.84737686386790834,0.84765982299346643,0.84793515781736695,0.84819969245025151,0.84846173062480479,0.84872961589715734,0.84899623942752445,0.84927325687189992,0.84955726340987636,0.84984782886301213,0.85013673270302781,{"$f":"(BT337)/(BT337+BT346+BT345+BT344)","v":0.85042690653562769},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"45FP","Distribution input","sum (12FP:15FP) + 21FP + 22FP + 27FP + 28FP","Ml/d",2,{"$f":"SUM(G316:G318)+G314+G325+G330+G331+G324","v":1398.7808635485753},{"$f":"SUM(H316:H318)+H314+H325+H330+H331+H324","v":1474.4206984362663},1434.7766626825403,1406.2923907343011,1395.808914576402,1384.1640353404753,1385.0052298275709,1383.4473064024455,1368.9687192003294,1365.1004304635958,1361.1379945547667,1346.5367002569733,1342.9379459765414,1339.4806513839037,1325.3435960003251,1322.143842245019,1318.8139068634,1305.4866802915988,1302.9792508735986,1300.6455141839199,1287.6725776455773,1286.5535297574522,1285.4574726674741,1273.5887889197791,1272.6660959028552,1272.1173846460388,1260.6728510008675,1260.0435805388374,1259.5761030022977,1259.3221889881279,1259.0616911303716,1258.9291973593886,1260.029953422327,1261.2067366704935,1262.4637612975184,1263.8510732190975,1265.3357595964328,1266.950276833086,1268.6860257029625,1270.5237194585043,1272.5147403305059,1274.6926483074681,1276.902207338675,1279.1266945293446,1281.3381859677243,1283.5453689613837,1285.7623298510955,1287.9897870602069,1290.1993027982178,1292.4153277930768,1294.5933275729703,1296.7454581822237,1298.896902949557,1301.0501241912802,1303.2109181731325,1305.3574205941613,1307.4793205170017,1309.6022885909942,1311.7515630989069,1313.9181926763736,1316.1028813135499,1318.3070170338362,1320.5315220700797,1322.7734296746708,1325.007345980202,{"$f":"SUM(BT316:BT318)+BT314+BT325+BT330+BT331+BT324","v":1327.2574557380235},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"46FP","Target headroom (climate change component)","Input","Ml/d",2,{"$f":"G267","v":0},{"$f":"H267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT267","v":0}]
[null,"47FP","Target headroom (All other components)","Input","Ml/d",2,{"$f":"G268","v":70.194497287194494},72.930000000000007,72.77,72.599999999999994,72.44,72.27,{"$f":"(M268)+-18.8327465997578","v":53.277253400242202},54.194391066364233,68.040000000000006,66.010000000000005,63.98,61.95,59.9,57.84,55.79,53.74,51.68,50.05,48.41,46.78,45.15,43.51,41.95,40.4,38.840000000000003,37.28,35.72,34.409999999999997,33.11,31.81,30.51,29.21,29.48,29.76,30.04,30.31,30.59,30.81,31.02,31.24,31.46,31.68,31.81,31.93,32.049999999999997,32.18,32.299999999999997,32.229999999999997,32.15,32.07,31.99,31.91,32.17,32.42,32.68,32.93,33.18,33.17,33.159999999999997,33.14,33.130000000000003,33.119999999999997,33.340000000000003,33.56,33.78,34]
[null,"48FP","Target Headroom","46FP + 47FP","Ml/d",2,{"$f":"G357+G358","v":70.194497287194494},{"$f":"H357+H358","v":72.930000000000007},72.77,72.599999999999994,72.44,72.27,53.277253400242202,54.194391066364233,68.040000000000006,66.010000000000005,63.98,61.95,59.9,57.84,55.79,53.74,51.68,50.05,48.41,46.78,45.15,43.51,41.95,40.4,38.840000000000003,37.28,35.72,34.409999999999997,33.11,31.81,30.51,29.21,29.48,29.76,30.04,30.31,30.59,30.81,31.02,31.24,31.46,31.68,31.81,31.93,32.049999999999997,32.18,32.299999999999997,32.229999999999997,32.15,32.07,31.99,31.91,32.17,32.42,32.68,32.93,33.18,33.17,33.159999999999997,33.14,33.130000000000003,33.119999999999997,33.340000000000003,33.56,33.78,{"$f":"BT357+BT358","v":34},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49FP","Available Headroom","11FP - 45FP","Ml/d",2,{"$f":"G313-G356","v":1.7729869629811219},{"$f":"H313-H356","v":-74.486228133624536},-35.465373382759708,-7.6079827909168216,4.2450063765370487,15.255882476495572,53.277253400242216,54.194391066364233,78.328917560001628,96.549943106393357,149.86198233683285,{"$f":"R313-R356","v":163.80981223978779},166.75209718582641,169.5499774929749,183.02473102747103,185.5593503274381,131.09594209742477,143.77326238411774,145.62818759191191,147.30686737345741,117.50718361856343,117.98590187277841,118.43927485870404,129.66295779960274,129.93836975247814,129.83755488197039,140.63035134440292,140.60570645088319,140.41712227310722,140.01285901257984,120.52309386738898,119.99526781926284,118.23016315636005,116.38702972645115,114.46167973680394,112.40409291018523,110.24720699502609,107.95858980019921,105.5468640968345,103.03133953822339,100.3606561865231,97.501275758452266,94.608455445897789,91.69893874316881,88.800669641122113,85.904980410974076,82.997803809490279,90.678440047709273,87.775345104552798,92.864086010862138,89.989214583143848,87.138591722450201,84.287050660200521,81.432145268396198,78.568095110569402,75.716779970103062,72.888525931594131,70.057677168854525,67.19900990881797,64.321489722257866,61.424426531851168,58.5064459427565,55.566639075316743,52.607985763496345,49.655892702398887,{"$f":"BT313-BT356","v":46.686187717554276},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"49.1FP","Available non-potable balance (if applicable)","1.1FP - 12.1FP","Ml/d",2,{"$f":"G304-G315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS304-BS315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"50FP","Supply Demand Balance","49FP - 48FP","Ml/d",2,{"$f":"G360-G359","v":-68.421510324213372},{"$f":"H360-H359","v":-147.41622813362454},-108.2353733827597,-80.207982790916816,-68.194993623462949,-57.014117523504424,{"$f":"M360-M359","v":0},0,10.288917560001622,30.539943106393352,85.881982336832863,{"$f":"R360-R359","v":101.85981223978779},106.85209718582641,111.7099774929749,127.23473102747104,131.81935032743809,79.415942097424761,93.723262384117746,97.218187591911914,100.52686737345741,72.357183618563425,74.475901872778422,76.489274858704036,89.262957799602731,91.098369752478135,92.55755488197039,104.91035134440293,106.19570645088319,107.30712227310723,108.20285901257984,90.013093867388974,90.785267819262828,88.750163156360045,86.627029726451141,84.421679736803952,82.094092910185225,79.657206995026087,77.148589800199204,74.526864096834501,71.791339538223397,68.900656186523094,65.821275758452259,62.798455445897787,59.76893874316881,56.750669641122116,53.724980410974077,50.697803809490281,58.448440047709276,55.6253451045528,60.794086010862138,57.999214583143853,55.228591722450204,52.117050660200519,49.012145268396196,45.888095110569402,42.786779970103062,39.708525931594131,36.887677168854523,34.039009908817974,31.181489722257865,28.294426531851165,25.386445942756502,22.22663907531674,19.047985763496342,15.875892702398886,{"$f":"BT360-BT359","v":12.686187717554276},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Data for Charts"]
[]
[null,"DYAA Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G46-G57","v":290.86721679503324},336.34390506173656,327.62407592467804,330.89036171391598,342.26072344886387,353.86326492487035,365.11185818885048,375.90162492796856,386.36740599449121,396.61836810950314,406.74260385692793,415.86914930002075,424.58338456280615,433.08065059289692,441.32371018215872,449.30166891752981,456.93461288636456,464.31727700652152,471.42917885663513,478.35062174025848,485.09372078983233,491.47182181740482,497.57462989373886,503.41871735745599,509.07379609698768,514.69481663717465,519.97491379392295,524.98430756451421,529.81963763305885,534.42381097379041,538.74186853357435,542.35083296869311,545.69216450411989,548.81648310864375,551.72847021412758,554.49725131930381,557.07396830343964,559.46676663404708,561.67167210809305,563.67376231432422,565.53036002112265,567.23109628039333,568.95853565680568,570.71409797261822,572.47383085962974,574.25010368165817,576.04052439553766,577.82921101632041,579.58956383993814,581.34927977065013,583.06692490835428,584.75482861838566,586.43243973679944,588.10627491622199,589.77714039145314,591.42143952764991,593.03813097896773,594.64038283741093,596.25809730997173,597.89743951304217,599.54834284501851,601.22925278140826,602.93582504616586,604.66543957877525,{"$f":"BS46-BS57","v":606.38794062349029},608.12470981806416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,371.03919700189397,404.17359928727723,367.32552842147982,346.8414314621312,335.97262216293495,325.18288827890109,315.28000230758232,305.38762292488707,295.52757851324691,285.71732019773361,275.93602300970088,267.2612931589432,259.1397622674433,251.35838165751218,243.91543954499505,236.84852255551829,230.00392742328296,223.43705188558948,217.14234075466825,211.16233872104516,205.49643898476543,200.05679840002045,194.88561597975979,189.98916059987249,185.3934324338698,181.14050664054056,177.12339729907654,173.37039537696347,169.91586450278245,166.73859561925929,163.82084167419825,161.11070275825094,158.67735730303394,156.51311292942765,154.60837265445372,152.95219104277967,151.55174426087217,150.42633743871193,149.581292773059,149.01395875755296,148.70694794406572,148.66980673525407,148.63363723864197,148.58360532419437,148.51805682849815,148.43322619351514,148.34260159223015,148.26065313752974,148.18767594965573,148.11920463291221,148.05555869959812,147.9957920103239,147.94322279465575,147.89413242497432,147.85247560621306,147.82128831870327,147.79323328114847,147.77743021303283,147.7679970848086,147.75236382603774,147.73985740921546,147.71547184103534,147.68371028526758,147.64448113847516,147.60378640692082,147.56228452026258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G43+G45-G55-G56","v":284.26113896877939},278.73434023044479,273.03759757478718,272.58815200477159,273.95449265725921,273.55729573118583,275.02590505476081,274.68092574760561,274.34643845577887,274.02243769409023,273.729727528208,273.43708964387525,273.17573331453792,272.91444126902513,272.67401880546259,272.4440582452026,272.22455658655798,272.01551104855474,271.8169190499151,271.63918234528302,271.4614903576541,271.29427119269747,271.14790062653606,271.00156868795591,270.8656777708847,270.72982229200449,270.60440479033144,270.48942385635115,270.38487816392802,270.28036255614376,270.18627979877243,270.10262877764143,270.01900458215687,269.9354062611996,269.86223674206866,269.78909131083293,269.72637295986459,269.67408088195072,269.62181052583941,269.56956119211469,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,{"$f":"BS43+BS45-BS55-BS56","v":269.5277359814396},269.5277359814396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G61","v":297.22837005242013},288.35611663143737,286.05611663143742,278.35611663143737,266.45611663143728,254.85611663143737,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143737,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143737,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.85611663143743,254.85611663143743,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.8561166314374,254.85611663143743,254.8561166314374,254.85611663143737,254.85611663143737,254.85611663143737,254.85611663143743,254.8561166314374,254.85611663143737,254.8561166314374,254.8561166314374,{"$f":"BS61","v":254.8561166314374},254.8561166314374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G85-SUM(G368:G371)","v":30.607438790189462},30.607438790189235,30.607438790189235,30.607438790189008,30.607438790189462,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189008,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189008,30.607438790189235,30.607438790189235,30.60743879018878,30.607438790189235,30.607438790189462,30.607438790189235,30.607438790189235,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189235,{"$f":"AM85-SUM(AM368:AM371)","v":30.607438790189462},30.60743879018969,30.607438790189462,30.607438790189235,30.60743879018969,30.607438790189462,30.607438790189235,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189235,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189235,30.607438790189008,30.607438790189462,30.607438790189462,30.607438790189235,30.607438790189008,30.607438790189235,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189235,30.607438790189235,30.607438790189008,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,{"$f":"BS85-SUM(BS368:BS371)","v":30.607438790189235},30.607438790189462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G42","v":1203.2066721641879},1201.7945750935382,1200.3738127637778,1198.9446141644812,1199.5071952423455,1198.0617600182325,1196.6085015783838,1195.1476029571818,1193.679237926021,1192.2035717005485,1190.7207615766597,1189.2309575040656,1187.7343026049809,1186.2309336443946,1184.7209814574896,1183.2045713390289,1131.1277516894497,1129.6405993425474,1128.1475022763921,1126.6485639823538,1125.1438840269079,1123.6335582777249,1122.1176791124692,1120.5963356119355,1119.069613738983,1117.5375965045562,1116.0003641219487,1114.4579941503425,1112.9105616285447,1111.3581391997527,979.88079722809653,978.42796873810289,976.97160579833121,975.51085505745232,974.0457743906386,972.57642000167561,971.10284649663527,969.62510695321089,968.14325298604763,966.65733480833342,965.16740128993683,963.67350001231989,962.17567732045404,960.67397837194017,959.16844718352263,957.65912667516704,956.14605871186154,954.62928414328826,953.10884284150052,951.58477373672849,950.05711485143206,948.52590333270609,946.9911754831362,945.45296679020225,943.91131195430808,942.3662449155222,940.81779887910352,939.26600633987573,937.71089910552382,936.1525083188626,934.59086447914251,933.02599746243686,931.45793654116642,929.88671040280269,{"$f":"BS42","v":928.31234716779591},926.73487440676467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G368:G372)+G88","v":1336.773361608316},1400.9854000010851,1347.1307573425718,1321.4735006024453,1311.1413936906847,1299.6670043565837,1302.1913209728202,1300.7737290220878,1299.0849783851436,1297.2316814229539,1295.3219098164636,1293.5110875244659,1291.832435566414,1290.267028941061,1288.8167239542429,1287.4778051398773,1286.0366523178322,1285.0633953622923,1284.1019940828451,1283.2856982282133,1282.605205553878,1281.8064468317493,1281.0417019216616,1280.2930020669112,1279.6664617233687,1279.3487009913465,1278.9362713049577,1278.7476822194556,1278.703935721396,1278.7063245708202,1278.6925454281718,1278.1877199262121,{"$f":"SUM(AM368:AM372)+AM88","v":1279.1520818109375},1280.178557720898,1281.2626350322766,1282.442089094543,1283.7056409458035,1285.0007403763366,1286.3983308286181,1287.8608376856187,1289.4585993682549,1291.2021944187138,1292.8434642985139,1294.4989946998792,1296.1431790911945,1297.7846212782397,1299.4344173908339,1300.9511555569161,1302.4485311926603,1303.9497758066288,1305.4137750110185,1306.8519120317756,1308.5169539345216,1310.1916987442628,1311.8609074007327,1313.5140192494196,1315.1426556631823,1316.5891044535101,1318.0573857978463,1319.5410947421462,1321.0394916573002,1322.5560160255097,1324.3008267344997,1326.0612121203167,{"$f":"SUM(BS368:BS372)+BS88","v":1327.8130184334773},1329.5782857413931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DYAA Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G136-G147","v":290.86721679503324},336.34390506173656,327.62407592467804,330.89036171391598,342.26072344886387,353.86326492487035,363.29797506780062,372.29716117761859,379.79375552516302,387.02697675814392,394.08075186131782,400.13861751891682,405.75901078498561,411.13067459636051,416.22092286782771,421.01705400278576,425.44531965898057,430.17313177324593,434.62677685851088,438.88689503722412,442.96284090472881,447.87011581820946,452.50423595499495,456.88232220693823,461.07124388708297,465.23252253665481,469.06504199616529,472.63629485238351,476.03763135228655,479.2167846270209,482.12356671717214,484.37957769736403,487.38885139815301,490.20418620474646,492.82885035207374,495.32381291906523,497.6455996741285,499.80300100687094,501.7927772149061,503.6011618164755,505.27794902487233,506.81451250159012,508.37519512000887,509.95994763876291,511.5471042996719,513.14742814915405,514.75997973174037,516.37180619714786,517.95904679412274,519.5461751091666,521.09600497213478,522.61952408543368,524.13451161002888,525.64647824495796,527.15651953937015,528.64372439637907,530.10647282390721,531.55745415671049,533.02298088440489,534.50740359333201,536.00256345425805,537.52360229481485,539.06704356509408,540.63052298538173,{"$f":"BS136-BS147","v":542.18752131347105},543.75731303158921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,371.03919700189397,404.17359928727723,367.32552842147982,346.8414314621312,335.97262216293495,325.18288827890109,315.28000230758232,305.38762292488707,294.91400876587818,284.53015696879874,274.21490539451185,265.03666071118181,256.44082222511202,248.2133343983302,240.3502993246685,232.88764751666423,225.67161763893554,218.94207461066202,212.49425900728545,206.36926325948667,200.56445568515383,194.99407702735044,189.69801983222547,184.68136075525308,179.96813083683722,175.60083878216543,171.47250036992992,167.60941369814728,164.04351127519556,160.75348654565428,157.72138893757767,154.89528801654538,152.54637117387944,150.45689007514869,148.61769723620705,147.01820204718308,145.66544545964595,144.5779638886047,143.76092376807236,143.21187358265419,142.91407260796944,142.87674690841968,142.84029322049,142.7904910032801,142.72580937493206,142.64261136984709,142.55382967615455,142.47336900266868,142.40157245273718,142.33409748278578,142.2713442735635,142.21237785907522,142.16033445838755,142.11163514043349,142.07006849940709,142.03859759431251,142.01019268361327,141.99356443544829,141.98300768865269,141.96646116997385,141.95288679208687,141.9278607683176,141.8957087804304,141.85634913306612,141.81560240850743,141.7740513504167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G133+G135-G145-G146","v":284.26113896877939},278.73434023044479,273.03759757478718,272.58815200477159,273.95449265725921,273.55729573118583,275.02590505476081,274.68092574760561,274.34643845577887,274.02243769409023,273.729727528208,273.43708964387525,273.17573331453792,272.91444126902513,272.67401880546259,272.4440582452026,272.22455658655798,272.01551104855474,271.8169190499151,271.63918234528302,271.4614903576541,271.29427119269747,271.14790062653606,271.00156868795591,270.8656777708847,270.72982229200449,270.60440479033144,270.48942385635115,270.38487816392802,270.28036255614376,270.18627979877243,270.10262877764143,270.01900458215687,269.9354062611996,269.86223674206866,269.78909131083293,269.72637295986459,269.67408088195072,269.62181052583941,269.56956119211469,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,269.5277359814396,{"$f":"BS133+BS135-BS145-BS146","v":269.5277359814396},269.5277359814396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G151","v":297.22837005242013},288.35611663143737,286.05611663143742,278.35611663143737,266.45611663143728,254.85611663143737,254.05611663143728,253.25611663143715,241.65611663143741,240.85611663143717,240.05611663143696,228.45611663143757,227.65611663143724,226.85611663143689,215.25611663143769,214.45611663143717,213.65611663143673,202.05611663143753,201.25611663143724,200.45611663143697,188.85611663143703,188.05611663143699,187.25611663143698,175.65611663143713,174.85611663143709,174.05611663143705,162.45611663143717,161.65611663143707,160.856116631437,160.2061166314374,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143776,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143782,159.55611663143779,159.55611663143782,159.55611663143782,159.55611663143779,159.55611663143779,159.55611663143782,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143779,159.55611663143782,159.55611663143779,159.55611663143779,159.55611663143782,159.55611663143779,159.55611663143776,159.55611663143776,159.55611663143776,159.55611663143782,159.55611663143779,159.55611663143776,159.55611663143779,159.55611663143779,{"$f":"BS151","v":159.55611663143779},159.55611663143779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G175-SUM(G377:G380)","v":30.607438790189462},30.607438790189235,30.607438790189235,30.607438790189008,30.607438790189462,30.607438790189235,30.607438790189008,30.607438790189235,30.607438790189235,30.607438790189462,30.607438790189235,30.607438790189008,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189008,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189008,30.607438790189235,30.607438790189235,30.607438790189008,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189462,{"$f":"AM175-SUM(AM377:AM380)","v":30.607438790189235},30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189462,30.607438790189462,30.607438790189235,30.607438790189235,30.607438790189462,30.607438790189235,30.607438790189235,30.607438790189462,30.607438790189235,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189235,30.607438790189462,30.607438790189462,30.607438790189462,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189235,30.607438790189462,30.607438790189235,30.607438790189462,30.607438790189235,30.607438790189462,30.607438790189235,{"$f":"BS175-SUM(BS377:BS380)","v":30.607438790189462},30.607438790189235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G132","v":1295.4755541463389},1293.9299509174593,1292.3748631759784,1290.8105415611992,1291.3012224364145,1289.7191291115569,1327.6284729281308,1326.0294542254314,1334.7222632040007,1348.1070806997348,1396.4840788800061,1394.8534218714617,1393.21526632775,1391.5697619442508,1389.9170519259089,1388.2572734134301,1334.4187558682897,1332.7883857912461,1331.1514984986625,1329.5082074484721,1239.9438840269079,1238.4335582777248,1236.9176791124692,1235.3963356119355,1233.8696137389829,1232.3375965045561,1230.8003641219486,1229.2579941503425,1227.7105616285446,1226.1581391997527,1234.6807972280965,1233.2279687381028,1231.7716057983312,1230.3108550574523,1228.8457743906386,1227.3764200016756,1225.9028464966352,1224.4251069532108,1222.9432529860476,1221.4573348083334,1219.9674012899368,1218.4735000123198,1216.975677320454,1215.4739783719401,1213.9684471835226,1212.459126675167,1210.9460587118615,1220.0292841432884,1218.5088428415006,1224.9847737367286,1223.4571148514322,1221.9259033327062,1220.3911754831363,1218.8529667902023,1217.3113119543082,1215.7662449155223,1214.2177988791036,1212.6660063398758,1211.1108991055239,1209.5525083188627,1207.9908644791426,1206.425997462437,1204.8579365411665,1203.2867104028026,{"$f":"BS132","v":1201.712347167796},1200.1348744067645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G377:G381)+G178","v":1344.1978588955105},1408.4098972882796,1354.7622585381505,1329.3120057064082,1319.1969027030318,1307.9295172773152,1308.0469546808861,1304.1596366894075,1287.3989841746709,1281.2752074374378,1275.0718753889964,1258.2097130674874,1252.3059057790765,1246.5217839790846,1230.0415689742558,1224.4780820018768,1218.8038103826261,1203.5551138681139,1199.1244312888609,1194.8438969526414,1169.546823369795,1166.3377339377848,1163.1795963413697,1149.2448616058468,1146.2348324785905,1143.5431336226961,1129.9720671963842,1127.443642803818,1125.0529215453246,1122.8659248397121,1120.6749169213942,1118.6995663164016,{"$f":"SUM(AM377:AM381)+AM178","v":1119.4222322761163},1120.2104209600982,1121.0686560464296,1122.0369112902379,1123.0891564038723,1124.1911985767099,1125.3960787971512,1126.687578368628,1128.1091538807152,1129.6928061469334,1131.1667229855,1132.6513611951218,1134.1235241357599,1135.5903378882347,1137.0637956852061,1138.4061673491076,1139.7326172681305,1141.063276485203,1142.3613590109287,1143.6369175817192,1145.1406990667444,1146.6448037448374,1148.154115759341,1149.6506870723736,1151.1258679503203,1152.4215483520732,1153.7378456500865,1155.067049157449,1156.4099619576025,1157.767302091504,1159.3480055076502,1160.9415394143273,{"$f":"SUM(BS377:BS381)+BS178","v":1162.527205151612},1164.1248599453929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DYCP Baseline",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G227-G238","v":338.14499519639548},{"$f":"H227-H238","v":381.43871234828492},381.22440699243907,385.20070688338819,398.61891919471094,412.31964164778805,425.61997518461033,438.39702529844874,450.80738890628544,462.97797984992076,475.01131846828059,485.88959126325847,496.29545941162871,506.45670490998873,516.32940164732133,525.90039400290686,535.07568151303326,543.96568754302712,552.54600925172372,560.91037624151932,569.07270060001554,576.81361856639614,584.23788388127844,591.36453098087384,598.27506278144313,605.15136578683371,611.63242485851049,617.80034009569852,623.76844550178191,629.46922291143483,634.8375495866012,639.37431446112714,643.5990731370847,647.57113128583262,651.29567881465414,654.85400390985353,658.18816010710248,661.30747926675167,664.2069587452678,666.86865504482944,669.36009613654267,671.66878180341553,674.01072703887507,676.38766175060948,678.77123553205615,681.17611283591032,683.59948641146457,686.02252109438257,688.41362582226168,690.80565331776756,693.14935159958907,695.45932439462649,697.75865148208993,700.05507985648899,702.34956232145169,704.61398743856273,706.84705775379746,709.06443821886739,711.30178398766839,713.56646177315054,715.84649191262247,718.16392383730363,720.51361874110694,722.89246869266242,725.26444777347774,{"$f":"BT227-BT238","v":727.65513531423301},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,{"$f":"G228-G239","v":431.83461634190161},458.87946180476138,427.90314008411428,404.22521549846215,391.73665005159768,379.32869821965744,367.9442002624719,356.56137842553341,345.2057585262786,333.89779677448576,322.61322532705719,312.61256514367938,303.25001855739686,294.27704677764706,285.69218450772013,277.54002131970464,269.6409700679697,262.06035653718976,254.79210992043292,247.88660960416595,241.34364780390527,235.06050770035836,229.08715826242349,223.43140209113153,218.12426267056969,213.21574600286237,208.58040950527413,204.25196040736358,200.27131639534747,196.61394316517595,193.25934542861344,190.14667645666353,187.35794916345336,184.88451376468777,182.71545498915552,180.83823728880859,179.2617422910721,178.00921917806991,177.08739758705605,176.49357908088828,176.20759631323608,176.24117589661623,176.27583064167459,176.29396322043104,176.29359023611806,176.27021226857164,176.23982580643002,176.21962070678407,176.20996330561633,176.2055520738455,176.20677612256151,176.21251825872383,176.22673371743204,176.24500407752222,176.27204959749599,176.31150479818629,176.3546273027259,176.41231061733794,176.47755071988749,176.53533526592298,176.59680519574241,176.64402054276999,176.68235210180779,176.7116753677372,176.73916730208316,176.76561616703728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G224+G226-G236-G237","v":299.35467173263669},{"$f":"H224+H226-H236-H237","v":292.07218683947588},286.10145958040971,285.63039794421422,287.06245269411176,286.64615259823699,288.18539462674596,287.82382355402081,287.47324910966927,287.13366554469081,286.82687749543555,286.5201652041078,286.24623895287482,285.97238007719409,285.72039450514808,285.4793740012131,285.24931541933603,285.03021584479183,284.8220725721564,284.63578762803508,284.4495495515792,284.27428798777078,284.12087773525798,283.96750796811835,283.82508138298721,283.6826919404453,283.55124248919452,283.4307315519298,283.32115773873522,283.21161545709896,283.11300779338654,283.02533357983936,282.93768748211693,282.85006850335617,282.77337989921602,282.69671654147749,282.63098175400233,282.57617469075473,282.52139039401897,282.46662813074067,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,{"$f":"BT224+BT226-BT236-BT237","v":282.42279133828072},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G242","v":298.6755352580746},{"$f":"H242","v":311.25929242417715},308.7766110060104,300.46502538866935,287.61984761641497,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,275.09849785522601,{"$f":"BT242","v":275.09849785522601},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G266-SUM(G386:G389)","v":30.771045019566827},{"$f":"H266-SUM(H386:H389)","v":30.771045019566827},30.771045019566827,30.771045019567282,30.7710450195666,30.771045019566827,30.771045019566827,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.7710450195666,30.771045019566827,30.771045019567055,30.771045019567055,30.771045019566827,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019567055,{"$f":"AM266-SUM(AM386:AM389)","v":30.771045019567055},30.771045019566827,30.771045019566827,30.771045019566373,30.771045019567055,30.771045019566827,30.771045019567055,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.7710450195666,30.771045019567055,30.771045019566827,30.771045019567055,30.771045019566827,30.771045019566827,30.771045019567282,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.7710450195666,30.7710450195666,30.7710450195666,30.771045019567055,30.771045019566827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G223","v":1356.2809941125283},{"$f":"H223","v":1355.6801261716942},1355.075571036469,1354.4674261452633,1355.8557833865523,1355.240729574195,1354.6223468692085,1354.0007131553982,1353.375902375031,1352.7479848297805,1352.1170274513483,1351.4830940455279,1350.8462455129136,1350.2065400490067,1349.5640333260901,1348.9187786589162,1292.916729061847,1292.2862242066024,1291.6531989812288,1291.0176972627453,1290.3797612641408,1289.7394316302307,1289.0967475261782,1288.4517467193818,1287.8044656553334,1287.1549395280092,1286.5032023452704,1285.8492869897207,1285.193225275405,1284.5350480007078,1124.7847849977607,1124.1244651786515,1123.4601165786871,1122.7937663969446,1122.1254410343224,1121.4551661292828,1120.7829665914589,1120.1088666332853,1119.4328897997971,1118.7550589967277,1118.075396517029,1117.3939240659204,1116.7106627845728,1116.0256332725135,1115.3388556088464,1114.6503493723578,1113.9601336605858,1113.2682271079161,1112.5746479027705,1111.8794138039389,1111.1825421561141,1110.4840499046738,1109.7839536097574,1109.0822694596764,1108.3790132837019,1107.6742005642643,1106.9678464485958,1106.2599657598487,1105.5505730077248,1104.8396823986313,1104.127307845401,1103.4134629765927,1102.6981611453964,1101.981415438167,1101.2632386826008,{"$f":"BT223","v":1100.5436434555777},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G386:G390)+G269","v":1468.9753608357698},{"$f":"SUM(H386:H390)+H269","v":1547.3506984362664},1507.5466626825403,1478.892390734301,1468.2489145764021,1456.4340353404752,1459.7291129486209,1458.7317701527957,1457.3959394170261,1455.8889850438902,1454.3009641655663,1452.8418644858386,1451.5612597966933,1450.4156746396225,1449.4015235349823,1448.5293321986176,1447.515509875132,1446.9758027998016,1446.4397346191058,1446.0823163485131,1445.885440830293,1445.5279571293181,1445.2654627537529,1445.0329839149165,1444.9339497097928,1445.1993466049341,1445.353619727772,1445.7625749297847,1446.3404625106573,1446.9743244085025,1447.5894456833939,1447.625867372423,{"$f":"SUM(AM386:AM390)+AM269","v":1449.244252657448},1450.9352564286694,1452.6940565778186,1454.568500614932,1456.5404270269698,1458.5724160103691,1460.7052896011357,1462.9384051312511,1465.3200266628523,1467.8822919131055,1470.3888918936232,1472.903959184114,1475.4071599812476,1477.9186593175555,1480.4316464309682,1482.7644760142402,1485.0659233409517,1487.3735396046866,1489.6384619352241,1491.8741768664242,1494.4477194125955,1497.0124181470849,1499.5939461320213,1502.1478264498226,1504.674019269597,1506.9390830492789,1509.2316689206295,1511.5341312521471,1513.8656313214385,1516.220278593147,1518.828305055988,1521.4564782734731,{"$f":"SUM(BS386:BS390)+BS269","v":1524.0759492886345},1526.7130856943438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DYCP Final Plan",null,null,null,null,"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,null,"Measured HH consumption",null,"Ml/d",2,{"$f":"G317-G328","v":338.14499519639548},{"$f":"H317-H328","v":381.43871234828492},381.22440699243907,385.20070688338819,398.61891919471094,412.31964164778805,423.80609206356053,434.79256154809883,444.23373843695725,453.38658849856154,462.34946647267049,470.15905948215453,477.47108563380823,484.50672891345232,491.22661433299032,497.61577908816281,503.58638828564926,509.82154230975158,515.74360725359952,521.44664953848496,526.94182071491207,533.21191256720078,539.16748994253453,544.82813583035613,550.27251057153842,555.68907168631381,560.72255306075283,565.45232738356788,569.98643922100962,574.26219656466526,578.21924777019899,581.40305918979811,585.29576003111788,588.95883438193528,592.39605895260024,595.68056550961501,598.75979147779128,601.64371363957548,604.32806385208085,606.79605454698071,609.10768514029235,611.25219802461231,613.42738650207821,615.63351141675412,617.84450897209831,620.07343730340619,622.31894174766717,624.56511627521002,626.78310877644617,629.00254865628403,631.17843166336957,633.32401986167451,635.46072335531937,637.59528318522496,639.72894146936869,641.83627230729189,643.91539959873694,645.98150953816696,648.06666756210154,650.17642585344038,652.30071252186201,654.45827335071021,656.64483726003516,658.8575520992689,661.06402846345838,{"$f":"BT317-BT328","v":663.28773852775805},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unmeasured HH consumption",null,"Ml/d",2,{"$f":"G318-G329","v":431.83461634190161},458.87946180476138,427.90314008411428,404.22521549846215,391.73665005159768,379.32869821965744,367.9442002624719,356.56137842553341,344.59218877890993,332.71063354555088,320.89210771186816,310.38793269591798,300.55107851506557,291.13199951846508,282.12704428739357,273.57914628085058,265.30866028362232,257.5653792622623,250.14402817305015,243.09353414260747,236.41166450429367,229.99778632768835,223.89956211488916,218.12360224651212,212.69896107353711,207.67607814448724,202.92951257612751,198.49097872854739,194.39896316776057,190.62883409157095,187.15989269199287,183.93126171495797,181.22696303429885,178.82829091040881,176.72477957090885,174.90424829321199,173.37544348984588,172.16084562796269,171.2670285820694,170.69149390598952,170.41472097713981,170.44811606978183,170.48248662352262,170.50084889951677,170.50134278255197,170.47959744490359,170.45105389035442,170.432336571923,170.42385980869778,170.42044492371906,170.42256169652688,170.42910410747515,170.44384538116384,170.4625067929814,170.48964249069002,170.52881407379553,170.5715867051907,170.6284448397534,170.69256132373158,170.7494326098591,170.80983457861385,170.85640947005226,170.89435059697061,170.92354336232816,170.95098330366977,170.9773829971914,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non-HH consumption",null,"Ml/d",2,{"$f":"G314+G316-G326-G327","v":299.35467173263669},{"$f":"H314+H316-H326-H327","v":292.07218683947588},286.10145958040971,285.63039794421422,287.06245269411176,286.64615259823699,288.18539462674596,287.82382355402081,287.47324910966927,287.13366554469081,286.82687749543555,286.5201652041078,286.24623895287482,285.97238007719409,285.72039450514808,285.4793740012131,285.24931541933603,285.03021584479183,284.8220725721564,284.63578762803508,284.4495495515792,284.27428798777078,284.12087773525798,283.96750796811835,283.82508138298721,283.6826919404453,283.55124248919452,283.4307315519298,283.32115773873522,283.21161545709896,283.11300779338654,283.02533357983936,282.93768748211693,282.85006850335617,282.77337989921602,282.69671654147749,282.63098175400233,282.57617469075473,282.52139039401897,282.46662813074067,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,282.42279133828072,{"$f":"BT314+BT316-BT326-BT327","v":282.42279133828072},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Leakage",null,"Ml/d",2,{"$f":"G332","v":298.6755352580746},{"$f":"H332","v":311.25929242417715},308.7766110060104,300.46502538866935,287.61984761641497,275.09849785522601,274.29849785522595,273.49849785522576,261.89849785522603,261.09849785522579,260.29849785522561,248.69849785522615,247.89849785522586,247.0984978552255,235.49849785522628,234.69849785522578,233.89849785522534,222.29849785522612,221.49849785522585,220.69849785522561,209.09849785522562,208.29849785522561,207.49849785522559,195.89849785522574,195.09849785522573,194.29849785522566,182.69849785522581,181.89849785522568,181.09849785522562,180.44849785522598,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.79849785522637,179.79849785522637,179.7984978552264,179.7984978552264,179.79849785522643,179.79849785522637,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.79849785522643,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.79849785522637,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.79849785522637,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,179.7984978552264,{"$f":"BT332","v":179.7984978552264},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other demand components",null,"Ml/d",2,{"$f":"G356-SUM(G395:G398)","v":30.771045019566827},{"$f":"H356-SUM(H395:H398)","v":30.771045019566827},30.771045019566827,30.771045019567282,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019567055,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019567055,30.771045019567055,30.7710450195666,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.7710450195666,30.771045019566827,30.771045019566827,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019567055,30.771045019566827,30.771045019567055,30.771045019567055,30.771045019567055,30.771045019566827,30.771045019567055,30.7710450195666,30.771045019566827,30.771045019567055,30.771045019566827,30.771045019566827,30.771045019567282,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019567055,30.771045019566827,30.7710450195666,30.771045019566827,30.771045019566827,30.771045019567055,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.771045019566827,30.7710450195666,30.771045019567055,30.771045019566827,30.771045019566827,{"$f":"BT356-SUM(BT395:BT398)","v":30.771045019566827},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Water Available for use",null,"Ml/d",2,{"$f":"G313","v":1400.5538505115564},{"$f":"H313","v":1399.9344703026418},1399.3112892997806,1398.6844079433843,1400.0539209529391,1399.4199178169708,1438.2824832278131,1437.6416974688098,1447.297636760331,1461.6503735699891,1510.9999768915995,1510.3465124967611,1509.6900431623678,1509.0306288768786,1508.3683270277961,1507.7031925724571,1449.9098489608248,1449.2599426757165,1448.6074384655105,1447.9523815573773,1405.1797612641408,1404.5394316302306,1403.8967475261782,1403.2517467193818,1402.6044656553333,1401.9549395280092,1401.3032023452704,1400.6492869897206,1399.9932252754049,1399.3350480007077,1379.5847849977606,1378.9244651786514,1378.2601165786871,1377.5937663969446,1376.9254410343224,1376.2551661292828,1375.5829665914589,1374.9088666332852,1374.232889799797,1373.5550589967277,1372.875396517029,1372.1939240659203,1371.5106627845728,1370.8256332725134,1370.1388556088464,1369.4503493723578,1368.7601336605858,1378.6682271079162,1377.9746479027706,1385.279413803939,1384.5825421561142,1383.8840499046739,1383.1839536097575,1382.4822694596764,1381.7790132837019,1381.0742005642644,1380.3678464485959,1379.6599657598488,1378.9505730077249,1378.2396823986314,1377.5273078454011,1376.8134629765927,1376.0981611453965,1375.3814154381671,1374.6632386826009,{"$f":"BT313","v":1373.9436434555778},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Demand + Target Headroom",null,"Ml/d",2,{"$f":"SUM(G395:G399)+G359","v":1468.9753608357698},{"$f":"SUM(H395:H399)+H359","v":1547.3506984362664},1507.5466626825403,1478.892390734301,1468.2489145764021,1456.4340353404752,1438.2824832278131,1437.6416974688098,1437.0087192003293,1431.1104304635958,1425.1179945547667,1408.4867002569733,1402.8379459765415,1397.3206513839036,1381.133596000325,1375.883842245019,1370.4939068634001,1355.5366802915987,1351.3892508735987,1347.4255141839199,1332.8225776455774,1330.0635297574522,1327.4074726674742,1313.9887889197792,1311.5060959028551,1309.3973846460387,1296.3928510008675,1294.4535805388375,1292.6861030022976,1291.1321889881278,1289.5716911303716,1288.1391973593886,1289.509953422327,1290.9667366704934,1292.5037612975184,1294.1610732190975,1295.9257595964327,1297.760276833086,1299.7060257029625,1301.7637194585043,1303.9747403305059,1306.3726483074681,1308.7122073386749,1311.0566945293447,1313.3881859677242,1315.7253689613838,1318.0623298510955,1320.219787060207,1322.3493027982179,1324.4853277930767,1326.5833275729703,1328.6554581822238,1331.0669029495571,1333.4701241912803,1335.8909181731326,1338.2874205941614,1340.6593205170018,1342.7722885909943,1344.911563098907,1347.0581926763737,1349.23288131355,1351.4270170338361,1353.8715220700797,1356.3334296746707,1358.787345980202,{"$f":"SUM(BT395:BT399)+BT359","v":1361.2574557380235},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Regional Level Data","index":6,"n_rows":90,"n_cols":92,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"Table 2a: WC Level Normal Year planning scenario","Table 2d: WC Level DYAA - Key Components - Baseline"]
[null,"Regional group","Water Resources North","Version",null,"Table 2b: WC Level DYAA - Microcomponents - Final planning","Table 2e: WC Level DYAA - Key Components - Final planning"]
[null,"Planning Scenario","NYAA",null,null,"Table 2c: WC Level DYAA -\nMeter Installations (including meter upgrades) - Final Planning"]
[]
[null,"Table 2a: WC Level Normal Year planning scenario","Back to top of sheet"]
[null,"WRMP24 Reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2035-36","2040-41","2045-46","2050-51","2055-56","2060-61","2065-66","2070-71","2075-76","2080-81","2085-86","2090-91","2095-96","2100-2101"]
[null,"1NY","Total Household Consumption","Input","Ml/d",2]
[null,"2NY","Average Household - PCC","Input","l/h/d",1]
[null,"3NY","Total Non-Household Consumption","Input","Ml/d",2]
[null,"4NY","Total Leakage","Input","Ml/d",2]
[null,"5NY","Distribution input","Input","Ml/d",2]
[]
[null,"Regional group","Water Resources North","Version"]
[null,"Planning Scenario","DYAA",1]
[]
[null,"Table 2b: WC Level DYAA - Microcomponents - Final planning","Back to top of sheet"]
[null,"WRMP24 Reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100","2100-01","2101-02","2102-03","2103-04","2104-05"]
[null,"11FPW","Measured Household - PCC","sum (11.1FPW:11.9FPW)","l/h/d",1]
[null,"11.1FPW","Measured toilet flushing","Input","l/h/d",1]
[null,"11.2FPW","Measured personal washing","Input","l/h/d",1]
[null,"11.3FPW","Measured clothes washing","Input","l/h/d",1]
[null,"11.4FPW","Measured dish washing","Input","l/h/d",1]
[null,"11.5FPW","Measured miscellaneous internal use","Input","l/h/d",1]
[null,"11.6FPW","Measured external use","Input","l/h/d",1]
[null,"11.7FPW","Measured (other: define)","Input","l/h/d",1]
[null,"11.8FPW","Measured (other: define)","Input","l/h/d",1]
[null,"11.9FPW","Measured (other: define)","Input","l/h/d",1]
[null,"12FPW","Unmeasured Household - PCC","sum (12.1FPW:12.9FPW)","l/h/d",1]
[null,"12.1FPW","Unmeasured toilet flushing","Input","l/h/d",1]
[null,"12.2FPW","Unmeasured personal washing","Input","l/h/d",1]
[null,"12.3FPW","Unmeasured clothes washing","Input","l/h/d",1]
[null,"12.4FPW","Unmeasured dish washing","Input","l/h/d",1]
[null,"12.5FPW","Unmeasured miscellaneous internal use","Input","l/h/d",1]
[null,"12.6FPW","Unmeasured external use","Input","l/h/d",1]
[null,"12.7FPW","Unmeasured (other: define)","Input","l/h/d",1]
[null,"12.8FPW","Unmeasured (other: define)","Input","l/h/d",1]
[null,"12.9FPW","Unmeasured (other: define)","Input","l/h/d",1]
[]
[null,"Table 2c: WC Level DYAA -\nMeter Installations (including meter upgrades) - Final Planning","Back to top of sheet"]
[null,"WRMP24 Reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100","2100-01","2101-02","2102-03","2103-04","2104-05"]
[null,"1FPM","Total household meter installations","Input","000's",0]
[null,"1.1FPM","Basic (non-automated) meter installations (household)","Input","000's",0]
[null,"1.21FPM","Automated Meter Reading (AMR) - new installations (household)","Input","000's",0]
[null,"1.22FPM","Automated Meter Reading (AMR) - upgrades from basic meters (household","Input","000's",0]
[null,"1.31FPM","Advanced Metering Infrastructure (AMI) - new installations (household)","Input","000's",0]
[null,"1.32FPM","Automated Meter Infrastructure (AMI) - upgrades from basic or AMR meters (household)","Input","000's",0]
[null,"2FPM","Total non-household meter installations","Input","000's",0]
[null,"2.1FPM","Basic (non-automated) meter installations (non-household)","Input","000's",0]
[null,"2.2FPM","Automated Meter Reading (AMR) -  installations (non-household)","Input","000's",0]
[null,"2.3FPM","Automated Meter Infrastructure (AMI) -  installations (non-household)","Input","000's",0]
[]
[null,"Table 2d: Regional Level DYAA - Key Components - Baseline","Back to top of sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: 2050 - 2085 does not include HPL, however this does not materially impact on the WReN plan"]
[null,"WRMP24 Reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100","2100-01","2101-02","2102-03","2103-04","2104-05"]
[null,"1BLW","Outage Allowance","Sum (all WRZ 9BL)","Ml/d",2,"No NWL data",null,null,null,null,{"$f":"SUM(HPL:YWSGRD!L$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!M$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!N$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!O$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!P$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!Q$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!R$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!S$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!T$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!U$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!V$40)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!W$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!X$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!Y$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!Z$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AA$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AB$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AC$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AD$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AE$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AF$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AG$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AH$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AI$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AJ$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AK$40)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AL$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AM$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AN$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AO$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AP$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AQ$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AR$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AS$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AT$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AU$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AV$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AW$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AX$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AY$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AZ$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BA$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BB$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BC$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BD$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BE$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BF$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BG$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BH$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BI$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BJ$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BK$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BL$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BM$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BN$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BO$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BP$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BQ$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BR$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BS$40)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BT$40)","v":127.53}]
[null,"2BLW","Average Household - PCC","((Sum (all WRZ 14BL: 15BL) - Sum (all WRZ 25BL:26BL))*1,000,000)/((Sum (all WRZ 39BL: 40BL))*1,000)","l/h/d",1,"No NWL data",{"$f":" ( ( SUM(HPL:YWSGRD!H$46) + SUM(HPL:YWSGRD!H$47)  -  SUM(HPL:YWSGRD!H$57) - SUM(HPL:YWSGRD!H$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!H$79) + SUM(HPL:YWSGRD!H$80) ) * 1000 )","v":150.3386510501775},{"$f":" ( ( SUM(HPL:YWSGRD!I$46) + SUM(HPL:YWSGRD!I$47)  -  SUM(HPL:YWSGRD!I$57) - SUM(HPL:YWSGRD!I$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!I$79) + SUM(HPL:YWSGRD!I$80) ) * 1000 )","v":142.18715798080513},{"$f":" ( ( SUM(HPL:YWSGRD!J$46) + SUM(HPL:YWSGRD!J$47)  -  SUM(HPL:YWSGRD!J$57) - SUM(HPL:YWSGRD!J$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!J$79) + SUM(HPL:YWSGRD!J$80) ) * 1000 )","v":138.16998571600143},{"$f":" ( ( SUM(HPL:YWSGRD!K$46) + SUM(HPL:YWSGRD!K$47)  -  SUM(HPL:YWSGRD!K$57) - SUM(HPL:YWSGRD!K$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!K$79) + SUM(HPL:YWSGRD!K$80) ) * 1000 )","v":136.50186308595005},{"$f":" ( ( SUM(HPL:YWSGRD!L$46) + SUM(HPL:YWSGRD!L$47)  -  SUM(HPL:YWSGRD!L$57) - SUM(HPL:YWSGRD!L$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!L$79) + SUM(HPL:YWSGRD!L$80) ) * 1000 )","v":134.86341994423327},{"$f":" ( ( SUM(HPL:YWSGRD!M$46) + SUM(HPL:YWSGRD!M$47)  -  SUM(HPL:YWSGRD!M$57) - SUM(HPL:YWSGRD!M$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!M$79) + SUM(HPL:YWSGRD!M$80) ) * 1000 )","v":134.99342270327287},{"$f":" ( ( SUM(HPL:YWSGRD!N$46) + SUM(HPL:YWSGRD!N$47)  -  SUM(HPL:YWSGRD!N$57) - SUM(HPL:YWSGRD!N$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!N$79) + SUM(HPL:YWSGRD!N$80) ) * 1000 )","v":134.24837046364703},{"$f":" ( ( SUM(HPL:YWSGRD!O$46) + SUM(HPL:YWSGRD!O$47)  -  SUM(HPL:YWSGRD!O$57) - SUM(HPL:YWSGRD!O$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!O$79) + SUM(HPL:YWSGRD!O$80) ) * 1000 )","v":133.43083969480935},{"$f":" ( ( SUM(HPL:YWSGRD!P$46) + SUM(HPL:YWSGRD!P$47)  -  SUM(HPL:YWSGRD!P$57) - SUM(HPL:YWSGRD!P$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!P$79) + SUM(HPL:YWSGRD!P$80) ) * 1000 )","v":132.63218719848155},{"$f":" ( ( SUM(HPL:YWSGRD!Q$46) + SUM(HPL:YWSGRD!Q$47)  -  SUM(HPL:YWSGRD!Q$57) - SUM(HPL:YWSGRD!Q$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!Q$79) + SUM(HPL:YWSGRD!Q$80) ) * 1000 )","v":131.84074141407945},{"$f":" ( ( SUM(HPL:YWSGRD!R$46) + SUM(HPL:YWSGRD!R$47)  -  SUM(HPL:YWSGRD!R$57) - SUM(HPL:YWSGRD!R$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!R$79) + SUM(HPL:YWSGRD!R$80) ) * 1000 )","v":131.14022431071501},{"$f":" ( ( SUM(HPL:YWSGRD!S$46) + SUM(HPL:YWSGRD!S$47)  -  SUM(HPL:YWSGRD!S$57) - SUM(HPL:YWSGRD!S$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!S$79) + SUM(HPL:YWSGRD!S$80) ) * 1000 )","v":130.4997877264409},{"$f":" ( ( SUM(HPL:YWSGRD!T$46) + SUM(HPL:YWSGRD!T$47)  -  SUM(HPL:YWSGRD!T$57) - SUM(HPL:YWSGRD!T$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!T$79) + SUM(HPL:YWSGRD!T$80) ) * 1000 )","v":129.86711982817735},{"$f":" ( ( SUM(HPL:YWSGRD!U$46) + SUM(HPL:YWSGRD!U$47)  -  SUM(HPL:YWSGRD!U$57) - SUM(HPL:YWSGRD!U$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!U$79) + SUM(HPL:YWSGRD!U$80) ) * 1000 )","v":129.131790654209},{"$f":" ( ( SUM(HPL:YWSGRD!V$46) + SUM(HPL:YWSGRD!V$47)  -  SUM(HPL:YWSGRD!V$57) - SUM(HPL:YWSGRD!V$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!V$79) + SUM(HPL:YWSGRD!V$80) ) * 1000 )","v":128.43078697354034},{"$f":" ( ( SUM(HPL:YWSGRD!W$46) + SUM(HPL:YWSGRD!W$47)  -  SUM(HPL:YWSGRD!W$57) - SUM(HPL:YWSGRD!W$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!W$79) + SUM(HPL:YWSGRD!W$80) ) * 1000 )","v":127.7684857461101},{"$f":" ( ( SUM(HPL:YWSGRD!X$46) + SUM(HPL:YWSGRD!X$47)  -  SUM(HPL:YWSGRD!X$57) - SUM(HPL:YWSGRD!X$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!X$79) + SUM(HPL:YWSGRD!X$80) ) * 1000 )","v":127.13247454530477},{"$f":" ( ( SUM(HPL:YWSGRD!Y$46) + SUM(HPL:YWSGRD!Y$47)  -  SUM(HPL:YWSGRD!Y$57) - SUM(HPL:YWSGRD!Y$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!Y$79) + SUM(HPL:YWSGRD!Y$80) ) * 1000 )","v":126.49385543777754},{"$f":" ( ( SUM(HPL:YWSGRD!Z$46) + SUM(HPL:YWSGRD!Z$47)  -  SUM(HPL:YWSGRD!Z$57) - SUM(HPL:YWSGRD!Z$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!Z$79) + SUM(HPL:YWSGRD!Z$80) ) * 1000 )","v":125.88569671277801},{"$f":" ( ( SUM(HPL:YWSGRD!AA$46) + SUM(HPL:YWSGRD!AA$47)  -  SUM(HPL:YWSGRD!AA$57) - SUM(HPL:YWSGRD!AA$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AA$79) + SUM(HPL:YWSGRD!AA$80) ) * 1000 )","v":125.27936662822037},{"$f":" ( ( SUM(HPL:YWSGRD!AB$46) + SUM(HPL:YWSGRD!AB$47)  -  SUM(HPL:YWSGRD!AB$57) - SUM(HPL:YWSGRD!AB$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AB$79) + SUM(HPL:YWSGRD!AB$80) ) * 1000 )","v":124.70134771137994},{"$f":" ( ( SUM(HPL:YWSGRD!AC$46) + SUM(HPL:YWSGRD!AC$47)  -  SUM(HPL:YWSGRD!AC$57) - SUM(HPL:YWSGRD!AC$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AC$79) + SUM(HPL:YWSGRD!AC$80) ) * 1000 )","v":124.17101939601791},{"$f":" ( ( SUM(HPL:YWSGRD!AD$46) + SUM(HPL:YWSGRD!AD$47)  -  SUM(HPL:YWSGRD!AD$57) - SUM(HPL:YWSGRD!AD$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AD$79) + SUM(HPL:YWSGRD!AD$80) ) * 1000 )","v":123.66993548751111},{"$f":" ( ( SUM(HPL:YWSGRD!AE$46) + SUM(HPL:YWSGRD!AE$47)  -  SUM(HPL:YWSGRD!AE$57) - SUM(HPL:YWSGRD!AE$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AE$79) + SUM(HPL:YWSGRD!AE$80) ) * 1000 )","v":123.3051942815825},{"$f":" ( ( SUM(HPL:YWSGRD!AF$46) + SUM(HPL:YWSGRD!AF$47)  -  SUM(HPL:YWSGRD!AF$57) - SUM(HPL:YWSGRD!AF$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AF$79) + SUM(HPL:YWSGRD!AF$80) ) * 1000 )","v":122.99071980100084},{"$f":" ( ( SUM(HPL:YWSGRD!AG$46) + SUM(HPL:YWSGRD!AG$47)  -  SUM(HPL:YWSGRD!AG$57) - SUM(HPL:YWSGRD!AG$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AG$79) + SUM(HPL:YWSGRD!AG$80) ) * 1000 )","v":122.71307762698288},{"$f":" ( ( SUM(HPL:YWSGRD!AH$46) + SUM(HPL:YWSGRD!AH$47)  -  SUM(HPL:YWSGRD!AH$57) - SUM(HPL:YWSGRD!AH$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AH$79) + SUM(HPL:YWSGRD!AH$80) ) * 1000 )","v":122.47927219666411},{"$f":" ( ( SUM(HPL:YWSGRD!AI$46) + SUM(HPL:YWSGRD!AI$47)  -  SUM(HPL:YWSGRD!AI$57) - SUM(HPL:YWSGRD!AI$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AI$79) + SUM(HPL:YWSGRD!AI$80) ) * 1000 )","v":122.25007992972164},{"$f":" ( ( SUM(HPL:YWSGRD!AJ$46) + SUM(HPL:YWSGRD!AJ$47)  -  SUM(HPL:YWSGRD!AJ$57) - SUM(HPL:YWSGRD!AJ$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AJ$79) + SUM(HPL:YWSGRD!AJ$80) ) * 1000 )","v":122.03519981077477},{"$f":" ( ( SUM(HPL:YWSGRD!AK$46) + SUM(HPL:YWSGRD!AK$47)  -  SUM(HPL:YWSGRD!AK$57) - SUM(HPL:YWSGRD!AK$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AK$79) + SUM(HPL:YWSGRD!AK$80) ) * 1000 )","v":121.82545991021186},{"$f":" ( ( SUM(HPL:YWSGRD!AL$46) + SUM(HPL:YWSGRD!AL$47)  -  SUM(HPL:YWSGRD!AL$57) - SUM(HPL:YWSGRD!AL$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AL$79) + SUM(HPL:YWSGRD!AL$80) ) * 1000 )","v":121.66085965959783},{"$f":" ( ( SUM(HPL:YWSGRD!AM$46) + SUM(HPL:YWSGRD!AM$47)  -  SUM(HPL:YWSGRD!AM$57) - SUM(HPL:YWSGRD!AM$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AM$79) + SUM(HPL:YWSGRD!AM$80) ) * 1000 )","v":121.54273421493163},{"$f":" ( ( SUM(HPL:YWSGRD!AN$46) + SUM(HPL:YWSGRD!AN$47)  -  SUM(HPL:YWSGRD!AN$57) - SUM(HPL:YWSGRD!AN$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AN$79) + SUM(HPL:YWSGRD!AN$80) ) * 1000 )","v":121.43583687790398},{"$f":" ( ( SUM(HPL:YWSGRD!AO$46) + SUM(HPL:YWSGRD!AO$47)  -  SUM(HPL:YWSGRD!AO$57) - SUM(HPL:YWSGRD!AO$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AO$79) + SUM(HPL:YWSGRD!AO$80) ) * 1000 )","v":121.3387989437489},{"$f":" ( ( SUM(HPL:YWSGRD!AP$46) + SUM(HPL:YWSGRD!AP$47)  -  SUM(HPL:YWSGRD!AP$57) - SUM(HPL:YWSGRD!AP$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AP$79) + SUM(HPL:YWSGRD!AP$80) ) * 1000 )","v":121.2677759142571},{"$f":" ( ( SUM(HPL:YWSGRD!AQ$46) + SUM(HPL:YWSGRD!AQ$47)  -  SUM(HPL:YWSGRD!AQ$57) - SUM(HPL:YWSGRD!AQ$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AQ$79) + SUM(HPL:YWSGRD!AQ$80) ) * 1000 )","v":121.22454013420079},{"$f":" ( ( SUM(HPL:YWSGRD!AR$46) + SUM(HPL:YWSGRD!AR$47)  -  SUM(HPL:YWSGRD!AR$57) - SUM(HPL:YWSGRD!AR$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AR$79) + SUM(HPL:YWSGRD!AR$80) ) * 1000 )","v":121.19261766681601},{"$f":" ( ( SUM(HPL:YWSGRD!AS$46) + SUM(HPL:YWSGRD!AS$47)  -  SUM(HPL:YWSGRD!AS$57) - SUM(HPL:YWSGRD!AS$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AS$79) + SUM(HPL:YWSGRD!AS$80) ) * 1000 )","v":121.16698186392684},{"$f":" ( ( SUM(HPL:YWSGRD!AT$46) + SUM(HPL:YWSGRD!AT$47)  -  SUM(HPL:YWSGRD!AT$57) - SUM(HPL:YWSGRD!AT$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AT$79) + SUM(HPL:YWSGRD!AT$80) ) * 1000 )","v":121.15863830091651},{"$f":" ( ( SUM(HPL:YWSGRD!AU$46) + SUM(HPL:YWSGRD!AU$47)  -  SUM(HPL:YWSGRD!AU$57) - SUM(HPL:YWSGRD!AU$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AU$79) + SUM(HPL:YWSGRD!AU$80) ) * 1000 )","v":121.16114971826627},{"$f":" ( ( SUM(HPL:YWSGRD!AV$46) + SUM(HPL:YWSGRD!AV$47)  -  SUM(HPL:YWSGRD!AV$57) - SUM(HPL:YWSGRD!AV$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AV$79) + SUM(HPL:YWSGRD!AV$80) ) * 1000 )","v":121.17612190389418},{"$f":" ( ( SUM(HPL:YWSGRD!AW$46) + SUM(HPL:YWSGRD!AW$47)  -  SUM(HPL:YWSGRD!AW$57) - SUM(HPL:YWSGRD!AW$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AW$79) + SUM(HPL:YWSGRD!AW$80) ) * 1000 )","v":121.18566031599693},{"$f":" ( ( SUM(HPL:YWSGRD!AX$46) + SUM(HPL:YWSGRD!AX$47)  -  SUM(HPL:YWSGRD!AX$57) - SUM(HPL:YWSGRD!AX$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AX$79) + SUM(HPL:YWSGRD!AX$80) ) * 1000 )","v":121.2016186752675},{"$f":" ( ( SUM(HPL:YWSGRD!AY$46) + SUM(HPL:YWSGRD!AY$47)  -  SUM(HPL:YWSGRD!AY$57) - SUM(HPL:YWSGRD!AY$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AY$79) + SUM(HPL:YWSGRD!AY$80) ) * 1000 )","v":121.21872639714113},{"$f":" ( ( SUM(HPL:YWSGRD!AZ$46) + SUM(HPL:YWSGRD!AZ$47)  -  SUM(HPL:YWSGRD!AZ$57) - SUM(HPL:YWSGRD!AZ$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!AZ$79) + SUM(HPL:YWSGRD!AZ$80) ) * 1000 )","v":121.24155971596652},{"$f":" ( ( SUM(HPL:YWSGRD!BA$46) + SUM(HPL:YWSGRD!BA$47)  -  SUM(HPL:YWSGRD!BA$57) - SUM(HPL:YWSGRD!BA$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BA$79) + SUM(HPL:YWSGRD!BA$80) ) * 1000 )","v":121.26737081724742},{"$f":" ( ( SUM(HPL:YWSGRD!BB$46) + SUM(HPL:YWSGRD!BB$47)  -  SUM(HPL:YWSGRD!BB$57) - SUM(HPL:YWSGRD!BB$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BB$79) + SUM(HPL:YWSGRD!BB$80) ) * 1000 )","v":121.29214995641961},{"$f":" ( ( SUM(HPL:YWSGRD!BC$46) + SUM(HPL:YWSGRD!BC$47)  -  SUM(HPL:YWSGRD!BC$57) - SUM(HPL:YWSGRD!BC$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BC$79) + SUM(HPL:YWSGRD!BC$80) ) * 1000 )","v":121.31473849048623},{"$f":" ( ( SUM(HPL:YWSGRD!BD$46) + SUM(HPL:YWSGRD!BD$47)  -  SUM(HPL:YWSGRD!BD$57) - SUM(HPL:YWSGRD!BD$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BD$79) + SUM(HPL:YWSGRD!BD$80) ) * 1000 )","v":121.33440875836325},{"$f":" ( ( SUM(HPL:YWSGRD!BE$46) + SUM(HPL:YWSGRD!BE$47)  -  SUM(HPL:YWSGRD!BE$57) - SUM(HPL:YWSGRD!BE$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BE$79) + SUM(HPL:YWSGRD!BE$80) ) * 1000 )","v":121.35488400867796},{"$f":" ( ( SUM(HPL:YWSGRD!BF$46) + SUM(HPL:YWSGRD!BF$47)  -  SUM(HPL:YWSGRD!BF$57) - SUM(HPL:YWSGRD!BF$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BF$79) + SUM(HPL:YWSGRD!BF$80) ) * 1000 )","v":121.37255927142708},{"$f":" ( ( SUM(HPL:YWSGRD!BG$46) + SUM(HPL:YWSGRD!BG$47)  -  SUM(HPL:YWSGRD!BG$57) - SUM(HPL:YWSGRD!BG$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BG$79) + SUM(HPL:YWSGRD!BG$80) ) * 1000 )","v":121.38679053328768},{"$f":" ( ( SUM(HPL:YWSGRD!BH$46) + SUM(HPL:YWSGRD!BH$47)  -  SUM(HPL:YWSGRD!BH$57) - SUM(HPL:YWSGRD!BH$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BH$79) + SUM(HPL:YWSGRD!BH$80) ) * 1000 )","v":121.40286237131617},{"$f":" ( ( SUM(HPL:YWSGRD!BI$46) + SUM(HPL:YWSGRD!BI$47)  -  SUM(HPL:YWSGRD!BI$57) - SUM(HPL:YWSGRD!BI$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BI$79) + SUM(HPL:YWSGRD!BI$80) ) * 1000 )","v":121.41828071818615},{"$f":" ( ( SUM(HPL:YWSGRD!BJ$46) + SUM(HPL:YWSGRD!BJ$47)  -  SUM(HPL:YWSGRD!BJ$57) - SUM(HPL:YWSGRD!BJ$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BJ$79) + SUM(HPL:YWSGRD!BJ$80) ) * 1000 )","v":121.43140921005114},{"$f":" ( ( SUM(HPL:YWSGRD!BK$46) + SUM(HPL:YWSGRD!BK$47)  -  SUM(HPL:YWSGRD!BK$57) - SUM(HPL:YWSGRD!BK$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BK$79) + SUM(HPL:YWSGRD!BK$80) ) * 1000 )","v":121.44386846351262},{"$f":" ( ( SUM(HPL:YWSGRD!BL$46) + SUM(HPL:YWSGRD!BL$47)  -  SUM(HPL:YWSGRD!BL$57) - SUM(HPL:YWSGRD!BL$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BL$79) + SUM(HPL:YWSGRD!BL$80) ) * 1000 )","v":121.4541122399968},{"$f":" ( ( SUM(HPL:YWSGRD!BM$46) + SUM(HPL:YWSGRD!BM$47)  -  SUM(HPL:YWSGRD!BM$57) - SUM(HPL:YWSGRD!BM$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BM$79) + SUM(HPL:YWSGRD!BM$80) ) * 1000 )","v":121.46315383277778},{"$f":" ( ( SUM(HPL:YWSGRD!BN$46) + SUM(HPL:YWSGRD!BN$47)  -  SUM(HPL:YWSGRD!BN$57) - SUM(HPL:YWSGRD!BN$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BN$79) + SUM(HPL:YWSGRD!BN$80) ) * 1000 )","v":121.47356159644812},{"$f":" ( ( SUM(HPL:YWSGRD!BO$46) + SUM(HPL:YWSGRD!BO$47)  -  SUM(HPL:YWSGRD!BO$57) - SUM(HPL:YWSGRD!BO$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BO$79) + SUM(HPL:YWSGRD!BO$80) ) * 1000 )","v":121.48378955566974},{"$f":" ( ( SUM(HPL:YWSGRD!BP$46) + SUM(HPL:YWSGRD!BP$47)  -  SUM(HPL:YWSGRD!BP$57) - SUM(HPL:YWSGRD!BP$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BP$79) + SUM(HPL:YWSGRD!BP$80) ) * 1000 )","v":121.49929647677278},{"$f":" ( ( SUM(HPL:YWSGRD!BQ$46) + SUM(HPL:YWSGRD!BQ$47)  -  SUM(HPL:YWSGRD!BQ$57) - SUM(HPL:YWSGRD!BQ$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BQ$79) + SUM(HPL:YWSGRD!BQ$80) ) * 1000 )","v":121.51861928383363},{"$f":" ( ( SUM(HPL:YWSGRD!BR$46) + SUM(HPL:YWSGRD!BR$47)  -  SUM(HPL:YWSGRD!BR$57) - SUM(HPL:YWSGRD!BR$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BR$79) + SUM(HPL:YWSGRD!BR$80) ) * 1000 )","v":121.54214208907099},{"$f":" ( ( SUM(HPL:YWSGRD!BS$46) + SUM(HPL:YWSGRD!BS$47)  -  SUM(HPL:YWSGRD!BS$57) - SUM(HPL:YWSGRD!BS$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BS$79) + SUM(HPL:YWSGRD!BS$80) ) * 1000 )","v":121.56535036703983},{"$f":" ( ( SUM(HPL:YWSGRD!BT$46) + SUM(HPL:YWSGRD!BT$47)  -  SUM(HPL:YWSGRD!BT$57) - SUM(HPL:YWSGRD!BT$58) ) * 1000000 )/ ( ( SUM(HPL:YWSGRD!BT$79) + SUM(HPL:YWSGRD!BT$80) ) * 1000 )","v":121.58926859917268}]
[null,"3BLW","Household metering penetration excl. voids","Sum (all WRZ 34BL)  / (Sum (all WRZ 34BL) + Sum (all WRZ 34.7BL: 35.1BL)) ","%",1,"No NWL data",{"$f":"( SUM(HPL:YWSGRD!H$66) ) / ( SUM(HPL:YWSGRD!H$66) + SUM(HPL:YWSGRD!H$73) + SUM(HPL:YWSGRD!H$74) + SUM(HPL:YWSGRD!H$75) )","v":0.49549132458406142},{"$f":"( SUM(HPL:YWSGRD!I$66) ) / ( SUM(HPL:YWSGRD!I$66) + SUM(HPL:YWSGRD!I$73) + SUM(HPL:YWSGRD!I$74) + SUM(HPL:YWSGRD!I$75) )","v":0.51347504256494869},{"$f":"( SUM(HPL:YWSGRD!J$66) ) / ( SUM(HPL:YWSGRD!J$66) + SUM(HPL:YWSGRD!J$73) + SUM(HPL:YWSGRD!J$74) + SUM(HPL:YWSGRD!J$75) )","v":0.52928284770328049},{"$f":"( SUM(HPL:YWSGRD!K$66) ) / ( SUM(HPL:YWSGRD!K$66) + SUM(HPL:YWSGRD!K$73) + SUM(HPL:YWSGRD!K$74) + SUM(HPL:YWSGRD!K$75) )","v":0.54456646171777501},{"$f":"( SUM(HPL:YWSGRD!L$66) ) / ( SUM(HPL:YWSGRD!L$66) + SUM(HPL:YWSGRD!L$73) + SUM(HPL:YWSGRD!L$74) + SUM(HPL:YWSGRD!L$75) )","v":0.56042845717534895},{"$f":"( SUM(HPL:YWSGRD!M$66) ) / ( SUM(HPL:YWSGRD!M$66) + SUM(HPL:YWSGRD!M$73) + SUM(HPL:YWSGRD!M$74) + SUM(HPL:YWSGRD!M$75) )","v":0.57558307063247693},{"$f":"( SUM(HPL:YWSGRD!N$66) ) / ( SUM(HPL:YWSGRD!N$66) + SUM(HPL:YWSGRD!N$73) + SUM(HPL:YWSGRD!N$74) + SUM(HPL:YWSGRD!N$75) )","v":0.59007524737798367},{"$f":"( SUM(HPL:YWSGRD!O$66) ) / ( SUM(HPL:YWSGRD!O$66) + SUM(HPL:YWSGRD!O$73) + SUM(HPL:YWSGRD!O$74) + SUM(HPL:YWSGRD!O$75) )","v":0.60409211555477815},{"$f":"( SUM(HPL:YWSGRD!P$66) ) / ( SUM(HPL:YWSGRD!P$66) + SUM(HPL:YWSGRD!P$73) + SUM(HPL:YWSGRD!P$74) + SUM(HPL:YWSGRD!P$75) )","v":0.61771251261054583},{"$f":"( SUM(HPL:YWSGRD!Q$66) ) / ( SUM(HPL:YWSGRD!Q$66) + SUM(HPL:YWSGRD!Q$73) + SUM(HPL:YWSGRD!Q$74) + SUM(HPL:YWSGRD!Q$75) )","v":0.63095902917889313},{"$f":"( SUM(HPL:YWSGRD!R$66) ) / ( SUM(HPL:YWSGRD!R$66) + SUM(HPL:YWSGRD!R$73) + SUM(HPL:YWSGRD!R$74) + SUM(HPL:YWSGRD!R$75) )","v":0.64245615157565084},{"$f":"( SUM(HPL:YWSGRD!S$66) ) / ( SUM(HPL:YWSGRD!S$66) + SUM(HPL:YWSGRD!S$73) + SUM(HPL:YWSGRD!S$74) + SUM(HPL:YWSGRD!S$75) )","v":0.65285400742137933},{"$f":"( SUM(HPL:YWSGRD!T$66) ) / ( SUM(HPL:YWSGRD!T$66) + SUM(HPL:YWSGRD!T$73) + SUM(HPL:YWSGRD!T$74) + SUM(HPL:YWSGRD!T$75) )","v":0.6628762687378662},{"$f":"( SUM(HPL:YWSGRD!U$66) ) / ( SUM(HPL:YWSGRD!U$66) + SUM(HPL:YWSGRD!U$73) + SUM(HPL:YWSGRD!U$74) + SUM(HPL:YWSGRD!U$75) )","v":0.67251286978322677},{"$f":"( SUM(HPL:YWSGRD!V$66) ) / ( SUM(HPL:YWSGRD!V$66) + SUM(HPL:YWSGRD!V$73) + SUM(HPL:YWSGRD!V$74) + SUM(HPL:YWSGRD!V$75) )","v":0.68179565136947262},{"$f":"( SUM(HPL:YWSGRD!W$66) ) / ( SUM(HPL:YWSGRD!W$66) + SUM(HPL:YWSGRD!W$73) + SUM(HPL:YWSGRD!W$74) + SUM(HPL:YWSGRD!W$75) )","v":0.68963580748873965},{"$f":"( SUM(HPL:YWSGRD!X$66) ) / ( SUM(HPL:YWSGRD!X$66) + SUM(HPL:YWSGRD!X$73) + SUM(HPL:YWSGRD!X$74) + SUM(HPL:YWSGRD!X$75) )","v":0.6971583303149359},{"$f":"( SUM(HPL:YWSGRD!Y$66) ) / ( SUM(HPL:YWSGRD!Y$66) + SUM(HPL:YWSGRD!Y$73) + SUM(HPL:YWSGRD!Y$74) + SUM(HPL:YWSGRD!Y$75) )","v":0.70545883079692928},{"$f":"( SUM(HPL:YWSGRD!Z$66) ) / ( SUM(HPL:YWSGRD!Z$66) + SUM(HPL:YWSGRD!Z$73) + SUM(HPL:YWSGRD!Z$74) + SUM(HPL:YWSGRD!Z$75) )","v":0.71344281521279329},{"$f":"( SUM(HPL:YWSGRD!AA$66) ) / ( SUM(HPL:YWSGRD!AA$66) + SUM(HPL:YWSGRD!AA$73) + SUM(HPL:YWSGRD!AA$74) + SUM(HPL:YWSGRD!AA$75) )","v":0.72111928101343925},{"$f":"( SUM(HPL:YWSGRD!AB$66) ) / ( SUM(HPL:YWSGRD!AB$66) + SUM(HPL:YWSGRD!AB$73) + SUM(HPL:YWSGRD!AB$74) + SUM(HPL:YWSGRD!AB$75) )","v":0.72800682569880359},{"$f":"( SUM(HPL:YWSGRD!AC$66) ) / ( SUM(HPL:YWSGRD!AC$66) + SUM(HPL:YWSGRD!AC$73) + SUM(HPL:YWSGRD!AC$74) + SUM(HPL:YWSGRD!AC$75) )","v":0.73411863432638269},{"$f":"( SUM(HPL:YWSGRD!AD$66) ) / ( SUM(HPL:YWSGRD!AD$66) + SUM(HPL:YWSGRD!AD$73) + SUM(HPL:YWSGRD!AD$74) + SUM(HPL:YWSGRD!AD$75) )","v":0.73995418862896634},{"$f":"( SUM(HPL:YWSGRD!AE$66) ) / ( SUM(HPL:YWSGRD!AE$66) + SUM(HPL:YWSGRD!AE$73) + SUM(HPL:YWSGRD!AE$74) + SUM(HPL:YWSGRD!AE$75) )","v":0.74552234916961035},{"$f":"( SUM(HPL:YWSGRD!AF$66) ) / ( SUM(HPL:YWSGRD!AF$66) + SUM(HPL:YWSGRD!AF$73) + SUM(HPL:YWSGRD!AF$74) + SUM(HPL:YWSGRD!AF$75) )","v":0.75082921667794944},{"$f":"( SUM(HPL:YWSGRD!AG$66) ) / ( SUM(HPL:YWSGRD!AG$66) + SUM(HPL:YWSGRD!AG$73) + SUM(HPL:YWSGRD!AG$74) + SUM(HPL:YWSGRD!AG$75) )","v":0.75520671358326741},{"$f":"( SUM(HPL:YWSGRD!AH$66) ) / ( SUM(HPL:YWSGRD!AH$66) + SUM(HPL:YWSGRD!AH$73) + SUM(HPL:YWSGRD!AH$74) + SUM(HPL:YWSGRD!AH$75) )","v":0.75874598193792964},{"$f":"( SUM(HPL:YWSGRD!AI$66) ) / ( SUM(HPL:YWSGRD!AI$66) + SUM(HPL:YWSGRD!AI$73) + SUM(HPL:YWSGRD!AI$74) + SUM(HPL:YWSGRD!AI$75) )","v":0.76205275631817426},{"$f":"( SUM(HPL:YWSGRD!AJ$66) ) / ( SUM(HPL:YWSGRD!AJ$66) + SUM(HPL:YWSGRD!AJ$73) + SUM(HPL:YWSGRD!AJ$74) + SUM(HPL:YWSGRD!AJ$75) )","v":0.76513108954429598},{"$f":"( SUM(HPL:YWSGRD!AK$66) ) / ( SUM(HPL:YWSGRD!AK$66) + SUM(HPL:YWSGRD!AK$73) + SUM(HPL:YWSGRD!AK$74) + SUM(HPL:YWSGRD!AK$75) )","v":0.76798459241943529},{"$f":"( SUM(HPL:YWSGRD!AL$66) ) / ( SUM(HPL:YWSGRD!AL$66) + SUM(HPL:YWSGRD!AL$73) + SUM(HPL:YWSGRD!AL$74) + SUM(HPL:YWSGRD!AL$75) )","v":0.77066021803861051},{"$f":"( SUM(HPL:YWSGRD!AM$66) ) / ( SUM(HPL:YWSGRD!AM$66) + SUM(HPL:YWSGRD!AM$73) + SUM(HPL:YWSGRD!AM$74) + SUM(HPL:YWSGRD!AM$75) )","v":0.77294689943120864},{"$f":"( SUM(HPL:YWSGRD!AN$66) ) / ( SUM(HPL:YWSGRD!AN$66) + SUM(HPL:YWSGRD!AN$73) + SUM(HPL:YWSGRD!AN$74) + SUM(HPL:YWSGRD!AN$75) )","v":0.7750355631567174},{"$f":"( SUM(HPL:YWSGRD!AO$66) ) / ( SUM(HPL:YWSGRD!AO$66) + SUM(HPL:YWSGRD!AO$73) + SUM(HPL:YWSGRD!AO$74) + SUM(HPL:YWSGRD!AO$75) )","v":0.77694255946328705},{"$f":"( SUM(HPL:YWSGRD!AP$66) ) / ( SUM(HPL:YWSGRD!AP$66) + SUM(HPL:YWSGRD!AP$73) + SUM(HPL:YWSGRD!AP$74) + SUM(HPL:YWSGRD!AP$75) )","v":0.77869408508191285},{"$f":"( SUM(HPL:YWSGRD!AQ$66) ) / ( SUM(HPL:YWSGRD!AQ$66) + SUM(HPL:YWSGRD!AQ$73) + SUM(HPL:YWSGRD!AQ$74) + SUM(HPL:YWSGRD!AQ$75) )","v":0.78027440534707115},{"$f":"( SUM(HPL:YWSGRD!AR$66) ) / ( SUM(HPL:YWSGRD!AR$66) + SUM(HPL:YWSGRD!AR$73) + SUM(HPL:YWSGRD!AR$74) + SUM(HPL:YWSGRD!AR$75) )","v":0.78167162594355821},{"$f":"( SUM(HPL:YWSGRD!AS$66) ) / ( SUM(HPL:YWSGRD!AS$66) + SUM(HPL:YWSGRD!AS$73) + SUM(HPL:YWSGRD!AS$74) + SUM(HPL:YWSGRD!AS$75) )","v":0.78288524256874259},{"$f":"( SUM(HPL:YWSGRD!AT$66) ) / ( SUM(HPL:YWSGRD!AT$66) + SUM(HPL:YWSGRD!AT$73) + SUM(HPL:YWSGRD!AT$74) + SUM(HPL:YWSGRD!AT$75) )","v":0.78391471819215075},{"$f":"( SUM(HPL:YWSGRD!AU$66) ) / ( SUM(HPL:YWSGRD!AU$66) + SUM(HPL:YWSGRD!AU$73) + SUM(HPL:YWSGRD!AU$74) + SUM(HPL:YWSGRD!AU$75) )","v":0.78479325455519322},{"$f":"( SUM(HPL:YWSGRD!AV$66) ) / ( SUM(HPL:YWSGRD!AV$66) + SUM(HPL:YWSGRD!AV$73) + SUM(HPL:YWSGRD!AV$74) + SUM(HPL:YWSGRD!AV$75) )","v":0.78551023352680016},{"$f":"( SUM(HPL:YWSGRD!AW$66) ) / ( SUM(HPL:YWSGRD!AW$66) + SUM(HPL:YWSGRD!AW$73) + SUM(HPL:YWSGRD!AW$74) + SUM(HPL:YWSGRD!AW$75) )","v":0.78623504551392898},{"$f":"( SUM(HPL:YWSGRD!AX$66) ) / ( SUM(HPL:YWSGRD!AX$66) + SUM(HPL:YWSGRD!AX$73) + SUM(HPL:YWSGRD!AX$74) + SUM(HPL:YWSGRD!AX$75) )","v":0.78698254344144525},{"$f":"( SUM(HPL:YWSGRD!AY$66) ) / ( SUM(HPL:YWSGRD!AY$66) + SUM(HPL:YWSGRD!AY$73) + SUM(HPL:YWSGRD!AY$74) + SUM(HPL:YWSGRD!AY$75) )","v":0.78774559525429855},{"$f":"( SUM(HPL:YWSGRD!AZ$66) ) / ( SUM(HPL:YWSGRD!AZ$66) + SUM(HPL:YWSGRD!AZ$73) + SUM(HPL:YWSGRD!AZ$74) + SUM(HPL:YWSGRD!AZ$75) )","v":0.7885295472794398},{"$f":"( SUM(HPL:YWSGRD!BA$66) ) / ( SUM(HPL:YWSGRD!BA$66) + SUM(HPL:YWSGRD!BA$73) + SUM(HPL:YWSGRD!BA$74) + SUM(HPL:YWSGRD!BA$75) )","v":0.78932275095036586},{"$f":"( SUM(HPL:YWSGRD!BB$66) ) / ( SUM(HPL:YWSGRD!BB$66) + SUM(HPL:YWSGRD!BB$73) + SUM(HPL:YWSGRD!BB$74) + SUM(HPL:YWSGRD!BB$75) )","v":0.79010634749716424},{"$f":"( SUM(HPL:YWSGRD!BC$66) ) / ( SUM(HPL:YWSGRD!BC$66) + SUM(HPL:YWSGRD!BC$73) + SUM(HPL:YWSGRD!BC$74) + SUM(HPL:YWSGRD!BC$75) )","v":0.79087045237702358},{"$f":"( SUM(HPL:YWSGRD!BD$66) ) / ( SUM(HPL:YWSGRD!BD$66) + SUM(HPL:YWSGRD!BD$73) + SUM(HPL:YWSGRD!BD$74) + SUM(HPL:YWSGRD!BD$75) )","v":0.79162621176719095},{"$f":"( SUM(HPL:YWSGRD!BE$66) ) / ( SUM(HPL:YWSGRD!BE$66) + SUM(HPL:YWSGRD!BE$73) + SUM(HPL:YWSGRD!BE$74) + SUM(HPL:YWSGRD!BE$75) )","v":0.79236283704355093},{"$f":"( SUM(HPL:YWSGRD!BF$66) ) / ( SUM(HPL:YWSGRD!BF$66) + SUM(HPL:YWSGRD!BF$73) + SUM(HPL:YWSGRD!BF$74) + SUM(HPL:YWSGRD!BF$75) )","v":0.79308276941207101},{"$f":"( SUM(HPL:YWSGRD!BG$66) ) / ( SUM(HPL:YWSGRD!BG$66) + SUM(HPL:YWSGRD!BG$73) + SUM(HPL:YWSGRD!BG$74) + SUM(HPL:YWSGRD!BG$75) )","v":0.7937896676176166},{"$f":"( SUM(HPL:YWSGRD!BH$66) ) / ( SUM(HPL:YWSGRD!BH$66) + SUM(HPL:YWSGRD!BH$73) + SUM(HPL:YWSGRD!BH$74) + SUM(HPL:YWSGRD!BH$75) )","v":0.7944874020943069},{"$f":"( SUM(HPL:YWSGRD!BI$66) ) / ( SUM(HPL:YWSGRD!BI$66) + SUM(HPL:YWSGRD!BI$73) + SUM(HPL:YWSGRD!BI$74) + SUM(HPL:YWSGRD!BI$75) )","v":0.79517340076608134},{"$f":"( SUM(HPL:YWSGRD!BJ$66) ) / ( SUM(HPL:YWSGRD!BJ$66) + SUM(HPL:YWSGRD!BJ$73) + SUM(HPL:YWSGRD!BJ$74) + SUM(HPL:YWSGRD!BJ$75) )","v":0.79584016164575666},{"$f":"( SUM(HPL:YWSGRD!BK$66) ) / ( SUM(HPL:YWSGRD!BK$66) + SUM(HPL:YWSGRD!BK$73) + SUM(HPL:YWSGRD!BK$74) + SUM(HPL:YWSGRD!BK$75) )","v":0.79649330402404606},{"$f":"( SUM(HPL:YWSGRD!BL$66) ) / ( SUM(HPL:YWSGRD!BL$66) + SUM(HPL:YWSGRD!BL$73) + SUM(HPL:YWSGRD!BL$74) + SUM(HPL:YWSGRD!BL$75) )","v":0.79712829119124229},{"$f":"( SUM(HPL:YWSGRD!BM$66) ) / ( SUM(HPL:YWSGRD!BM$66) + SUM(HPL:YWSGRD!BM$73) + SUM(HPL:YWSGRD!BM$74) + SUM(HPL:YWSGRD!BM$75) )","v":0.79775885234318833},{"$f":"( SUM(HPL:YWSGRD!BN$66) ) / ( SUM(HPL:YWSGRD!BN$66) + SUM(HPL:YWSGRD!BN$73) + SUM(HPL:YWSGRD!BN$74) + SUM(HPL:YWSGRD!BN$75) )","v":0.79839703138868601},{"$f":"( SUM(HPL:YWSGRD!BO$66) ) / ( SUM(HPL:YWSGRD!BO$66) + SUM(HPL:YWSGRD!BO$73) + SUM(HPL:YWSGRD!BO$74) + SUM(HPL:YWSGRD!BO$75) )","v":0.79903237855352882},{"$f":"( SUM(HPL:YWSGRD!BP$66) ) / ( SUM(HPL:YWSGRD!BP$66) + SUM(HPL:YWSGRD!BP$73) + SUM(HPL:YWSGRD!BP$74) + SUM(HPL:YWSGRD!BP$75) )","v":0.79957125589833733},{"$f":"( SUM(HPL:YWSGRD!BQ$66) ) / ( SUM(HPL:YWSGRD!BQ$66) + SUM(HPL:YWSGRD!BQ$73) + SUM(HPL:YWSGRD!BQ$74) + SUM(HPL:YWSGRD!BQ$75) )","v":0.8000099769068566},{"$f":"( SUM(HPL:YWSGRD!BR$66) ) / ( SUM(HPL:YWSGRD!BR$66) + SUM(HPL:YWSGRD!BR$73) + SUM(HPL:YWSGRD!BR$74) + SUM(HPL:YWSGRD!BR$75) )","v":0.80045960928186244},{"$f":"( SUM(HPL:YWSGRD!BS$66) ) / ( SUM(HPL:YWSGRD!BS$66) + SUM(HPL:YWSGRD!BS$73) + SUM(HPL:YWSGRD!BS$74) + SUM(HPL:YWSGRD!BS$75) )","v":0.80090758987251232},{"$f":"( SUM(HPL:YWSGRD!BT$66) ) / ( SUM(HPL:YWSGRD!BT$66) + SUM(HPL:YWSGRD!BT$73) + SUM(HPL:YWSGRD!BT$74) + SUM(HPL:YWSGRD!BT$75) )","v":0.80135865762058245}]
[null,"4BLW","Total non-household consumption","Sum (all WRZ 12BL:13BL) - Sum (all WRZ 23BL:24BL)","Ml/d",2,"No NWL data",{"$f":"SUM(HPL:YWSGRD!H$43) + SUM(HPL:YWSGRD!H$45) - SUM(HPL:YWSGRD!H$55) - SUM(HPL:YWSGRD!H$56)","v":410.10734245386124},{"$f":"SUM(HPL:YWSGRD!I$43) + SUM(HPL:YWSGRD!I$45) - SUM(HPL:YWSGRD!I$55) - SUM(HPL:YWSGRD!I$56)","v":421.47997808008068},{"$f":"SUM(HPL:YWSGRD!J$43) + SUM(HPL:YWSGRD!J$45) - SUM(HPL:YWSGRD!J$55) - SUM(HPL:YWSGRD!J$56)","v":422.48708726579571},{"$f":"SUM(HPL:YWSGRD!K$43) + SUM(HPL:YWSGRD!K$45) - SUM(HPL:YWSGRD!K$55) - SUM(HPL:YWSGRD!K$56)","v":428.69706540326047},{"$f":"SUM(HPL:YWSGRD!L$43) + SUM(HPL:YWSGRD!L$45) - SUM(HPL:YWSGRD!L$55) - SUM(HPL:YWSGRD!L$56)","v":433.34621882058462},{"$f":"SUM(HPL:YWSGRD!M$43) + SUM(HPL:YWSGRD!M$45) - SUM(HPL:YWSGRD!M$55) - SUM(HPL:YWSGRD!M$56)","v":443.92616715925493},{"$f":"SUM(HPL:YWSGRD!N$43) + SUM(HPL:YWSGRD!N$45) - SUM(HPL:YWSGRD!N$55) - SUM(HPL:YWSGRD!N$56)","v":451.38553102138599},{"$f":"SUM(HPL:YWSGRD!O$43) + SUM(HPL:YWSGRD!O$45) - SUM(HPL:YWSGRD!O$55) - SUM(HPL:YWSGRD!O$56)","v":453.35238620364817},{"$f":"SUM(HPL:YWSGRD!P$43) + SUM(HPL:YWSGRD!P$45) - SUM(HPL:YWSGRD!P$55) - SUM(HPL:YWSGRD!P$56)","v":453.4112086234806},{"$f":"SUM(HPL:YWSGRD!Q$43) + SUM(HPL:YWSGRD!Q$45) - SUM(HPL:YWSGRD!Q$55) - SUM(HPL:YWSGRD!Q$56)","v":453.3534073718389},{"$f":"SUM(HPL:YWSGRD!R$43) + SUM(HPL:YWSGRD!R$45) - SUM(HPL:YWSGRD!R$55) - SUM(HPL:YWSGRD!R$56)","v":451.90638779978786},{"$f":"SUM(HPL:YWSGRD!S$43) + SUM(HPL:YWSGRD!S$45) - SUM(HPL:YWSGRD!S$55) - SUM(HPL:YWSGRD!S$56)","v":451.59384392901899},{"$f":"SUM(HPL:YWSGRD!T$43) + SUM(HPL:YWSGRD!T$45) - SUM(HPL:YWSGRD!T$55) - SUM(HPL:YWSGRD!T$56)","v":451.02390204763924},{"$f":"SUM(HPL:YWSGRD!U$43) + SUM(HPL:YWSGRD!U$45) - SUM(HPL:YWSGRD!U$55) - SUM(HPL:YWSGRD!U$56)","v":450.52224231525173},{"$f":"SUM(HPL:YWSGRD!V$43) + SUM(HPL:YWSGRD!V$45) - SUM(HPL:YWSGRD!V$55) - SUM(HPL:YWSGRD!V$56)","v":450.06644692170698},{"$f":"SUM(HPL:YWSGRD!W$43) + SUM(HPL:YWSGRD!W$45) - SUM(HPL:YWSGRD!W$55) - SUM(HPL:YWSGRD!W$56)","v":449.68763811463066},{"$f":"SUM(HPL:YWSGRD!X$43) + SUM(HPL:YWSGRD!X$45) - SUM(HPL:YWSGRD!X$55) - SUM(HPL:YWSGRD!X$56)","v":449.30983909677832},{"$f":"SUM(HPL:YWSGRD!Y$43) + SUM(HPL:YWSGRD!Y$45) - SUM(HPL:YWSGRD!Y$55) - SUM(HPL:YWSGRD!Y$56)","v":448.88572087876173},{"$f":"SUM(HPL:YWSGRD!Z$43) + SUM(HPL:YWSGRD!Z$45) - SUM(HPL:YWSGRD!Z$55) - SUM(HPL:YWSGRD!Z$56)","v":448.47061187141867},{"$f":"SUM(HPL:YWSGRD!AA$43) + SUM(HPL:YWSGRD!AA$45) - SUM(HPL:YWSGRD!AA$55) - SUM(HPL:YWSGRD!AA$56)","v":448.06083491597627},{"$f":"SUM(HPL:YWSGRD!AB$43) + SUM(HPL:YWSGRD!AB$45) - SUM(HPL:YWSGRD!AB$55) - SUM(HPL:YWSGRD!AB$56)","v":447.70683229415869},{"$f":"SUM(HPL:YWSGRD!AC$43) + SUM(HPL:YWSGRD!AC$45) - SUM(HPL:YWSGRD!AC$55) - SUM(HPL:YWSGRD!AC$56)","v":447.38441896982135},{"$f":"SUM(HPL:YWSGRD!AD$43) + SUM(HPL:YWSGRD!AD$45) - SUM(HPL:YWSGRD!AD$55) - SUM(HPL:YWSGRD!AD$56)","v":447.01420794535727},{"$f":"SUM(HPL:YWSGRD!AE$43) + SUM(HPL:YWSGRD!AE$45) - SUM(HPL:YWSGRD!AE$55) - SUM(HPL:YWSGRD!AE$56)","v":446.66231329086355},{"$f":"SUM(HPL:YWSGRD!AF$43) + SUM(HPL:YWSGRD!AF$45) - SUM(HPL:YWSGRD!AF$55) - SUM(HPL:YWSGRD!AF$56)","v":446.32060424572575},{"$f":"SUM(HPL:YWSGRD!AG$43) + SUM(HPL:YWSGRD!AG$45) - SUM(HPL:YWSGRD!AG$55) - SUM(HPL:YWSGRD!AG$56)","v":446.03202476492135},{"$f":"SUM(HPL:YWSGRD!AH$43) + SUM(HPL:YWSGRD!AH$45) - SUM(HPL:YWSGRD!AH$55) - SUM(HPL:YWSGRD!AH$56)","v":445.74039770404192},{"$f":"SUM(HPL:YWSGRD!AI$43) + SUM(HPL:YWSGRD!AI$45) - SUM(HPL:YWSGRD!AI$55) - SUM(HPL:YWSGRD!AI$56)","v":445.40320955773603},{"$f":"SUM(HPL:YWSGRD!AJ$43) + SUM(HPL:YWSGRD!AJ$45) - SUM(HPL:YWSGRD!AJ$55) - SUM(HPL:YWSGRD!AJ$56)","v":445.05383124833861},{"$f":"SUM(HPL:YWSGRD!AK$43) + SUM(HPL:YWSGRD!AK$45) - SUM(HPL:YWSGRD!AK$55) - SUM(HPL:YWSGRD!AK$56)","v":444.77799795519479},{"$f":"SUM(HPL:YWSGRD!AL$43) + SUM(HPL:YWSGRD!AL$45) - SUM(HPL:YWSGRD!AL$55) - SUM(HPL:YWSGRD!AL$56)","v":434.73125800770777},{"$f":"SUM(HPL:YWSGRD!AM$43) + SUM(HPL:YWSGRD!AM$45) - SUM(HPL:YWSGRD!AM$55) - SUM(HPL:YWSGRD!AM$56)","v":434.45459475300265},{"$f":"SUM(HPL:YWSGRD!AN$43) + SUM(HPL:YWSGRD!AN$45) - SUM(HPL:YWSGRD!AN$55) - SUM(HPL:YWSGRD!AN$56)","v":433.97661786524378},{"$f":"SUM(HPL:YWSGRD!AO$43) + SUM(HPL:YWSGRD!AO$45) - SUM(HPL:YWSGRD!AO$55) - SUM(HPL:YWSGRD!AO$56)","v":433.50051179365221},{"$f":"SUM(HPL:YWSGRD!AP$43) + SUM(HPL:YWSGRD!AP$45) - SUM(HPL:YWSGRD!AP$55) - SUM(HPL:YWSGRD!AP$56)","v":433.02165169239828},{"$f":"SUM(HPL:YWSGRD!AQ$43) + SUM(HPL:YWSGRD!AQ$45) - SUM(HPL:YWSGRD!AQ$55) - SUM(HPL:YWSGRD!AQ$56)","v":432.54649926307957},{"$f":"SUM(HPL:YWSGRD!AR$43) + SUM(HPL:YWSGRD!AR$45) - SUM(HPL:YWSGRD!AR$55) - SUM(HPL:YWSGRD!AR$56)","v":432.08194053184224},{"$f":"SUM(HPL:YWSGRD!AS$43) + SUM(HPL:YWSGRD!AS$45) - SUM(HPL:YWSGRD!AS$55) - SUM(HPL:YWSGRD!AS$56)","v":431.61301480896356},{"$f":"SUM(HPL:YWSGRD!AT$43) + SUM(HPL:YWSGRD!AT$45) - SUM(HPL:YWSGRD!AT$55) - SUM(HPL:YWSGRD!AT$56)","v":431.15073697654014},{"$f":"SUM(HPL:YWSGRD!AU$43) + SUM(HPL:YWSGRD!AU$45) - SUM(HPL:YWSGRD!AU$55) - SUM(HPL:YWSGRD!AU$56)","v":430.7087381770977},{"$f":"SUM(HPL:YWSGRD!AV$43) + SUM(HPL:YWSGRD!AV$45) - SUM(HPL:YWSGRD!AV$55) - SUM(HPL:YWSGRD!AV$56)","v":430.31476743543504},{"$f":"SUM(HPL:YWSGRD!AW$43) + SUM(HPL:YWSGRD!AW$45) - SUM(HPL:YWSGRD!AW$55) - SUM(HPL:YWSGRD!AW$56)","v":429.9286903777417},{"$f":"SUM(HPL:YWSGRD!AX$43) + SUM(HPL:YWSGRD!AX$45) - SUM(HPL:YWSGRD!AX$55) - SUM(HPL:YWSGRD!AX$56)","v":429.55263870112691},{"$f":"SUM(HPL:YWSGRD!AY$43) + SUM(HPL:YWSGRD!AY$45) - SUM(HPL:YWSGRD!AY$55) - SUM(HPL:YWSGRD!AY$56)","v":429.19034832944078},{"$f":"SUM(HPL:YWSGRD!AZ$43) + SUM(HPL:YWSGRD!AZ$45) - SUM(HPL:YWSGRD!AZ$55) - SUM(HPL:YWSGRD!AZ$56)","v":428.83430797829072},{"$f":"SUM(HPL:YWSGRD!BA$43) + SUM(HPL:YWSGRD!BA$45) - SUM(HPL:YWSGRD!BA$55) - SUM(HPL:YWSGRD!BA$56)","v":428.48004727721781},{"$f":"SUM(HPL:YWSGRD!BB$43) + SUM(HPL:YWSGRD!BB$45) - SUM(HPL:YWSGRD!BB$55) - SUM(HPL:YWSGRD!BB$56)","v":428.12707113963728},{"$f":"SUM(HPL:YWSGRD!BC$43) + SUM(HPL:YWSGRD!BC$45) - SUM(HPL:YWSGRD!BC$55) - SUM(HPL:YWSGRD!BC$56)","v":427.77936284421202},{"$f":"SUM(HPL:YWSGRD!BD$43) + SUM(HPL:YWSGRD!BD$45) - SUM(HPL:YWSGRD!BD$55) - SUM(HPL:YWSGRD!BD$56)","v":427.44133029216817},{"$f":"SUM(HPL:YWSGRD!BE$43) + SUM(HPL:YWSGRD!BE$45) - SUM(HPL:YWSGRD!BE$55) - SUM(HPL:YWSGRD!BE$56)","v":427.10569578573438},{"$f":"SUM(HPL:YWSGRD!BF$43) + SUM(HPL:YWSGRD!BF$45) - SUM(HPL:YWSGRD!BF$55) - SUM(HPL:YWSGRD!BF$56)","v":426.77371614927779},{"$f":"SUM(HPL:YWSGRD!BG$43) + SUM(HPL:YWSGRD!BG$45) - SUM(HPL:YWSGRD!BG$55) - SUM(HPL:YWSGRD!BG$56)","v":426.43820643301456},{"$f":"SUM(HPL:YWSGRD!BH$43) + SUM(HPL:YWSGRD!BH$45) - SUM(HPL:YWSGRD!BH$55) - SUM(HPL:YWSGRD!BH$56)","v":426.0992258040377},{"$f":"SUM(HPL:YWSGRD!BI$43) + SUM(HPL:YWSGRD!BI$45) - SUM(HPL:YWSGRD!BI$55) - SUM(HPL:YWSGRD!BI$56)","v":425.76251211387324},{"$f":"SUM(HPL:YWSGRD!BJ$43) + SUM(HPL:YWSGRD!BJ$45) - SUM(HPL:YWSGRD!BJ$55) - SUM(HPL:YWSGRD!BJ$56)","v":425.42605280769561},{"$f":"SUM(HPL:YWSGRD!BK$43) + SUM(HPL:YWSGRD!BK$45) - SUM(HPL:YWSGRD!BK$55) - SUM(HPL:YWSGRD!BK$56)","v":425.09110532695246},{"$f":"SUM(HPL:YWSGRD!BL$43) + SUM(HPL:YWSGRD!BL$45) - SUM(HPL:YWSGRD!BL$55) - SUM(HPL:YWSGRD!BL$56)","v":424.7554969996317},{"$f":"SUM(HPL:YWSGRD!BM$43) + SUM(HPL:YWSGRD!BM$45) - SUM(HPL:YWSGRD!BM$55) - SUM(HPL:YWSGRD!BM$56)","v":424.41583598975615},{"$f":"SUM(HPL:YWSGRD!BN$43) + SUM(HPL:YWSGRD!BN$45) - SUM(HPL:YWSGRD!BN$55) - SUM(HPL:YWSGRD!BN$56)","v":424.07866316878636},{"$f":"SUM(HPL:YWSGRD!BO$43) + SUM(HPL:YWSGRD!BO$45) - SUM(HPL:YWSGRD!BO$55) - SUM(HPL:YWSGRD!BO$56)","v":423.74510496687651},{"$f":"SUM(HPL:YWSGRD!BP$43) + SUM(HPL:YWSGRD!BP$45) - SUM(HPL:YWSGRD!BP$55) - SUM(HPL:YWSGRD!BP$56)","v":423.41065338501221},{"$f":"SUM(HPL:YWSGRD!BQ$43) + SUM(HPL:YWSGRD!BQ$45) - SUM(HPL:YWSGRD!BQ$55) - SUM(HPL:YWSGRD!BQ$56)","v":423.07853896949086},{"$f":"SUM(HPL:YWSGRD!BR$43) + SUM(HPL:YWSGRD!BR$45) - SUM(HPL:YWSGRD!BR$55) - SUM(HPL:YWSGRD!BR$56)","v":422.74508679737067},{"$f":"SUM(HPL:YWSGRD!BS$43) + SUM(HPL:YWSGRD!BS$45) - SUM(HPL:YWSGRD!BS$55) - SUM(HPL:YWSGRD!BS$56)","v":422.41284885214537},{"$f":"SUM(HPL:YWSGRD!BT$43) + SUM(HPL:YWSGRD!BT$45) - SUM(HPL:YWSGRD!BT$55) - SUM(HPL:YWSGRD!BT$56)","v":422.08113962967013}]
[null,"5BLW","Total Leakage","Sum (all WRZ 29BL)","Ml/d",2,"No NWL data",{"$f":"SUM(HPL:YWSGRD!H$61)","v":434.43489014405702},{"$f":"SUM(HPL:YWSGRD!I$61)","v":422.72037307800014},{"$f":"SUM(HPL:YWSGRD!J$61)","v":410.80986791300006},{"$f":"SUM(HPL:YWSGRD!K$61)","v":394.69851224399997},{"$f":"SUM(HPL:YWSGRD!L$61)","v":378.88708762400006},{"$f":"SUM(HPL:YWSGRD!M$61)","v":378.87940044200008},{"$f":"SUM(HPL:YWSGRD!N$61)","v":378.87119359400009},{"$f":"SUM(HPL:YWSGRD!O$61)","v":378.86335054400007},{"$f":"SUM(HPL:YWSGRD!P$61)","v":378.85584017000008},{"$f":"SUM(HPL:YWSGRD!Q$61)","v":378.84761506300009},{"$f":"SUM(HPL:YWSGRD!R$61)","v":378.8397959940001},{"$f":"SUM(HPL:YWSGRD!S$61)","v":378.8323712830001},{"$f":"SUM(HPL:YWSGRD!T$61)","v":378.82530268200009},{"$f":"SUM(HPL:YWSGRD!U$61)","v":378.81857194100007},{"$f":"SUM(HPL:YWSGRD!V$61)","v":378.81216708900007},{"$f":"SUM(HPL:YWSGRD!W$61)","v":378.80606741100007},{"$f":"SUM(HPL:YWSGRD!X$61)","v":378.80026321700012},{"$f":"SUM(HPL:YWSGRD!Y$61)","v":378.79473233100009},{"$f":"SUM(HPL:YWSGRD!Z$61)","v":378.78946379200005},{"$f":"SUM(HPL:YWSGRD!AA$61)","v":378.7844449430001},{"$f":"SUM(HPL:YWSGRD!AB$61)","v":378.77966013300011},{"$f":"SUM(HPL:YWSGRD!AC$61)","v":378.77509738600008},{"$f":"SUM(HPL:YWSGRD!AD$61)","v":378.77074321400005},{"$f":"SUM(HPL:YWSGRD!AE$61)","v":378.76658898700009},{"$f":"SUM(HPL:YWSGRD!AF$61)","v":378.76262071800011},{"$f":"SUM(HPL:YWSGRD!AG$61)","v":378.76418191500011},{"$f":"SUM(HPL:YWSGRD!AH$61)","v":378.76567299600009},{"$f":"SUM(HPL:YWSGRD!AI$61)","v":378.76709886800006},{"$f":"SUM(HPL:YWSGRD!AJ$61)","v":378.76845953700007},{"$f":"SUM(HPL:YWSGRD!AK$61)","v":378.76975172000004},{"$f":"SUM(HPL:YWSGRD!AL$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AM$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AN$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AO$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AP$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AQ$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AR$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AS$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AT$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AU$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AV$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AW$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AX$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AY$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!AZ$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BA$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BB$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BC$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BD$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BE$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BF$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BG$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BH$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BI$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BJ$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BK$61)","v":374.92400000000004},{"$f":"SUM(HPL:YWSGRD!BL$61)","v":374.92400000000004},{"$f":"SUM(HPL:YWSGRD!BM$61)","v":374.92400000000004},{"$f":"SUM(HPL:YWSGRD!BN$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BO$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BP$61)","v":374.92400000000004},{"$f":"SUM(HPL:YWSGRD!BQ$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BR$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BS$61)","v":374.92400000000009},{"$f":"SUM(HPL:YWSGRD!BT$61)","v":374.92400000000009}]
[null,"6BLW","Distribution input","Sum (all WRZ 45BL)","Ml/d",2,"No NWL data",{"$f":"SUM(HPL:YWSGRD!H$85)","v":2083.819975840458},{"$f":"SUM(HPL:YWSGRD!I$85)","v":2028.6453327037295},{"$f":"SUM(HPL:YWSGRD!J$85)","v":1994.6063841220771},{"$f":"SUM(HPL:YWSGRD!K$85)","v":1979.0616878384751},{"$f":"SUM(HPL:YWSGRD!L$85)","v":1962.3368686313424},{"$f":"SUM(HPL:YWSGRD!M$85)","v":1982.3006806450867},{"$f":"SUM(HPL:YWSGRD!N$85)","v":1991.5600521282586},{"$f":"SUM(HPL:YWSGRD!O$85)","v":1993.7235272144271},{"$f":"SUM(HPL:YWSGRD!P$85)","v":1993.5809964037467},{"$f":"SUM(HPL:YWSGRD!Q$85)","v":1993.0309523718722},{"$f":"SUM(HPL:YWSGRD!R$85)","v":1990.9958608994384},{"$f":"SUM(HPL:YWSGRD!S$85)","v":1989.987232177745},{"$f":"SUM(HPL:YWSGRD!T$85)","v":1988.8509464019371},{"$f":"SUM(HPL:YWSGRD!U$85)","v":1986.9738584678435},{"$f":"SUM(HPL:YWSGRD!V$85)","v":1985.4954600771584},{"$f":"SUM(HPL:YWSGRD!W$85)","v":1984.0753016892695},{"$f":"SUM(HPL:YWSGRD!X$85)","v":1982.6472722414619},{"$f":"SUM(HPL:YWSGRD!Y$85)","v":1981.0262695647925},{"$f":"SUM(HPL:YWSGRD!Z$85)","v":1979.6306973937189},{"$f":"SUM(HPL:YWSGRD!AA$85)","v":1978.4033893599562},{"$f":"SUM(HPL:YWSGRD!AB$85)","v":1977.1490548834663},{"$f":"SUM(HPL:YWSGRD!AC$85)","v":1976.0907445713549},{"$f":"SUM(HPL:YWSGRD!AD$85)","v":1975.1455138626548},{"$f":"SUM(HPL:YWSGRD!AE$85)","v":1975.4715515421199},{"$f":"SUM(HPL:YWSGRD!AF$85)","v":1976.1868804101348},{"$f":"SUM(HPL:YWSGRD!AG$85)","v":1976.9866320865922},{"$f":"SUM(HPL:YWSGRD!AH$85)","v":1977.924276966492},{"$f":"SUM(HPL:YWSGRD!AI$85)","v":1978.8876131433206},{"$f":"SUM(HPL:YWSGRD!AJ$85)","v":1980.000437640985},{"$f":"SUM(HPL:YWSGRD!AK$85)","v":1981.1085264591545},{"$f":"SUM(HPL:YWSGRD!AL$85)","v":1955.9331470473389},{"$f":"SUM(HPL:YWSGRD!AM$85)","v":1956.7100617467243},{"$f":"SUM(HPL:YWSGRD!AN$85)","v":1957.3344598796552},{"$f":"SUM(HPL:YWSGRD!AO$85)","v":1957.9906403468085},{"$f":"SUM(HPL:YWSGRD!AP$85)","v":1958.8517768032737},{"$f":"SUM(HPL:YWSGRD!AQ$85)","v":1959.9198682545284},{"$f":"SUM(HPL:YWSGRD!AR$85)","v":1961.0903364007481},{"$f":"SUM(HPL:YWSGRD!AS$85)","v":1962.3457546602185},{"$f":"SUM(HPL:YWSGRD!AT$85)","v":1963.7791683435157},{"$f":"SUM(HPL:YWSGRD!AU$85)","v":1965.351436205407},{"$f":"SUM(HPL:YWSGRD!AV$85)","v":1967.112414199612},{"$f":"SUM(HPL:YWSGRD!AW$85)","v":1968.884358927879},{"$f":"SUM(HPL:YWSGRD!AX$85)","v":1970.7512810684716},{"$f":"SUM(HPL:YWSGRD!AY$85)","v":1972.6087781152723},{"$f":"SUM(HPL:YWSGRD!AZ$85)","v":1974.4799244089038},{"$f":"SUM(HPL:YWSGRD!BA$85)","v":1976.3672061116208},{"$f":"SUM(HPL:YWSGRD!BB$85)","v":1978.2695505892002},{"$f":"SUM(HPL:YWSGRD!BC$85)","v":1980.1674399527124},{"$f":"SUM(HPL:YWSGRD!BD$85)","v":1982.0618780481648},{"$f":"SUM(HPL:YWSGRD!BE$85)","v":1983.9389491256484},{"$f":"SUM(HPL:YWSGRD!BF$85)","v":1985.7584896994326},{"$f":"SUM(HPL:YWSGRD!BG$85)","v":1987.5395388577545},{"$f":"SUM(HPL:YWSGRD!BH$85)","v":1989.3460775262597},{"$f":"SUM(HPL:YWSGRD!BI$85)","v":1991.1651347347438},{"$f":"SUM(HPL:YWSGRD!BJ$85)","v":1992.9676605397726},{"$f":"SUM(HPL:YWSGRD!BK$85)","v":1994.7454398171415},{"$f":"SUM(HPL:YWSGRD!BL$85)","v":1996.5060720784691},{"$f":"SUM(HPL:YWSGRD!BM$85)","v":1998.2959055092479},{"$f":"SUM(HPL:YWSGRD!BN$85)","v":2000.1259724702923},{"$f":"SUM(HPL:YWSGRD!BO$85)","v":2001.9765406874371},{"$f":"SUM(HPL:YWSGRD!BP$85)","v":2003.8904736175268},{"$f":"SUM(HPL:YWSGRD!BQ$85)","v":2005.8469728463897},{"$f":"SUM(HPL:YWSGRD!BR$85)","v":2007.8494522511401},{"$f":"SUM(HPL:YWSGRD!BS$85)","v":2009.8383757213192},{"$f":"SUM(HPL:YWSGRD!BT$85)","v":2011.8469710088796}]
[null,"7BLW","Target Headroom","Sum (all WRZ 48BL)","Ml/d",2,"No NWL data",{"$f":"SUM(HPL:YWSGRD!H$88)","v":82.161229348328888},{"$f":"SUM(HPL:YWSGRD!I$88)","v":81.899716120023712},{"$f":"SUM(HPL:YWSGRD!J$88)","v":81.598945111473355},{"$f":"SUM(HPL:YWSGRD!K$88)","v":81.719767040776631},{"$f":"SUM(HPL:YWSGRD!L$88)","v":82.055147156222006},{"$f":"SUM(HPL:YWSGRD!M$88)","v":83.374476628836277},{"$f":"SUM(HPL:YWSGRD!N$88)","v":80.631299144498954},{"$f":"SUM(HPL:YWSGRD!O$88)","v":77.581833974209502},{"$f":"SUM(HPL:YWSGRD!P$88)","v":74.610912900174014},{"$f":"SUM(HPL:YWSGRD!Q$88)","v":71.803464859197305},{"$f":"SUM(HPL:YWSGRD!R$88)","v":69.021118046802457},{"$f":"SUM(HPL:YWSGRD!S$88)","v":65.579286200476901},{"$f":"SUM(HPL:YWSGRD!T$88)","v":62.833035385618061},{"$f":"SUM(HPL:YWSGRD!U$88)","v":60.292980975943649},{"$f":"SUM(HPL:YWSGRD!V$88)","v":57.446115392524788},{"$f":"SUM(HPL:YWSGRD!W$88)","v":54.36031321062633},{"$f":"SUM(HPL:YWSGRD!X$88)","v":52.06346357128573},{"$f":"SUM(HPL:YWSGRD!Y$88)","v":50.071740137697148},{"$f":"SUM(HPL:YWSGRD!Z$88)","v":48.144559700527232},{"$f":"SUM(HPL:YWSGRD!AA$88)","v":46.166443037851437},{"$f":"SUM(HPL:YWSGRD!AB$88)","v":43.905134823214262},{"$f":"SUM(HPL:YWSGRD!AC$88)","v":42.540072970582223},{"$f":"SUM(HPL:YWSGRD!AD$88)","v":40.986699809585055},{"$f":"SUM(HPL:YWSGRD!AE$88)","v":39.133935393992473},{"$f":"SUM(HPL:YWSGRD!AF$88)","v":37.642881734504442},{"$f":"SUM(HPL:YWSGRD!AG$88)","v":35.782559619411543},{"$f":"SUM(HPL:YWSGRD!AH$88)","v":34.440204067742386},{"$f":"SUM(HPL:YWSGRD!AI$88)","v":33.179752931048611},{"$f":"SUM(HPL:YWSGRD!AJ$88)","v":31.90861568174283},{"$f":"SUM(HPL:YWSGRD!AK$88)","v":30.416488555198423},{"$f":"SUM(HPL:YWSGRD!AL$88)","v":28.429807120253386},{"$f":"SUM(HPL:YWSGRD!AM$88)","v":28.574135578282949},{"$f":"SUM(HPL:YWSGRD!AN$88)","v":28.496017618077083},{"$f":"SUM(HPL:YWSGRD!AO$88)","v":28.721192719429034},{"$f":"SUM(HPL:YWSGRD!AP$88)","v":28.78007240572007},{"$f":"SUM(HPL:YWSGRD!AQ$88)","v":28.802992841128056},{"$f":"SUM(HPL:YWSGRD!AR$88)","v":28.995531937023763},{"$f":"SUM(HPL:YWSGRD!AS$88)","v":29.001461025551535},{"$f":"SUM(HPL:YWSGRD!AT$88)","v":29.071931751561223},{"$f":"SUM(HPL:YWSGRD!AU$88)","v":29.103665540280289},{"$f":"SUM(HPL:YWSGRD!AV$88)","v":29.207480200777319},{"$f":"SUM(HPL:YWSGRD!AW$88)","v":29.057379966975621},{"$f":"SUM(HPL:YWSGRD!AX$88)","v":28.891059305439242},{"$f":"SUM(HPL:YWSGRD!AY$88)","v":28.6232300078061},{"$f":"SUM(HPL:YWSGRD!AZ$88)","v":28.532905747117937},{"$f":"SUM(HPL:YWSGRD!BA$88)","v":28.533198311422812},{"$f":"SUM(HPL:YWSGRD!BB$88)","v":28.071236122613762},{"$f":"SUM(HPL:YWSGRD!BC$88)","v":27.915779483602549},{"$f":"SUM(HPL:YWSGRD!BD$88)","v":27.649820514038311},{"$f":"SUM(HPL:YWSGRD!BE$88)","v":27.3891511615032},{"$f":"SUM(HPL:YWSGRD!BF$88)","v":27.163878935830351},{"$f":"SUM(HPL:YWSGRD!BG$88)","v":27.156709806491996},{"$f":"SUM(HPL:YWSGRD!BH$88)","v":27.206494187133792},{"$f":"SUM(HPL:YWSGRD!BI$88)","v":26.901497285985197},{"$f":"SUM(HPL:YWSGRD!BJ$88)","v":26.827721545478617},{"$f":"SUM(HPL:YWSGRD!BK$88)","v":26.822484063880442},{"$f":"SUM(HPL:YWSGRD!BL$88)","v":26.672686355230141},{"$f":"SUM(HPL:YWSGRD!BM$88)","v":26.54859504227116},{"$f":"SUM(HPL:YWSGRD!BN$88)","v":26.169611930863333},{"$f":"SUM(HPL:YWSGRD!BO$88)","v":26.059681352774813},{"$f":"SUM(HPL:YWSGRD!BP$88)","v":25.813493592686719},{"$f":"SUM(HPL:YWSGRD!BQ$88)","v":25.631256039972342},{"$f":"SUM(HPL:YWSGRD!BR$88)","v":25.63702765668253},{"$f":"SUM(HPL:YWSGRD!BS$88)","v":25.596537512279241},{"$f":"SUM(HPL:YWSGRD!BT$88)","v":25.558987173040613}]
[null,"8BLW","Water Available For Use (own sources)","Sum (all WRZ 10BL)","Ml/d",2,"No NWL/HPL data","No HPL data","No HPL data","No HPL data","No HPL data",{"$f":"SUM(HPL:YWSGRD!L$41)","v":1881.8517385873156},{"$f":"SUM(HPL:YWSGRD!M$41)","v":1917.3054211757835},{"$f":"SUM(HPL:YWSGRD!N$41)","v":1915.2143861569652},{"$f":"SUM(HPL:YWSGRD!O$41)","v":1913.1126642058284},{"$f":"SUM(HPL:YWSGRD!P$41)","v":1911.0004918012773},{"$f":"SUM(HPL:YWSGRD!Q$41)","v":1908.8780940863981},{"$f":"SUM(HPL:YWSGRD!R$41)","v":1906.7456856894287},{"$f":"SUM(HPL:YWSGRD!S$41)","v":1904.6034714661744},{"$f":"SUM(HPL:YWSGRD!T$41)","v":1902.4516471731213},{"$f":"SUM(HPL:YWSGRD!U$41)","v":1900.2904000792187},{"$f":"SUM(HPL:YWSGRD!V$41)","v":1898.1199095232196},{"$f":"SUM(HPL:YWSGRD!W$41)","v":1885.4524765289621},{"$f":"SUM(HPL:YWSGRD!X$41)","v":1883.2554426790816},{"$f":"SUM(HPL:YWSGRD!Y$41)","v":1881.0496264408634},{"$f":"SUM(HPL:YWSGRD!Z$41)","v":1878.8351807065419},{"$f":"SUM(HPL:YWSGRD!AA$41)","v":1876.6122525699338},{"$f":"SUM(HPL:YWSGRD!AB$41)","v":1874.3809836604551},{"$f":"SUM(HPL:YWSGRD!AC$41)","v":1872.141510451585},{"$f":"SUM(HPL:YWSGRD!AD$41)","v":1869.8939645461974},{"$f":"SUM(HPL:YWSGRD!AE$41)","v":1867.6384729409042},{"$f":"SUM(HPL:YWSGRD!AF$41)","v":1865.3751582713294},{"$f":"SUM(HPL:YWSGRD!AG$41)","v":1863.1041390400069},{"$f":"SUM(HPL:YWSGRD!AH$41)","v":1860.825529828438},{"$f":"SUM(HPL:YWSGRD!AI$41)","v":1858.539441494665},{"$f":"SUM(HPL:YWSGRD!AJ$41)","v":1856.2459813575956},{"$f":"SUM(HPL:YWSGRD!AK$41)","v":1724.0252533691714},{"$f":"SUM(HPL:YWSGRD!AL$41)","v":1691.5448990261555},{"$f":"SUM(HPL:YWSGRD!AM$41)","v":1689.3405501212935},{"$f":"SUM(HPL:YWSGRD!AN$41)","v":1687.1295598468241},{"$f":"SUM(HPL:YWSGRD!AO$41)","v":1684.9120158025275},{"$f":"SUM(HPL:YWSGRD!AP$41)","v":1682.6880030583745},{"$f":"SUM(HPL:YWSGRD!AQ$41)","v":1680.4576042660387},{"$f":"SUM(HPL:YWSGRD!AR$41)","v":1678.2208997638431},{"$f":"SUM(HPL:YWSGRD!AS$41)","v":1675.9779676756411},{"$f":"SUM(HPL:YWSGRD!AT$41)","v":1673.7288840040446},{"$f":"SUM(HPL:YWSGRD!AU$41)","v":1671.4737227184182},{"$f":"SUM(HPL:YWSGRD!AV$41)","v":1669.2125558379955},{"$f":"SUM(HPL:YWSGRD!AW$41)","v":1666.9454535104608},{"$f":"SUM(HPL:YWSGRD!AX$41)","v":1664.6724840862953},{"$f":"SUM(HPL:YWSGRD!AY$41)","v":1662.3937141891815},{"$f":"SUM(HPL:YWSGRD!AZ$41)","v":1660.1092087827196},{"$f":"SUM(HPL:YWSGRD!BA$41)","v":1657.8190312336967},{"$f":"SUM(HPL:YWSGRD!BB$41)","v":1655.5232433721344},{"$f":"SUM(HPL:YWSGRD!BC$41)","v":1653.221905548317},{"$f":"SUM(HPL:YWSGRD!BD$41)","v":1650.9150766869861},{"$f":"SUM(HPL:YWSGRD!BE$41)","v":1648.6028143388839},{"$f":"SUM(HPL:YWSGRD!BF$41)","v":1646.2851747298007},{"$f":"SUM(HPL:YWSGRD!BG$41)","v":1643.9622128072797},{"$f":"SUM(HPL:YWSGRD!BH$41)","v":1641.6339822851205},{"$f":"SUM(HPL:YWSGRD!BI$41)","v":1639.3005356858057},{"$f":"SUM(HPL:YWSGRD!BJ$41)","v":1636.9619243809755},{"$f":"SUM(HPL:YWSGRD!BK$41)","v":1634.618198630063},{"$f":"SUM(HPL:YWSGRD!BL$41)","v":1632.2694076171883},{"$f":"SUM(HPL:YWSGRD!BM$41)","v":1629.9155994864184},{"$f":"SUM(HPL:YWSGRD!BN$41)","v":1627.5568213754746},{"$f":"SUM(HPL:YWSGRD!BO$41)","v":1625.1931194479789},{"$f":"SUM(HPL:YWSGRD!BP$41)","v":1622.8245389243148},{"$f":"SUM(HPL:YWSGRD!BQ$41)","v":1620.4511241111768},{"$f":"SUM(HPL:YWSGRD!BR$41)","v":1618.0729184298818},{"$f":"SUM(HPL:YWSGRD!BS$41)","v":1615.6899644435039},{"$f":"SUM(HPL:YWSGRD!BT$41)","v":1613.3023038828924}]
[null,"9BLW","Total Water Available For Use","Sum (all WRZ 11BL)","Ml/d",2,"No NWL/HPL data","No HPL data","No HPL data","No HPL data","No HPL data",{"$f":"SUM(HPL:YWSGRD!L$42)","v":1924.4504670714527},{"$f":"SUM(HPL:YWSGRD!M$42)","v":1959.8562612275723},{"$f":"SUM(HPL:YWSGRD!N$42)","v":1957.7170860136789},{"$f":"SUM(HPL:YWSGRD!O$42)","v":1955.5469778309337},{"$f":"SUM(HPL:YWSGRD!P$42)","v":1953.386178602502},{"$f":"SUM(HPL:YWSGRD!Q$42)","v":1951.214918654756},{"$f":"SUM(HPL:YWSGRD!R$42)","v":1949.033417557145},{"$f":"SUM(HPL:YWSGRD!S$42)","v":1946.8418848817018},{"$f":"SUM(HPL:YWSGRD!T$42)","v":1944.6405208916549},{"$f":"SUM(HPL:YWSGRD!U$42)","v":1942.4295171672941},{"$f":"SUM(HPL:YWSGRD!V$42)","v":1940.2090571761421},{"$f":"SUM(HPL:YWSGRD!W$42)","v":1880.1732872138937},{"$f":"SUM(HPL:YWSGRD!X$42)","v":1877.9762533640128},{"$f":"SUM(HPL:YWSGRD!Y$42)","v":1875.7704371257951},{"$f":"SUM(HPL:YWSGRD!Z$42)","v":1873.5559913914735},{"$f":"SUM(HPL:YWSGRD!AA$42)","v":1871.3330632548655},{"$f":"SUM(HPL:YWSGRD!AB$42)","v":1869.1017943453867},{"$f":"SUM(HPL:YWSGRD!AC$42)","v":1866.8623211365166},{"$f":"SUM(HPL:YWSGRD!AD$42)","v":1864.6147752311285},{"$f":"SUM(HPL:YWSGRD!AE$42)","v":1862.3592836258358},{"$f":"SUM(HPL:YWSGRD!AF$42)","v":1860.095968956261},{"$f":"SUM(HPL:YWSGRD!AG$42)","v":1857.8249497249385},{"$f":"SUM(HPL:YWSGRD!AH$42)","v":1855.5463405133694},{"$f":"SUM(HPL:YWSGRD!AI$42)","v":1853.2602521795966},{"$f":"SUM(HPL:YWSGRD!AJ$42)","v":1850.9667920425272},{"$f":"SUM(HPL:YWSGRD!AK$42)","v":1718.746064054103},{"$f":"SUM(HPL:YWSGRD!AL$42)","v":1686.2657097110869},{"$f":"SUM(HPL:YWSGRD!AM$42)","v":1684.0613608062249},{"$f":"SUM(HPL:YWSGRD!AN$42)","v":1681.8503705317557},{"$f":"SUM(HPL:YWSGRD!AO$42)","v":1679.6328264874589},{"$f":"SUM(HPL:YWSGRD!AP$42)","v":1677.4088137433059},{"$f":"SUM(HPL:YWSGRD!AQ$42)","v":1675.1784149509701},{"$f":"SUM(HPL:YWSGRD!AR$42)","v":1672.9417104487745},{"$f":"SUM(HPL:YWSGRD!AS$42)","v":1670.6987783605728},{"$f":"SUM(HPL:YWSGRD!AT$42)","v":1668.4496946889763},{"$f":"SUM(HPL:YWSGRD!AU$42)","v":1666.1945334033496},{"$f":"SUM(HPL:YWSGRD!AV$42)","v":1663.9333665229269},{"$f":"SUM(HPL:YWSGRD!AW$42)","v":1661.6662641953922},{"$f":"SUM(HPL:YWSGRD!AX$42)","v":1659.3932947712267},{"$f":"SUM(HPL:YWSGRD!AY$42)","v":1657.1145248741132},{"$f":"SUM(HPL:YWSGRD!AZ$42)","v":1654.8300194676513},{"$f":"SUM(HPL:YWSGRD!BA$42)","v":1652.5398419186281},{"$f":"SUM(HPL:YWSGRD!BB$42)","v":1650.244054057066},{"$f":"SUM(HPL:YWSGRD!BC$42)","v":1647.9427162332486},{"$f":"SUM(HPL:YWSGRD!BD$42)","v":1645.6358873719178},{"$f":"SUM(HPL:YWSGRD!BE$42)","v":1643.3236250238153},{"$f":"SUM(HPL:YWSGRD!BF$42)","v":1641.0059854147321},{"$f":"SUM(HPL:YWSGRD!BG$42)","v":1638.6830234922113},{"$f":"SUM(HPL:YWSGRD!BH$42)","v":1636.3547929700521},{"$f":"SUM(HPL:YWSGRD!BI$42)","v":1634.0213463707373},{"$f":"SUM(HPL:YWSGRD!BJ$42)","v":1631.6827350659069},{"$f":"SUM(HPL:YWSGRD!BK$42)","v":1629.3390093149944},{"$f":"SUM(HPL:YWSGRD!BL$42)","v":1626.9902183021197},{"$f":"SUM(HPL:YWSGRD!BM$42)","v":1624.6364101713498},{"$f":"SUM(HPL:YWSGRD!BN$42)","v":1622.2776320604059},{"$f":"SUM(HPL:YWSGRD!BO$42)","v":1619.9139301329105},{"$f":"SUM(HPL:YWSGRD!BP$42)","v":1617.5453496092464},{"$f":"SUM(HPL:YWSGRD!BQ$42)","v":1615.1719347961084},{"$f":"SUM(HPL:YWSGRD!BR$42)","v":1612.7937291148132},{"$f":"SUM(HPL:YWSGRD!BS$42)","v":1610.4107751284355},{"$f":"SUM(HPL:YWSGRD!BT$42)","v":1608.023114567824}]
[null,"10BLW","Supply Demand Balance","Sum (all WRZ 50BL)","Ml/d",2,"No NWL/HPL data","No HPL data","No HPL data","No HPL data","No HPL data",{"$f":"SUM(HPL:YWSGRD!L$91)","v":-92.907679615111704},{"$f":"SUM(HPL:YWSGRD!M$91)","v":-105.81889604635082},{"$f":"SUM(HPL:YWSGRD!N$91)","v":-114.47426525907888},{"$f":"SUM(HPL:YWSGRD!O$91)","v":-115.75838335770305},{"$f":"SUM(HPL:YWSGRD!P$91)","v":-114.80573070141865},{"$f":"SUM(HPL:YWSGRD!Q$91)","v":-113.61949857631353},{"$f":"SUM(HPL:YWSGRD!R$91)","v":-110.98356138909608},{"$f":"SUM(HPL:YWSGRD!S$91)","v":-108.72463349652023},{"$f":"SUM(HPL:YWSGRD!T$91)","v":-107.0434608959004},{"$f":"SUM(HPL:YWSGRD!U$91)","v":-104.83732227649301},{"$f":"SUM(HPL:YWSGRD!V$91)","v":-102.73251829354133},{"$f":"SUM(HPL:YWSGRD!W$91)","v":-158.26232768600204},{"$f":"SUM(HPL:YWSGRD!X$91)","v":-156.73448244873458},{"$f":"SUM(HPL:YWSGRD!Y$91)","v":-155.32757257669437},{"$f":"SUM(HPL:YWSGRD!Z$91)","v":-154.21926570277259},{"$f":"SUM(HPL:YWSGRD!AA$91)","v":-153.23676914294214},{"$f":"SUM(HPL:YWSGRD!AB$91)","v":-151.9523953612939},{"$f":"SUM(HPL:YWSGRD!AC$91)","v":-151.76849640542045},{"$f":"SUM(HPL:YWSGRD!AD$91)","v":-151.51743844111121},{"$f":"SUM(HPL:YWSGRD!AE$91)","v":-152.24620331027668},{"$f":"SUM(HPL:YWSGRD!AF$91)","v":-153.73379318837823},{"$f":"SUM(HPL:YWSGRD!AG$91)","v":-154.94424198106501},{"$f":"SUM(HPL:YWSGRD!AH$91)","v":-156.81814052086486},{"$f":"SUM(HPL:YWSGRD!AI$91)","v":-158.80711389477258},{"$f":"SUM(HPL:YWSGRD!AJ$91)","v":-160.94226128020074},{"$f":"SUM(HPL:YWSGRD!AK$91)","v":-292.77895096024997},{"$f":"SUM(HPL:YWSGRD!AL$91)","v":-298.09724445650551},{"$f":"SUM(HPL:YWSGRD!AM$91)","v":-301.22283651878223},{"$f":"SUM(HPL:YWSGRD!AN$91)","v":-303.98010696597686},{"$f":"SUM(HPL:YWSGRD!AO$91)","v":-307.07900657877855},{"$f":"SUM(HPL:YWSGRD!AP$91)","v":-310.22303546568764},{"$f":"SUM(HPL:YWSGRD!AQ$91)","v":-313.54444614468633},{"$f":"SUM(HPL:YWSGRD!AR$91)","v":-317.1441578889976},{"$f":"SUM(HPL:YWSGRD!AS$91)","v":-320.64843732519716},{"$f":"SUM(HPL:YWSGRD!AT$91)","v":-324.40140540610059},{"$f":"SUM(HPL:YWSGRD!AU$91)","v":-328.26056834233759},{"$f":"SUM(HPL:YWSGRD!AV$91)","v":-332.38652787746207},{"$f":"SUM(HPL:YWSGRD!AW$91)","v":-336.27547469946239},{"$f":"SUM(HPL:YWSGRD!AX$91)","v":-340.24904560268413},{"$f":"SUM(HPL:YWSGRD!AY$91)","v":-344.11748324896547},{"$f":"SUM(HPL:YWSGRD!AZ$91)","v":-348.18281068837058},{"$f":"SUM(HPL:YWSGRD!BA$91)","v":-352.36056250441527},{"$f":"SUM(HPL:YWSGRD!BB$91)","v":-356.09673265474805},{"$f":"SUM(HPL:YWSGRD!BC$91)","v":-360.14050320306654},{"$f":"SUM(HPL:YWSGRD!BD$91)","v":-364.07581119028544},{"$f":"SUM(HPL:YWSGRD!BE$91)","v":-368.00447526333647},{"$f":"SUM(HPL:YWSGRD!BF$91)","v":-371.9163832205308},{"$f":"SUM(HPL:YWSGRD!BG$91)","v":-376.01322517203539},{"$f":"SUM(HPL:YWSGRD!BH$91)","v":-380.19777874334159},{"$f":"SUM(HPL:YWSGRD!BI$91)","v":-384.04528564999174},{"$f":"SUM(HPL:YWSGRD!BJ$91)","v":-388.11264701934419},{"$f":"SUM(HPL:YWSGRD!BK$91)","v":-392.22891456602741},{"$f":"SUM(HPL:YWSGRD!BL$91)","v":-396.18854013157926},{"$f":"SUM(HPL:YWSGRD!BM$91)","v":-400.20809038016915},{"$f":"SUM(HPL:YWSGRD!BN$91)","v":-404.01795234074962},{"$f":"SUM(HPL:YWSGRD!BO$91)","v":-408.12229190730153},{"$f":"SUM(HPL:YWSGRD!BP$91)","v":-412.15861760096732},{"$f":"SUM(HPL:YWSGRD!BQ$91)","v":-416.30629409025386},{"$f":"SUM(HPL:YWSGRD!BR$91)","v":-420.69275079300951},{"$f":"SUM(HPL:YWSGRD!BS$91)","v":-425.02413810516299},{"$f":"SUM(HPL:YWSGRD!BT$91)","v":-429.38284361409615}]
[]
[null,"Table 2e: Regional Level DYAA - Key Components - Final planning","Back to top of sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: 2050 - 2085 does not include HPL, however this does not materially impact on the WReN plan"]
[null,"WRMP24 Reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100","2100-01","2101-02","2102-03","2103-04","2104-05"]
[null,"1FPW","Outage Allowance","Sum (all WRZ 9FP)","Ml/d",2,"No NWL data",null,null,null,null,{"$f":"SUM(HPL:YWSGRD!L$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!M$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!N$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!O$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!P$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!Q$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!R$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!S$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!T$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!U$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!V$130)","v":128.29621805007491},{"$f":"SUM(HPL:YWSGRD!W$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!X$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!Y$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!Z$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AA$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AB$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AC$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AD$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AE$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AF$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AG$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AH$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AI$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AJ$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AK$130)","v":128.14817592029542},{"$f":"SUM(HPL:YWSGRD!AL$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AM$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AN$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AO$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AP$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AQ$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AR$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AS$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AT$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AU$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AV$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AW$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AX$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AY$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!AZ$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BA$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BB$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BC$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BD$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BE$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BF$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BG$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BH$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BI$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BJ$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BK$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BL$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BM$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BN$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BO$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BP$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BQ$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BR$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BS$130)","v":127.53},{"$f":"SUM(HPL:YWSGRD!BT$130)","v":127.53},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HPL:YWSGRD!CH$130)","v":0},{"$f":"SUM(HPL:YWSGRD!CI$130)","v":0},{"$f":"SUM(HPL:YWSGRD!CJ$130)","v":0},{"$f":"SUM(HPL:YWSGRD!CK$130)","v":0},{"$f":"SUM(HPL:YWSGRD!CL$130)","v":0},{"$f":"SUM(HPL:YWSGRD!CM$130)","v":0},{"$f":"SUM(HPL:YWSGRD!CN$130)","v":0}]
[null,"2FPW","Average Household - PCC","((Sum (all WRZ 14FP: 15FP) - Sum (all WRZ 25FP:26FP))*1,000,000)/((Sum (all WRZ 39FP: 40FP))*1,000)","l/h/d",1,"No NWL data",{"$f":"( ( SUM(HPL:YWSGRD!H$136) + SUM(HPL:YWSGRD!H$137)  - SUM(HPL:YWSGRD!H$147) - SUM(HPL:YWSGRD!H$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!H$169) + SUM(HPL:YWSGRD!H$170) ) * 1000 )","v":150.3386510501775},{"$f":"( ( SUM(HPL:YWSGRD!I$136) + SUM(HPL:YWSGRD!I$137)  - SUM(HPL:YWSGRD!I$147) - SUM(HPL:YWSGRD!I$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!I$169) + SUM(HPL:YWSGRD!I$170) ) * 1000 )","v":142.18715798080513},{"$f":"( ( SUM(HPL:YWSGRD!J$136) + SUM(HPL:YWSGRD!J$137)  - SUM(HPL:YWSGRD!J$147) - SUM(HPL:YWSGRD!J$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!J$169) + SUM(HPL:YWSGRD!J$170) ) * 1000 )","v":138.16998571600143},{"$f":"( ( SUM(HPL:YWSGRD!K$136) + SUM(HPL:YWSGRD!K$137)  - SUM(HPL:YWSGRD!K$147) - SUM(HPL:YWSGRD!K$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!K$169) + SUM(HPL:YWSGRD!K$170) ) * 1000 )","v":136.50186308595005},{"$f":"( ( SUM(HPL:YWSGRD!L$136) + SUM(HPL:YWSGRD!L$137)  - SUM(HPL:YWSGRD!L$147) - SUM(HPL:YWSGRD!L$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!L$169) + SUM(HPL:YWSGRD!L$170) ) * 1000 )","v":134.86341994423327},{"$f":"( ( SUM(HPL:YWSGRD!M$136) + SUM(HPL:YWSGRD!M$137)  - SUM(HPL:YWSGRD!M$147) - SUM(HPL:YWSGRD!M$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!M$169) + SUM(HPL:YWSGRD!M$170) ) * 1000 )","v":132.94502543637233},{"$f":"( ( SUM(HPL:YWSGRD!N$136) + SUM(HPL:YWSGRD!N$137)  - SUM(HPL:YWSGRD!N$147) - SUM(HPL:YWSGRD!N$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!N$169) + SUM(HPL:YWSGRD!N$170) ) * 1000 )","v":131.64784408480523},{"$f":"( ( SUM(HPL:YWSGRD!O$136) + SUM(HPL:YWSGRD!O$137)  - SUM(HPL:YWSGRD!O$147) - SUM(HPL:YWSGRD!O$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!O$169) + SUM(HPL:YWSGRD!O$170) ) * 1000 )","v":130.0700522903872},{"$f":"( ( SUM(HPL:YWSGRD!P$136) + SUM(HPL:YWSGRD!P$137)  - SUM(HPL:YWSGRD!P$147) - SUM(HPL:YWSGRD!P$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!P$169) + SUM(HPL:YWSGRD!P$170) ) * 1000 )","v":128.52131889150573},{"$f":"( ( SUM(HPL:YWSGRD!Q$136) + SUM(HPL:YWSGRD!Q$137)  - SUM(HPL:YWSGRD!Q$147) - SUM(HPL:YWSGRD!Q$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!Q$169) + SUM(HPL:YWSGRD!Q$170) ) * 1000 )","v":126.82579908917023},{"$f":"( ( SUM(HPL:YWSGRD!R$136) + SUM(HPL:YWSGRD!R$137)  - SUM(HPL:YWSGRD!R$147) - SUM(HPL:YWSGRD!R$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!R$169) + SUM(HPL:YWSGRD!R$170) ) * 1000 )","v":125.38639135973541},{"$f":"( ( SUM(HPL:YWSGRD!S$136) + SUM(HPL:YWSGRD!S$137)  - SUM(HPL:YWSGRD!S$147) - SUM(HPL:YWSGRD!S$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!S$169) + SUM(HPL:YWSGRD!S$170) ) * 1000 )","v":124.02112870127328},{"$f":"( ( SUM(HPL:YWSGRD!T$136) + SUM(HPL:YWSGRD!T$137)  - SUM(HPL:YWSGRD!T$147) - SUM(HPL:YWSGRD!T$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!T$169) + SUM(HPL:YWSGRD!T$170) ) * 1000 )","v":122.6769305289672},{"$f":"( ( SUM(HPL:YWSGRD!U$136) + SUM(HPL:YWSGRD!U$137)  - SUM(HPL:YWSGRD!U$147) - SUM(HPL:YWSGRD!U$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!U$169) + SUM(HPL:YWSGRD!U$170) ) * 1000 )","v":121.24250781359544},{"$f":"( ( SUM(HPL:YWSGRD!V$136) + SUM(HPL:YWSGRD!V$137)  - SUM(HPL:YWSGRD!V$147) - SUM(HPL:YWSGRD!V$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!V$169) + SUM(HPL:YWSGRD!V$170) ) * 1000 )","v":119.85300096179895},{"$f":"( ( SUM(HPL:YWSGRD!W$136) + SUM(HPL:YWSGRD!W$137)  - SUM(HPL:YWSGRD!W$147) - SUM(HPL:YWSGRD!W$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!W$169) + SUM(HPL:YWSGRD!W$170) ) * 1000 )","v":118.55023080062703},{"$f":"( ( SUM(HPL:YWSGRD!X$136) + SUM(HPL:YWSGRD!X$137)  - SUM(HPL:YWSGRD!X$147) - SUM(HPL:YWSGRD!X$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!X$169) + SUM(HPL:YWSGRD!X$170) ) * 1000 )","v":117.37517775353056},{"$f":"( ( SUM(HPL:YWSGRD!Y$136) + SUM(HPL:YWSGRD!Y$137)  - SUM(HPL:YWSGRD!Y$147) - SUM(HPL:YWSGRD!Y$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!Y$169) + SUM(HPL:YWSGRD!Y$170) ) * 1000 )","v":116.20596084088992},{"$f":"( ( SUM(HPL:YWSGRD!Z$136) + SUM(HPL:YWSGRD!Z$137)  - SUM(HPL:YWSGRD!Z$147) - SUM(HPL:YWSGRD!Z$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!Z$169) + SUM(HPL:YWSGRD!Z$170) ) * 1000 )","v":115.07184129495519},{"$f":"( ( SUM(HPL:YWSGRD!AA$136) + SUM(HPL:YWSGRD!AA$137)  - SUM(HPL:YWSGRD!AA$147) - SUM(HPL:YWSGRD!AA$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AA$169) + SUM(HPL:YWSGRD!AA$170) ) * 1000 )","v":113.9449899213501},{"$f":"( ( SUM(HPL:YWSGRD!AB$136) + SUM(HPL:YWSGRD!AB$137)  - SUM(HPL:YWSGRD!AB$147) - SUM(HPL:YWSGRD!AB$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AB$169) + SUM(HPL:YWSGRD!AB$170) ) * 1000 )","v":112.98546661527877},{"$f":"( ( SUM(HPL:YWSGRD!AC$136) + SUM(HPL:YWSGRD!AC$137)  - SUM(HPL:YWSGRD!AC$147) - SUM(HPL:YWSGRD!AC$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AC$169) + SUM(HPL:YWSGRD!AC$170) ) * 1000 )","v":112.07522850027074},{"$f":"( ( SUM(HPL:YWSGRD!AD$136) + SUM(HPL:YWSGRD!AD$137)  - SUM(HPL:YWSGRD!AD$147) - SUM(HPL:YWSGRD!AD$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AD$169) + SUM(HPL:YWSGRD!AD$170) ) * 1000 )","v":111.19653318909231},{"$f":"( ( SUM(HPL:YWSGRD!AE$136) + SUM(HPL:YWSGRD!AE$137)  - SUM(HPL:YWSGRD!AE$147) - SUM(HPL:YWSGRD!AE$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AE$169) + SUM(HPL:YWSGRD!AE$170) ) * 1000 )","v":110.45416553825648},{"$f":"( ( SUM(HPL:YWSGRD!AF$136) + SUM(HPL:YWSGRD!AF$137)  - SUM(HPL:YWSGRD!AF$147) - SUM(HPL:YWSGRD!AF$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AF$169) + SUM(HPL:YWSGRD!AF$170) ) * 1000 )","v":109.76275268662376},{"$f":"( ( SUM(HPL:YWSGRD!AG$136) + SUM(HPL:YWSGRD!AG$137)  - SUM(HPL:YWSGRD!AG$147) - SUM(HPL:YWSGRD!AG$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AG$169) + SUM(HPL:YWSGRD!AG$170) ) * 1000 )","v":109.35691667506647},{"$f":"( ( SUM(HPL:YWSGRD!AH$136) + SUM(HPL:YWSGRD!AH$137)  - SUM(HPL:YWSGRD!AH$147) - SUM(HPL:YWSGRD!AH$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AH$169) + SUM(HPL:YWSGRD!AH$170) ) * 1000 )","v":108.99504661244204},{"$f":"( ( SUM(HPL:YWSGRD!AI$136) + SUM(HPL:YWSGRD!AI$137)  - SUM(HPL:YWSGRD!AI$147) - SUM(HPL:YWSGRD!AI$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AI$169) + SUM(HPL:YWSGRD!AI$170) ) * 1000 )","v":108.63943072783748},{"$f":"( ( SUM(HPL:YWSGRD!AJ$136) + SUM(HPL:YWSGRD!AJ$137)  - SUM(HPL:YWSGRD!AJ$147) - SUM(HPL:YWSGRD!AJ$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AJ$169) + SUM(HPL:YWSGRD!AJ$170) ) * 1000 )","v":108.29703847259256},{"$f":"( ( SUM(HPL:YWSGRD!AK$136) + SUM(HPL:YWSGRD!AK$137)  - SUM(HPL:YWSGRD!AK$147) - SUM(HPL:YWSGRD!AK$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AK$169) + SUM(HPL:YWSGRD!AK$170) ) * 1000 )","v":107.95920681883483},{"$f":"( ( SUM(HPL:YWSGRD!AL$136) + SUM(HPL:YWSGRD!AL$137)  - SUM(HPL:YWSGRD!AL$147) - SUM(HPL:YWSGRD!AL$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AL$169) + SUM(HPL:YWSGRD!AL$170) ) * 1000 )","v":107.47123814740399},{"$f":"( ( SUM(HPL:YWSGRD!AM$136) + SUM(HPL:YWSGRD!AM$137)  - SUM(HPL:YWSGRD!AM$147) - SUM(HPL:YWSGRD!AM$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AM$169) + SUM(HPL:YWSGRD!AM$170) ) * 1000 )","v":107.34987856054987},{"$f":"( ( SUM(HPL:YWSGRD!AN$136) + SUM(HPL:YWSGRD!AN$137)  - SUM(HPL:YWSGRD!AN$147) - SUM(HPL:YWSGRD!AN$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AN$169) + SUM(HPL:YWSGRD!AN$170) ) * 1000 )","v":107.24073395116267},{"$f":"( ( SUM(HPL:YWSGRD!AO$136) + SUM(HPL:YWSGRD!AO$137)  - SUM(HPL:YWSGRD!AO$147) - SUM(HPL:YWSGRD!AO$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AO$169) + SUM(HPL:YWSGRD!AO$170) ) * 1000 )","v":107.14292699676184},{"$f":"( ( SUM(HPL:YWSGRD!AP$136) + SUM(HPL:YWSGRD!AP$137)  - SUM(HPL:YWSGRD!AP$147) - SUM(HPL:YWSGRD!AP$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AP$169) + SUM(HPL:YWSGRD!AP$170) ) * 1000 )","v":107.07290200920347},{"$f":"( ( SUM(HPL:YWSGRD!AQ$136) + SUM(HPL:YWSGRD!AQ$137)  - SUM(HPL:YWSGRD!AQ$147) - SUM(HPL:YWSGRD!AQ$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AQ$169) + SUM(HPL:YWSGRD!AQ$170) ) * 1000 )","v":107.03182796325254},{"$f":"( ( SUM(HPL:YWSGRD!AR$136) + SUM(HPL:YWSGRD!AR$137)  - SUM(HPL:YWSGRD!AR$147) - SUM(HPL:YWSGRD!AR$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AR$169) + SUM(HPL:YWSGRD!AR$170) ) * 1000 )","v":107.00369149150067},{"$f":"( ( SUM(HPL:YWSGRD!AS$136) + SUM(HPL:YWSGRD!AS$137)  - SUM(HPL:YWSGRD!AS$147) - SUM(HPL:YWSGRD!AS$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AS$169) + SUM(HPL:YWSGRD!AS$170) ) * 1000 )","v":106.9834821079872},{"$f":"( ( SUM(HPL:YWSGRD!AT$136) + SUM(HPL:YWSGRD!AT$137)  - SUM(HPL:YWSGRD!AT$147) - SUM(HPL:YWSGRD!AT$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AT$169) + SUM(HPL:YWSGRD!AT$170) ) * 1000 )","v":106.98130468589162},{"$f":"( ( SUM(HPL:YWSGRD!AU$136) + SUM(HPL:YWSGRD!AU$137)  - SUM(HPL:YWSGRD!AU$147) - SUM(HPL:YWSGRD!AU$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AU$169) + SUM(HPL:YWSGRD!AU$170) ) * 1000 )","v":106.99218928293318},{"$f":"( ( SUM(HPL:YWSGRD!AV$136) + SUM(HPL:YWSGRD!AV$137)  - SUM(HPL:YWSGRD!AV$147) - SUM(HPL:YWSGRD!AV$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AV$169) + SUM(HPL:YWSGRD!AV$170) ) * 1000 )","v":107.01732768113889},{"$f":"( ( SUM(HPL:YWSGRD!AW$136) + SUM(HPL:YWSGRD!AW$137)  - SUM(HPL:YWSGRD!AW$147) - SUM(HPL:YWSGRD!AW$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AW$169) + SUM(HPL:YWSGRD!AW$170) ) * 1000 )","v":107.03823046970771},{"$f":"( ( SUM(HPL:YWSGRD!AX$136) + SUM(HPL:YWSGRD!AX$137)  - SUM(HPL:YWSGRD!AX$147) - SUM(HPL:YWSGRD!AX$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AX$169) + SUM(HPL:YWSGRD!AX$170) ) * 1000 )","v":107.06606356311201},{"$f":"( ( SUM(HPL:YWSGRD!AY$136) + SUM(HPL:YWSGRD!AY$137)  - SUM(HPL:YWSGRD!AY$147) - SUM(HPL:YWSGRD!AY$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AY$169) + SUM(HPL:YWSGRD!AY$170) ) * 1000 )","v":107.09563639811849},{"$f":"( ( SUM(HPL:YWSGRD!AZ$136) + SUM(HPL:YWSGRD!AZ$137)  - SUM(HPL:YWSGRD!AZ$147) - SUM(HPL:YWSGRD!AZ$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!AZ$169) + SUM(HPL:YWSGRD!AZ$170) ) * 1000 )","v":107.13172979198755},{"$f":"( ( SUM(HPL:YWSGRD!BA$136) + SUM(HPL:YWSGRD!BA$137)  - SUM(HPL:YWSGRD!BA$147) - SUM(HPL:YWSGRD!BA$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BA$169) + SUM(HPL:YWSGRD!BA$170) ) * 1000 )","v":107.171670547714},{"$f":"( ( SUM(HPL:YWSGRD!BB$136) + SUM(HPL:YWSGRD!BB$137)  - SUM(HPL:YWSGRD!BB$147) - SUM(HPL:YWSGRD!BB$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BB$169) + SUM(HPL:YWSGRD!BB$170) ) * 1000 )","v":107.21073560426859},{"$f":"( ( SUM(HPL:YWSGRD!BC$136) + SUM(HPL:YWSGRD!BC$137)  - SUM(HPL:YWSGRD!BC$147) - SUM(HPL:YWSGRD!BC$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BC$169) + SUM(HPL:YWSGRD!BC$170) ) * 1000 )","v":107.24678193729908},{"$f":"( ( SUM(HPL:YWSGRD!BD$136) + SUM(HPL:YWSGRD!BD$137)  - SUM(HPL:YWSGRD!BD$147) - SUM(HPL:YWSGRD!BD$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BD$169) + SUM(HPL:YWSGRD!BD$170) ) * 1000 )","v":107.27972856545286},{"$f":"( ( SUM(HPL:YWSGRD!BE$136) + SUM(HPL:YWSGRD!BE$137)  - SUM(HPL:YWSGRD!BE$147) - SUM(HPL:YWSGRD!BE$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BE$169) + SUM(HPL:YWSGRD!BE$170) ) * 1000 )","v":107.31260843985763},{"$f":"( ( SUM(HPL:YWSGRD!BF$136) + SUM(HPL:YWSGRD!BF$137)  - SUM(HPL:YWSGRD!BF$147) - SUM(HPL:YWSGRD!BF$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BF$169) + SUM(HPL:YWSGRD!BF$170) ) * 1000 )","v":107.34232138719941},{"$f":"( ( SUM(HPL:YWSGRD!BG$136) + SUM(HPL:YWSGRD!BG$137)  - SUM(HPL:YWSGRD!BG$147) - SUM(HPL:YWSGRD!BG$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BG$169) + SUM(HPL:YWSGRD!BG$170) ) * 1000 )","v":107.36864924942084},{"$f":"( ( SUM(HPL:YWSGRD!BH$136) + SUM(HPL:YWSGRD!BH$137)  - SUM(HPL:YWSGRD!BH$147) - SUM(HPL:YWSGRD!BH$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BH$169) + SUM(HPL:YWSGRD!BH$170) ) * 1000 )","v":107.39575485667805},{"$f":"( ( SUM(HPL:YWSGRD!BI$136) + SUM(HPL:YWSGRD!BI$137)  - SUM(HPL:YWSGRD!BI$147) - SUM(HPL:YWSGRD!BI$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BI$169) + SUM(HPL:YWSGRD!BI$170) ) * 1000 )","v":107.42184816614993},{"$f":"( ( SUM(HPL:YWSGRD!BJ$136) + SUM(HPL:YWSGRD!BJ$137)  - SUM(HPL:YWSGRD!BJ$147) - SUM(HPL:YWSGRD!BJ$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BJ$169) + SUM(HPL:YWSGRD!BJ$170) ) * 1000 )","v":107.44507690381838},{"$f":"( ( SUM(HPL:YWSGRD!BK$136) + SUM(HPL:YWSGRD!BK$137)  - SUM(HPL:YWSGRD!BK$147) - SUM(HPL:YWSGRD!BK$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BK$169) + SUM(HPL:YWSGRD!BK$170) ) * 1000 )","v":107.46704573812114},{"$f":"( ( SUM(HPL:YWSGRD!BL$136) + SUM(HPL:YWSGRD!BL$137)  - SUM(HPL:YWSGRD!BL$147) - SUM(HPL:YWSGRD!BL$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BL$169) + SUM(HPL:YWSGRD!BL$170) ) * 1000 )","v":107.48656801609766},{"$f":"( ( SUM(HPL:YWSGRD!BM$136) + SUM(HPL:YWSGRD!BM$137)  - SUM(HPL:YWSGRD!BM$147) - SUM(HPL:YWSGRD!BM$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BM$169) + SUM(HPL:YWSGRD!BM$170) ) * 1000 )","v":107.50499660198567},{"$f":"( ( SUM(HPL:YWSGRD!BN$136) + SUM(HPL:YWSGRD!BN$137)  - SUM(HPL:YWSGRD!BN$147) - SUM(HPL:YWSGRD!BN$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BN$169) + SUM(HPL:YWSGRD!BN$170) ) * 1000 )","v":107.52490039950312},{"$f":"( ( SUM(HPL:YWSGRD!BO$136) + SUM(HPL:YWSGRD!BO$137)  - SUM(HPL:YWSGRD!BO$147) - SUM(HPL:YWSGRD!BO$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BO$169) + SUM(HPL:YWSGRD!BO$170) ) * 1000 )","v":107.54481747018529},{"$f":"( ( SUM(HPL:YWSGRD!BP$136) + SUM(HPL:YWSGRD!BP$137)  - SUM(HPL:YWSGRD!BP$147) - SUM(HPL:YWSGRD!BP$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BP$169) + SUM(HPL:YWSGRD!BP$170) ) * 1000 )","v":107.57009878093247},{"$f":"( ( SUM(HPL:YWSGRD!BQ$136) + SUM(HPL:YWSGRD!BQ$137)  - SUM(HPL:YWSGRD!BQ$147) - SUM(HPL:YWSGRD!BQ$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BQ$169) + SUM(HPL:YWSGRD!BQ$170) ) * 1000 )","v":107.59948641436206},{"$f":"( ( SUM(HPL:YWSGRD!BR$136) + SUM(HPL:YWSGRD!BR$137)  - SUM(HPL:YWSGRD!BR$147) - SUM(HPL:YWSGRD!BR$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BR$169) + SUM(HPL:YWSGRD!BR$170) ) * 1000 )","v":107.63351080566369},{"$f":"( ( SUM(HPL:YWSGRD!BS$136) + SUM(HPL:YWSGRD!BS$137)  - SUM(HPL:YWSGRD!BS$147) - SUM(HPL:YWSGRD!BS$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BS$169) + SUM(HPL:YWSGRD!BS$170) ) * 1000 )","v":107.66719239340401},{"$f":"( ( SUM(HPL:YWSGRD!BT$136) + SUM(HPL:YWSGRD!BT$137)  - SUM(HPL:YWSGRD!BT$147) - SUM(HPL:YWSGRD!BT$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!BT$169) + SUM(HPL:YWSGRD!BT$170) ) * 1000 )","v":107.70189702363028},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( ( SUM(HPL:YWSGRD!CH$136) + SUM(HPL:YWSGRD!CH$137)  - SUM(HPL:YWSGRD!CH$147) - SUM(HPL:YWSGRD!CH$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!CH$169) + SUM(HPL:YWSGRD!CH$170) ) * 1000 )","v":{"$error":"#DIV/0!"}},{"$f":"( ( SUM(HPL:YWSGRD!CI$136) + SUM(HPL:YWSGRD!CI$137)  - SUM(HPL:YWSGRD!CI$147) - SUM(HPL:YWSGRD!CI$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!CI$169) + SUM(HPL:YWSGRD!CI$170) ) * 1000 )","v":{"$error":"#DIV/0!"}},{"$f":"( ( SUM(HPL:YWSGRD!CJ$136) + SUM(HPL:YWSGRD!CJ$137)  - SUM(HPL:YWSGRD!CJ$147) - SUM(HPL:YWSGRD!CJ$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!CJ$169) + SUM(HPL:YWSGRD!CJ$170) ) * 1000 )","v":{"$error":"#DIV/0!"}},{"$f":"( ( SUM(HPL:YWSGRD!CK$136) + SUM(HPL:YWSGRD!CK$137)  - SUM(HPL:YWSGRD!CK$147) - SUM(HPL:YWSGRD!CK$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!CK$169) + SUM(HPL:YWSGRD!CK$170) ) * 1000 )","v":{"$error":"#DIV/0!"}},{"$f":"( ( SUM(HPL:YWSGRD!CL$136) + SUM(HPL:YWSGRD!CL$137)  - SUM(HPL:YWSGRD!CL$147) - SUM(HPL:YWSGRD!CL$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!CL$169) + SUM(HPL:YWSGRD!CL$170) ) * 1000 )","v":{"$error":"#DIV/0!"}},{"$f":"( ( SUM(HPL:YWSGRD!CM$136) + SUM(HPL:YWSGRD!CM$137)  - SUM(HPL:YWSGRD!CM$147) - SUM(HPL:YWSGRD!CM$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!CM$169) + SUM(HPL:YWSGRD!CM$170) ) * 1000 )","v":{"$error":"#DIV/0!"}},{"$f":"( ( SUM(HPL:YWSGRD!CN$136) + SUM(HPL:YWSGRD!CN$137)  - SUM(HPL:YWSGRD!CN$147) - SUM(HPL:YWSGRD!CN$148) ) * 1000000 ) / ( (SUM(HPL:YWSGRD!CN$169) + SUM(HPL:YWSGRD!CN$170) ) * 1000 )","v":{"$error":"#DIV/0!"}}]
[null,"3FPW","Household metering penetration excl. voids","Sum (all WRZ 34FP) / (Sum (all WRZ 34FP) + Sum (all WRZ 34.7FP: 35.1FP)) ","%",1,"No NWL data",{"$f":"( SUM(HPL:YWSGRD!H$156)) /  ( SUM(HPL:YWSGRD!H$156) + SUM(HPL:YWSGRD!H$163) + SUM(HPL:YWSGRD!H$164) + SUM(HPL:YWSGRD!H$165) )","v":0.49549132458406142},{"$f":"( SUM(HPL:YWSGRD!I$156)) /  ( SUM(HPL:YWSGRD!I$156) + SUM(HPL:YWSGRD!I$163) + SUM(HPL:YWSGRD!I$164) + SUM(HPL:YWSGRD!I$165) )","v":0.51347504256494869},{"$f":"( SUM(HPL:YWSGRD!J$156)) /  ( SUM(HPL:YWSGRD!J$156) + SUM(HPL:YWSGRD!J$163) + SUM(HPL:YWSGRD!J$164) + SUM(HPL:YWSGRD!J$165) )","v":0.52928284770328049},{"$f":"( SUM(HPL:YWSGRD!K$156)) /  ( SUM(HPL:YWSGRD!K$156) + SUM(HPL:YWSGRD!K$163) + SUM(HPL:YWSGRD!K$164) + SUM(HPL:YWSGRD!K$165) )","v":0.54456646171777501},{"$f":"( SUM(HPL:YWSGRD!L$156)) /  ( SUM(HPL:YWSGRD!L$156) + SUM(HPL:YWSGRD!L$163) + SUM(HPL:YWSGRD!L$164) + SUM(HPL:YWSGRD!L$165) )","v":0.56042845717534895},{"$f":"( SUM(HPL:YWSGRD!M$156)) /  ( SUM(HPL:YWSGRD!M$156) + SUM(HPL:YWSGRD!M$163) + SUM(HPL:YWSGRD!M$164) + SUM(HPL:YWSGRD!M$165) )","v":0.57585909970676818},{"$f":"( SUM(HPL:YWSGRD!N$156)) /  ( SUM(HPL:YWSGRD!N$156) + SUM(HPL:YWSGRD!N$163) + SUM(HPL:YWSGRD!N$164) + SUM(HPL:YWSGRD!N$165) )","v":0.59122351191586586},{"$f":"( SUM(HPL:YWSGRD!O$156)) /  ( SUM(HPL:YWSGRD!O$156) + SUM(HPL:YWSGRD!O$163) + SUM(HPL:YWSGRD!O$164) + SUM(HPL:YWSGRD!O$165) )","v":0.60642285193331091},{"$f":"( SUM(HPL:YWSGRD!P$156)) /  ( SUM(HPL:YWSGRD!P$156) + SUM(HPL:YWSGRD!P$163) + SUM(HPL:YWSGRD!P$164) + SUM(HPL:YWSGRD!P$165) )","v":0.62120720885016978},{"$f":"( SUM(HPL:YWSGRD!Q$156)) /  ( SUM(HPL:YWSGRD!Q$156) + SUM(HPL:YWSGRD!Q$163) + SUM(HPL:YWSGRD!Q$164) + SUM(HPL:YWSGRD!Q$165) )","v":0.63846662265850418},{"$f":"( SUM(HPL:YWSGRD!R$156)) /  ( SUM(HPL:YWSGRD!R$156) + SUM(HPL:YWSGRD!R$163) + SUM(HPL:YWSGRD!R$164) + SUM(HPL:YWSGRD!R$165) )","v":0.65132934170113532},{"$f":"( SUM(HPL:YWSGRD!S$156)) /  ( SUM(HPL:YWSGRD!S$156) + SUM(HPL:YWSGRD!S$163) + SUM(HPL:YWSGRD!S$164) + SUM(HPL:YWSGRD!S$165) )","v":0.66301923041654709},{"$f":"( SUM(HPL:YWSGRD!T$156)) /  ( SUM(HPL:YWSGRD!T$156) + SUM(HPL:YWSGRD!T$163) + SUM(HPL:YWSGRD!T$164) + SUM(HPL:YWSGRD!T$165) )","v":0.67400532107577493},{"$f":"( SUM(HPL:YWSGRD!U$156)) /  ( SUM(HPL:YWSGRD!U$156) + SUM(HPL:YWSGRD!U$163) + SUM(HPL:YWSGRD!U$164) + SUM(HPL:YWSGRD!U$165) )","v":0.68459682488257001},{"$f":"( SUM(HPL:YWSGRD!V$156)) /  ( SUM(HPL:YWSGRD!V$156) + SUM(HPL:YWSGRD!V$163) + SUM(HPL:YWSGRD!V$164) + SUM(HPL:YWSGRD!V$165) )","v":0.6948253781386704},{"$f":"( SUM(HPL:YWSGRD!W$156)) /  ( SUM(HPL:YWSGRD!W$156) + SUM(HPL:YWSGRD!W$163) + SUM(HPL:YWSGRD!W$164) + SUM(HPL:YWSGRD!W$165) )","v":0.70309981010136635},{"$f":"( SUM(HPL:YWSGRD!X$156)) /  ( SUM(HPL:YWSGRD!X$156) + SUM(HPL:YWSGRD!X$163) + SUM(HPL:YWSGRD!X$164) + SUM(HPL:YWSGRD!X$165) )","v":0.71055411320832484},{"$f":"( SUM(HPL:YWSGRD!Y$156)) /  ( SUM(HPL:YWSGRD!Y$156) + SUM(HPL:YWSGRD!Y$163) + SUM(HPL:YWSGRD!Y$164) + SUM(HPL:YWSGRD!Y$165) )","v":0.71878964210854057},{"$f":"( SUM(HPL:YWSGRD!Z$156)) /  ( SUM(HPL:YWSGRD!Z$156) + SUM(HPL:YWSGRD!Z$163) + SUM(HPL:YWSGRD!Z$164) + SUM(HPL:YWSGRD!Z$165) )","v":0.7267119663110877},{"$f":"( SUM(HPL:YWSGRD!AA$156)) /  ( SUM(HPL:YWSGRD!AA$156) + SUM(HPL:YWSGRD!AA$163) + SUM(HPL:YWSGRD!AA$164) + SUM(HPL:YWSGRD!AA$165) )","v":0.73432997278856749},{"$f":"( SUM(HPL:YWSGRD!AB$156)) /  ( SUM(HPL:YWSGRD!AB$156) + SUM(HPL:YWSGRD!AB$163) + SUM(HPL:YWSGRD!AB$164) + SUM(HPL:YWSGRD!AB$165) )","v":0.74116217234370152},{"$f":"( SUM(HPL:YWSGRD!AC$156)) /  ( SUM(HPL:YWSGRD!AC$156) + SUM(HPL:YWSGRD!AC$163) + SUM(HPL:YWSGRD!AC$164) + SUM(HPL:YWSGRD!AC$165) )","v":0.74722161756099625},{"$f":"( SUM(HPL:YWSGRD!AD$156)) /  ( SUM(HPL:YWSGRD!AD$156) + SUM(HPL:YWSGRD!AD$163) + SUM(HPL:YWSGRD!AD$164) + SUM(HPL:YWSGRD!AD$165) )","v":0.75299541564049544},{"$f":"( SUM(HPL:YWSGRD!AE$156)) /  ( SUM(HPL:YWSGRD!AE$156) + SUM(HPL:YWSGRD!AE$163) + SUM(HPL:YWSGRD!AE$164) + SUM(HPL:YWSGRD!AE$165) )","v":0.75843660211261432},{"$f":"( SUM(HPL:YWSGRD!AF$156)) /  ( SUM(HPL:YWSGRD!AF$156) + SUM(HPL:YWSGRD!AF$163) + SUM(HPL:YWSGRD!AF$164) + SUM(HPL:YWSGRD!AF$165) )","v":0.76362315797303226},{"$f":"( SUM(HPL:YWSGRD!AG$156)) /  ( SUM(HPL:YWSGRD!AG$156) + SUM(HPL:YWSGRD!AG$163) + SUM(HPL:YWSGRD!AG$164) + SUM(HPL:YWSGRD!AG$165) )","v":0.76796156202961408},{"$f":"( SUM(HPL:YWSGRD!AH$156)) /  ( SUM(HPL:YWSGRD!AH$156) + SUM(HPL:YWSGRD!AH$163) + SUM(HPL:YWSGRD!AH$164) + SUM(HPL:YWSGRD!AH$165) )","v":0.77146403625674376},{"$f":"( SUM(HPL:YWSGRD!AI$156)) /  ( SUM(HPL:YWSGRD!AI$156) + SUM(HPL:YWSGRD!AI$163) + SUM(HPL:YWSGRD!AI$164) + SUM(HPL:YWSGRD!AI$165) )","v":0.7747362625782549},{"$f":"( SUM(HPL:YWSGRD!AJ$156)) /  ( SUM(HPL:YWSGRD!AJ$156) + SUM(HPL:YWSGRD!AJ$163) + SUM(HPL:YWSGRD!AJ$164) + SUM(HPL:YWSGRD!AJ$165) )","v":0.77778225509787635},{"$f":"( SUM(HPL:YWSGRD!AK$156)) /  ( SUM(HPL:YWSGRD!AK$156) + SUM(HPL:YWSGRD!AK$163) + SUM(HPL:YWSGRD!AK$164) + SUM(HPL:YWSGRD!AK$165) )","v":0.78060559992604239},{"$f":"( SUM(HPL:YWSGRD!AL$156)) /  ( SUM(HPL:YWSGRD!AL$156) + SUM(HPL:YWSGRD!AL$163) + SUM(HPL:YWSGRD!AL$164) + SUM(HPL:YWSGRD!AL$165) )","v":0.78104054677123491},{"$f":"( SUM(HPL:YWSGRD!AM$156)) /  ( SUM(HPL:YWSGRD!AM$156) + SUM(HPL:YWSGRD!AM$163) + SUM(HPL:YWSGRD!AM$164) + SUM(HPL:YWSGRD!AM$165) )","v":0.78331651597542007},{"$f":"( SUM(HPL:YWSGRD!AN$156)) /  ( SUM(HPL:YWSGRD!AN$156) + SUM(HPL:YWSGRD!AN$163) + SUM(HPL:YWSGRD!AN$164) + SUM(HPL:YWSGRD!AN$165) )","v":0.7853952664387609},{"$f":"( SUM(HPL:YWSGRD!AO$156)) /  ( SUM(HPL:YWSGRD!AO$156) + SUM(HPL:YWSGRD!AO$163) + SUM(HPL:YWSGRD!AO$164) + SUM(HPL:YWSGRD!AO$165) )","v":0.78729232209466837},{"$f":"( SUM(HPL:YWSGRD!AP$156)) /  ( SUM(HPL:YWSGRD!AP$156) + SUM(HPL:YWSGRD!AP$163) + SUM(HPL:YWSGRD!AP$164) + SUM(HPL:YWSGRD!AP$165) )","v":0.78903231732442236},{"$f":"( SUM(HPL:YWSGRD!AQ$156)) /  ( SUM(HPL:YWSGRD!AQ$156) + SUM(HPL:YWSGRD!AQ$163) + SUM(HPL:YWSGRD!AQ$164) + SUM(HPL:YWSGRD!AQ$165) )","v":0.79060058172495451},{"$f":"( SUM(HPL:YWSGRD!AR$156)) /  ( SUM(HPL:YWSGRD!AR$156) + SUM(HPL:YWSGRD!AR$163) + SUM(HPL:YWSGRD!AR$164) + SUM(HPL:YWSGRD!AR$165) )","v":0.79198596725491066},{"$f":"( SUM(HPL:YWSGRD!AS$156)) /  ( SUM(HPL:YWSGRD!AS$156) + SUM(HPL:YWSGRD!AS$163) + SUM(HPL:YWSGRD!AS$164) + SUM(HPL:YWSGRD!AS$165) )","v":0.79318807909858358},{"$f":"( SUM(HPL:YWSGRD!AT$156)) /  ( SUM(HPL:YWSGRD!AT$156) + SUM(HPL:YWSGRD!AT$163) + SUM(HPL:YWSGRD!AT$164) + SUM(HPL:YWSGRD!AT$165) )","v":0.79420648490082157},{"$f":"( SUM(HPL:YWSGRD!AU$156)) /  ( SUM(HPL:YWSGRD!AU$156) + SUM(HPL:YWSGRD!AU$163) + SUM(HPL:YWSGRD!AU$164) + SUM(HPL:YWSGRD!AU$165) )","v":0.79507252084638558},{"$f":"( SUM(HPL:YWSGRD!AV$156)) /  ( SUM(HPL:YWSGRD!AV$156) + SUM(HPL:YWSGRD!AV$163) + SUM(HPL:YWSGRD!AV$164) + SUM(HPL:YWSGRD!AV$165) )","v":0.79577624553832738},{"$f":"( SUM(HPL:YWSGRD!AW$156)) /  ( SUM(HPL:YWSGRD!AW$156) + SUM(HPL:YWSGRD!AW$163) + SUM(HPL:YWSGRD!AW$164) + SUM(HPL:YWSGRD!AW$165) )","v":0.79648720948913621},{"$f":"( SUM(HPL:YWSGRD!AX$156)) /  ( SUM(HPL:YWSGRD!AX$156) + SUM(HPL:YWSGRD!AX$163) + SUM(HPL:YWSGRD!AX$164) + SUM(HPL:YWSGRD!AX$165) )","v":0.79721938803574022},{"$f":"( SUM(HPL:YWSGRD!AY$156)) /  ( SUM(HPL:YWSGRD!AY$156) + SUM(HPL:YWSGRD!AY$163) + SUM(HPL:YWSGRD!AY$164) + SUM(HPL:YWSGRD!AY$165) )","v":0.79796605530878295},{"$f":"( SUM(HPL:YWSGRD!AZ$156)) /  ( SUM(HPL:YWSGRD!AZ$156) + SUM(HPL:YWSGRD!AZ$163) + SUM(HPL:YWSGRD!AZ$164) + SUM(HPL:YWSGRD!AZ$165) )","v":0.7987322309064504},{"$f":"( SUM(HPL:YWSGRD!BA$156)) /  ( SUM(HPL:YWSGRD!BA$156) + SUM(HPL:YWSGRD!BA$163) + SUM(HPL:YWSGRD!BA$164) + SUM(HPL:YWSGRD!BA$165) )","v":0.79950108588511337},{"$f":"( SUM(HPL:YWSGRD!BB$156)) /  ( SUM(HPL:YWSGRD!BB$156) + SUM(HPL:YWSGRD!BB$163) + SUM(HPL:YWSGRD!BB$164) + SUM(HPL:YWSGRD!BB$165) )","v":0.80025492863341996},{"$f":"( SUM(HPL:YWSGRD!BC$156)) /  ( SUM(HPL:YWSGRD!BC$156) + SUM(HPL:YWSGRD!BC$163) + SUM(HPL:YWSGRD!BC$164) + SUM(HPL:YWSGRD!BC$165) )","v":0.80099034165169891},{"$f":"( SUM(HPL:YWSGRD!BD$156)) /  ( SUM(HPL:YWSGRD!BD$156) + SUM(HPL:YWSGRD!BD$163) + SUM(HPL:YWSGRD!BD$164) + SUM(HPL:YWSGRD!BD$165) )","v":0.80171781118466212},{"$f":"( SUM(HPL:YWSGRD!BE$156)) /  ( SUM(HPL:YWSGRD!BE$156) + SUM(HPL:YWSGRD!BE$163) + SUM(HPL:YWSGRD!BE$164) + SUM(HPL:YWSGRD!BE$165) )","v":0.80242719498586279},{"$f":"( SUM(HPL:YWSGRD!BF$156)) /  ( SUM(HPL:YWSGRD!BF$156) + SUM(HPL:YWSGRD!BF$163) + SUM(HPL:YWSGRD!BF$164) + SUM(HPL:YWSGRD!BF$165) )","v":0.80312065852020165},{"$f":"( SUM(HPL:YWSGRD!BG$156)) /  ( SUM(HPL:YWSGRD!BG$156) + SUM(HPL:YWSGRD!BG$163) + SUM(HPL:YWSGRD!BG$164) + SUM(HPL:YWSGRD!BG$165) )","v":0.80380178048972883},{"$f":"( SUM(HPL:YWSGRD!BH$156)) /  ( SUM(HPL:YWSGRD!BH$156) + SUM(HPL:YWSGRD!BH$163) + SUM(HPL:YWSGRD!BH$164) + SUM(HPL:YWSGRD!BH$165) )","v":0.80447420067872688},{"$f":"( SUM(HPL:YWSGRD!BI$156)) /  ( SUM(HPL:YWSGRD!BI$156) + SUM(HPL:YWSGRD!BI$163) + SUM(HPL:YWSGRD!BI$164) + SUM(HPL:YWSGRD!BI$165) )","v":0.80513550528038846},{"$f":"( SUM(HPL:YWSGRD!BJ$156)) /  ( SUM(HPL:YWSGRD!BJ$156) + SUM(HPL:YWSGRD!BJ$163) + SUM(HPL:YWSGRD!BJ$164) + SUM(HPL:YWSGRD!BJ$165) )","v":0.80577864854796544},{"$f":"( SUM(HPL:YWSGRD!BK$156)) /  ( SUM(HPL:YWSGRD!BK$156) + SUM(HPL:YWSGRD!BK$163) + SUM(HPL:YWSGRD!BK$164) + SUM(HPL:YWSGRD!BK$165) )","v":0.80640891460370467},{"$f":"( SUM(HPL:YWSGRD!BL$156)) /  ( SUM(HPL:YWSGRD!BL$156) + SUM(HPL:YWSGRD!BL$163) + SUM(HPL:YWSGRD!BL$164) + SUM(HPL:YWSGRD!BL$165) )","v":0.80702204496824437},{"$f":"( SUM(HPL:YWSGRD!BM$156)) /  ( SUM(HPL:YWSGRD!BM$156) + SUM(HPL:YWSGRD!BM$163) + SUM(HPL:YWSGRD!BM$164) + SUM(HPL:YWSGRD!BM$165) )","v":0.8076309449189738},{"$f":"( SUM(HPL:YWSGRD!BN$156)) /  ( SUM(HPL:YWSGRD!BN$156) + SUM(HPL:YWSGRD!BN$163) + SUM(HPL:YWSGRD!BN$164) + SUM(HPL:YWSGRD!BN$165) )","v":0.80824692800710829},{"$f":"( SUM(HPL:YWSGRD!BO$156)) /  ( SUM(HPL:YWSGRD!BO$156) + SUM(HPL:YWSGRD!BO$163) + SUM(HPL:YWSGRD!BO$164) + SUM(HPL:YWSGRD!BO$165) )","v":0.80886017690679002},{"$f":"( SUM(HPL:YWSGRD!BP$156)) /  ( SUM(HPL:YWSGRD!BP$156) + SUM(HPL:YWSGRD!BP$163) + SUM(HPL:YWSGRD!BP$164) + SUM(HPL:YWSGRD!BP$165) )","v":0.80937601244407742},{"$f":"( SUM(HPL:YWSGRD!BQ$156)) /  ( SUM(HPL:YWSGRD!BQ$156) + SUM(HPL:YWSGRD!BQ$163) + SUM(HPL:YWSGRD!BQ$164) + SUM(HPL:YWSGRD!BQ$165) )","v":0.80979101809097653},{"$f":"( SUM(HPL:YWSGRD!BR$156)) /  ( SUM(HPL:YWSGRD!BR$156) + SUM(HPL:YWSGRD!BR$163) + SUM(HPL:YWSGRD!BR$164) + SUM(HPL:YWSGRD!BR$165) )","v":0.8102162585753887},{"$f":"( SUM(HPL:YWSGRD!BS$156)) /  ( SUM(HPL:YWSGRD!BS$156) + SUM(HPL:YWSGRD!BS$163) + SUM(HPL:YWSGRD!BS$164) + SUM(HPL:YWSGRD!BS$165) )","v":0.81063993437730431},{"$f":"( SUM(HPL:YWSGRD!BT$156)) /  ( SUM(HPL:YWSGRD!BT$156) + SUM(HPL:YWSGRD!BT$163) + SUM(HPL:YWSGRD!BT$164) + SUM(HPL:YWSGRD!BT$165) )","v":0.81106649639624373},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"( SUM(HPL:YWSGRD!CH$156)) /  ( SUM(HPL:YWSGRD!CH$156) + SUM(HPL:YWSGRD!CH$163) + SUM(HPL:YWSGRD!CH$164) + SUM(HPL:YWSGRD!CH$165) )","v":1},{"$f":"( SUM(HPL:YWSGRD!CI$156)) /  ( SUM(HPL:YWSGRD!CI$156) + SUM(HPL:YWSGRD!CI$163) + SUM(HPL:YWSGRD!CI$164) + SUM(HPL:YWSGRD!CI$165) )","v":1},{"$f":"( SUM(HPL:YWSGRD!CJ$156)) /  ( SUM(HPL:YWSGRD!CJ$156) + SUM(HPL:YWSGRD!CJ$163) + SUM(HPL:YWSGRD!CJ$164) + SUM(HPL:YWSGRD!CJ$165) )","v":{"$error":"#DIV/0!"}},{"$f":"( SUM(HPL:YWSGRD!CK$156)) /  ( SUM(HPL:YWSGRD!CK$156) + SUM(HPL:YWSGRD!CK$163) + SUM(HPL:YWSGRD!CK$164) + SUM(HPL:YWSGRD!CK$165) )","v":{"$error":"#DIV/0!"}},{"$f":"( SUM(HPL:YWSGRD!CL$156)) /  ( SUM(HPL:YWSGRD!CL$156) + SUM(HPL:YWSGRD!CL$163) + SUM(HPL:YWSGRD!CL$164) + SUM(HPL:YWSGRD!CL$165) )","v":{"$error":"#DIV/0!"}},{"$f":"( SUM(HPL:YWSGRD!CM$156)) /  ( SUM(HPL:YWSGRD!CM$156) + SUM(HPL:YWSGRD!CM$163) + SUM(HPL:YWSGRD!CM$164) + SUM(HPL:YWSGRD!CM$165) )","v":{"$error":"#DIV/0!"}},{"$f":"( SUM(HPL:YWSGRD!CN$156)) /  ( SUM(HPL:YWSGRD!CN$156) + SUM(HPL:YWSGRD!CN$163) + SUM(HPL:YWSGRD!CN$164) + SUM(HPL:YWSGRD!CN$165) )","v":{"$error":"#DIV/0!"}}]
[null,"4FPW","Total non-household consumption","Sum (all WRZ 12FP:13FP) - Sum (all WRZ 23FP:24FP)","Ml/d",2,"No NWL data",{"$f":"SUM(HPL:YWSGRD!H$133) + SUM(HPL:YWSGRD!H$135) - SUM(HPL:YWSGRD!H$145) - SUM(HPL:YWSGRD!H$1146)","v":410.85345240563493},{"$f":"SUM(HPL:YWSGRD!I$133) + SUM(HPL:YWSGRD!I$135) - SUM(HPL:YWSGRD!I$145) - SUM(HPL:YWSGRD!I$1146)","v":422.25455441873191},{"$f":"SUM(HPL:YWSGRD!J$133) + SUM(HPL:YWSGRD!J$135) - SUM(HPL:YWSGRD!J$145) - SUM(HPL:YWSGRD!J$1146)","v":423.26753441275855},{"$f":"SUM(HPL:YWSGRD!K$133) + SUM(HPL:YWSGRD!K$135) - SUM(HPL:YWSGRD!K$145) - SUM(HPL:YWSGRD!K$1146)","v":429.47075598696193},{"$f":"SUM(HPL:YWSGRD!L$133) + SUM(HPL:YWSGRD!L$135) - SUM(HPL:YWSGRD!L$145) - SUM(HPL:YWSGRD!L$1146)","v":434.11315358502475},{"$f":"SUM(HPL:YWSGRD!M$133) + SUM(HPL:YWSGRD!M$135) - SUM(HPL:YWSGRD!M$145) - SUM(HPL:YWSGRD!M$1146)","v":444.69705273313991},{"$f":"SUM(HPL:YWSGRD!N$133) + SUM(HPL:YWSGRD!N$135) - SUM(HPL:YWSGRD!N$145) - SUM(HPL:YWSGRD!N$1146)","v":452.16044107966837},{"$f":"SUM(HPL:YWSGRD!O$133) + SUM(HPL:YWSGRD!O$135) - SUM(HPL:YWSGRD!O$145) - SUM(HPL:YWSGRD!O$1146)","v":454.13139429728056},{"$f":"SUM(HPL:YWSGRD!P$133) + SUM(HPL:YWSGRD!P$135) - SUM(HPL:YWSGRD!P$145) - SUM(HPL:YWSGRD!P$1146)","v":454.19438836941544},{"$f":"SUM(HPL:YWSGRD!Q$133) + SUM(HPL:YWSGRD!Q$135) - SUM(HPL:YWSGRD!Q$145) - SUM(HPL:YWSGRD!Q$1146)","v":454.14083224402879},{"$f":"SUM(HPL:YWSGRD!R$133) + SUM(HPL:YWSGRD!R$135) - SUM(HPL:YWSGRD!R$145) - SUM(HPL:YWSGRD!R$1146)","v":452.69538935542249},{"$f":"SUM(HPL:YWSGRD!S$133) + SUM(HPL:YWSGRD!S$135) - SUM(HPL:YWSGRD!S$145) - SUM(HPL:YWSGRD!S$1146)","v":452.38449580605084},{"$f":"SUM(HPL:YWSGRD!T$133) + SUM(HPL:YWSGRD!T$135) - SUM(HPL:YWSGRD!T$145) - SUM(HPL:YWSGRD!T$1146)","v":451.81627763002086},{"$f":"SUM(HPL:YWSGRD!U$133) + SUM(HPL:YWSGRD!U$135) - SUM(HPL:YWSGRD!U$145) - SUM(HPL:YWSGRD!U$1146)","v":451.31641499793562},{"$f":"SUM(HPL:YWSGRD!V$133) + SUM(HPL:YWSGRD!V$135) - SUM(HPL:YWSGRD!V$145) - SUM(HPL:YWSGRD!V$1146)","v":450.86249024264572},{"$f":"SUM(HPL:YWSGRD!W$133) + SUM(HPL:YWSGRD!W$135) - SUM(HPL:YWSGRD!W$145) - SUM(HPL:YWSGRD!W$1146)","v":450.48800143528285},{"$f":"SUM(HPL:YWSGRD!X$133) + SUM(HPL:YWSGRD!X$135) - SUM(HPL:YWSGRD!X$145) - SUM(HPL:YWSGRD!X$1146)","v":450.11459594209646},{"$f":"SUM(HPL:YWSGRD!Y$133) + SUM(HPL:YWSGRD!Y$135) - SUM(HPL:YWSGRD!Y$145) - SUM(HPL:YWSGRD!Y$1146)","v":449.69494473269833},{"$f":"SUM(HPL:YWSGRD!Z$133) + SUM(HPL:YWSGRD!Z$135) - SUM(HPL:YWSGRD!Z$145) - SUM(HPL:YWSGRD!Z$1146)","v":449.28437625192629},{"$f":"SUM(HPL:YWSGRD!AA$133) + SUM(HPL:YWSGRD!AA$135) - SUM(HPL:YWSGRD!AA$145) - SUM(HPL:YWSGRD!AA$1146)","v":448.87921332900743},{"$f":"SUM(HPL:YWSGRD!AB$133) + SUM(HPL:YWSGRD!AB$135) - SUM(HPL:YWSGRD!AB$145) - SUM(HPL:YWSGRD!AB$1146)","v":448.53099505677108},{"$f":"SUM(HPL:YWSGRD!AC$133) + SUM(HPL:YWSGRD!AC$135) - SUM(HPL:YWSGRD!AC$145) - SUM(HPL:YWSGRD!AC$1146)","v":448.21443961696752},{"$f":"SUM(HPL:YWSGRD!AD$133) + SUM(HPL:YWSGRD!AD$135) - SUM(HPL:YWSGRD!AD$145) - SUM(HPL:YWSGRD!AD$1146)","v":447.85015999298963},{"$f":"SUM(HPL:YWSGRD!AE$133) + SUM(HPL:YWSGRD!AE$135) - SUM(HPL:YWSGRD!AE$145) - SUM(HPL:YWSGRD!AE$1146)","v":447.50427032693483},{"$f":"SUM(HPL:YWSGRD!AF$133) + SUM(HPL:YWSGRD!AF$135) - SUM(HPL:YWSGRD!AF$145) - SUM(HPL:YWSGRD!AF$1146)","v":447.16863981718825},{"$f":"SUM(HPL:YWSGRD!AG$133) + SUM(HPL:YWSGRD!AG$135) - SUM(HPL:YWSGRD!AG$145) - SUM(HPL:YWSGRD!AG$1146)","v":446.88706517466176},{"$f":"SUM(HPL:YWSGRD!AH$133) + SUM(HPL:YWSGRD!AH$135) - SUM(HPL:YWSGRD!AH$145) - SUM(HPL:YWSGRD!AH$1146)","v":446.60251647001269},{"$f":"SUM(HPL:YWSGRD!AI$133) + SUM(HPL:YWSGRD!AI$135) - SUM(HPL:YWSGRD!AI$145) - SUM(HPL:YWSGRD!AI$1146)","v":446.2724802418897},{"$f":"SUM(HPL:YWSGRD!AJ$133) + SUM(HPL:YWSGRD!AJ$135) - SUM(HPL:YWSGRD!AJ$145) - SUM(HPL:YWSGRD!AJ$1146)","v":445.93032741762767},{"$f":"SUM(HPL:YWSGRD!AK$133) + SUM(HPL:YWSGRD!AK$135) - SUM(HPL:YWSGRD!AK$145) - SUM(HPL:YWSGRD!AK$1146)","v":445.66288991367691},{"$f":"SUM(HPL:YWSGRD!AL$133) + SUM(HPL:YWSGRD!AL$135) - SUM(HPL:YWSGRD!AL$145) - SUM(HPL:YWSGRD!AL$1146)","v":435.61536583100906},{"$f":"SUM(HPL:YWSGRD!AM$133) + SUM(HPL:YWSGRD!AM$135) - SUM(HPL:YWSGRD!AM$145) - SUM(HPL:YWSGRD!AM$1146)","v":435.33847984564085},{"$f":"SUM(HPL:YWSGRD!AN$133) + SUM(HPL:YWSGRD!AN$135) - SUM(HPL:YWSGRD!AN$145) - SUM(HPL:YWSGRD!AN$1146)","v":434.86028022721877},{"$f":"SUM(HPL:YWSGRD!AO$133) + SUM(HPL:YWSGRD!AO$135) - SUM(HPL:YWSGRD!AO$145) - SUM(HPL:YWSGRD!AO$1146)","v":434.38395142496398},{"$f":"SUM(HPL:YWSGRD!AP$133) + SUM(HPL:YWSGRD!AP$135) - SUM(HPL:YWSGRD!AP$145) - SUM(HPL:YWSGRD!AP$1146)","v":433.90486859304696},{"$f":"SUM(HPL:YWSGRD!AQ$133) + SUM(HPL:YWSGRD!AQ$135) - SUM(HPL:YWSGRD!AQ$145) - SUM(HPL:YWSGRD!AQ$1146)","v":433.42949343306509},{"$f":"SUM(HPL:YWSGRD!AR$133) + SUM(HPL:YWSGRD!AR$135) - SUM(HPL:YWSGRD!AR$145) - SUM(HPL:YWSGRD!AR$1146)","v":432.96471197116449},{"$f":"SUM(HPL:YWSGRD!AS$133) + SUM(HPL:YWSGRD!AS$135) - SUM(HPL:YWSGRD!AS$145) - SUM(HPL:YWSGRD!AS$1146)","v":432.49556351762271},{"$f":"SUM(HPL:YWSGRD!AT$133) + SUM(HPL:YWSGRD!AT$135) - SUM(HPL:YWSGRD!AT$145) - SUM(HPL:YWSGRD!AT$1146)","v":432.03306295453609},{"$f":"SUM(HPL:YWSGRD!AU$133) + SUM(HPL:YWSGRD!AU$135) - SUM(HPL:YWSGRD!AU$145) - SUM(HPL:YWSGRD!AU$1146)","v":431.59084142443044},{"$f":"SUM(HPL:YWSGRD!AV$133) + SUM(HPL:YWSGRD!AV$135) - SUM(HPL:YWSGRD!AV$145) - SUM(HPL:YWSGRD!AV$1146)","v":431.19664795210468},{"$f":"SUM(HPL:YWSGRD!AW$133) + SUM(HPL:YWSGRD!AW$135) - SUM(HPL:YWSGRD!AW$145) - SUM(HPL:YWSGRD!AW$1146)","v":430.81034816374819},{"$f":"SUM(HPL:YWSGRD!AX$133) + SUM(HPL:YWSGRD!AX$135) - SUM(HPL:YWSGRD!AX$145) - SUM(HPL:YWSGRD!AX$1146)","v":430.43407375647024},{"$f":"SUM(HPL:YWSGRD!AY$133) + SUM(HPL:YWSGRD!AY$135) - SUM(HPL:YWSGRD!AY$145) - SUM(HPL:YWSGRD!AY$1146)","v":430.0715606541209},{"$f":"SUM(HPL:YWSGRD!AZ$133) + SUM(HPL:YWSGRD!AZ$135) - SUM(HPL:YWSGRD!AZ$145) - SUM(HPL:YWSGRD!AZ$1146)","v":429.71529757230763},{"$f":"SUM(HPL:YWSGRD!BA$133) + SUM(HPL:YWSGRD!BA$135) - SUM(HPL:YWSGRD!BA$145) - SUM(HPL:YWSGRD!BA$1146)","v":429.36081414057156},{"$f":"SUM(HPL:YWSGRD!BB$133) + SUM(HPL:YWSGRD!BB$135) - SUM(HPL:YWSGRD!BB$145) - SUM(HPL:YWSGRD!BB$1146)","v":429.00761527232788},{"$f":"SUM(HPL:YWSGRD!BC$133) + SUM(HPL:YWSGRD!BC$135) - SUM(HPL:YWSGRD!BC$145) - SUM(HPL:YWSGRD!BC$1146)","v":428.65968424623946},{"$f":"SUM(HPL:YWSGRD!BD$133) + SUM(HPL:YWSGRD!BD$135) - SUM(HPL:YWSGRD!BD$145) - SUM(HPL:YWSGRD!BD$1146)","v":428.32142896353241},{"$f":"SUM(HPL:YWSGRD!BE$133) + SUM(HPL:YWSGRD!BE$135) - SUM(HPL:YWSGRD!BE$145) - SUM(HPL:YWSGRD!BE$1146)","v":427.98557172643552},{"$f":"SUM(HPL:YWSGRD!BF$133) + SUM(HPL:YWSGRD!BF$135) - SUM(HPL:YWSGRD!BF$145) - SUM(HPL:YWSGRD!BF$1146)","v":427.65336935931572},{"$f":"SUM(HPL:YWSGRD!BG$133) + SUM(HPL:YWSGRD!BG$135) - SUM(HPL:YWSGRD!BG$145) - SUM(HPL:YWSGRD!BG$1146)","v":427.31763691238928},{"$f":"SUM(HPL:YWSGRD!BH$133) + SUM(HPL:YWSGRD!BH$135) - SUM(HPL:YWSGRD!BH$145) - SUM(HPL:YWSGRD!BH$1146)","v":426.97843355274927},{"$f":"SUM(HPL:YWSGRD!BI$133) + SUM(HPL:YWSGRD!BI$135) - SUM(HPL:YWSGRD!BI$145) - SUM(HPL:YWSGRD!BI$1146)","v":426.6414971319216},{"$f":"SUM(HPL:YWSGRD!BJ$133) + SUM(HPL:YWSGRD!BJ$135) - SUM(HPL:YWSGRD!BJ$145) - SUM(HPL:YWSGRD!BJ$1146)","v":426.30481509508087},{"$f":"SUM(HPL:YWSGRD!BK$133) + SUM(HPL:YWSGRD!BK$135) - SUM(HPL:YWSGRD!BK$145) - SUM(HPL:YWSGRD!BK$1146)","v":425.96964488367462},{"$f":"SUM(HPL:YWSGRD!BL$133) + SUM(HPL:YWSGRD!BL$135) - SUM(HPL:YWSGRD!BL$145) - SUM(HPL:YWSGRD!BL$1146)","v":425.63381382569054},{"$f":"SUM(HPL:YWSGRD!BM$133) + SUM(HPL:YWSGRD!BM$135) - SUM(HPL:YWSGRD!BM$145) - SUM(HPL:YWSGRD!BM$1146)","v":425.29393008515189},{"$f":"SUM(HPL:YWSGRD!BN$133) + SUM(HPL:YWSGRD!BN$135) - SUM(HPL:YWSGRD!BN$145) - SUM(HPL:YWSGRD!BN$1146)","v":424.95653453351889},{"$f":"SUM(HPL:YWSGRD!BO$133) + SUM(HPL:YWSGRD!BO$135) - SUM(HPL:YWSGRD!BO$145) - SUM(HPL:YWSGRD!BO$1146)","v":424.62275360094594},{"$f":"SUM(HPL:YWSGRD!BP$133) + SUM(HPL:YWSGRD!BP$135) - SUM(HPL:YWSGRD!BP$145) - SUM(HPL:YWSGRD!BP$1146)","v":424.28807928841837},{"$f":"SUM(HPL:YWSGRD!BQ$133) + SUM(HPL:YWSGRD!BQ$135) - SUM(HPL:YWSGRD!BQ$145) - SUM(HPL:YWSGRD!BQ$1146)","v":423.95574214223393},{"$f":"SUM(HPL:YWSGRD!BR$133) + SUM(HPL:YWSGRD!BR$135) - SUM(HPL:YWSGRD!BR$145) - SUM(HPL:YWSGRD!BR$1146)","v":423.62206723945059},{"$f":"SUM(HPL:YWSGRD!BS$133) + SUM(HPL:YWSGRD!BS$135) - SUM(HPL:YWSGRD!BS$145) - SUM(HPL:YWSGRD!BS$1146)","v":423.28960656356207},{"$f":"SUM(HPL:YWSGRD!BT$133) + SUM(HPL:YWSGRD!BT$135) - SUM(HPL:YWSGRD!BT$145) - SUM(HPL:YWSGRD!BT$1146)","v":422.95767461042368},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HPL:YWSGRD!CH$133) + SUM(HPL:YWSGRD!CH$135) - SUM(HPL:YWSGRD!CH$145) - SUM(HPL:YWSGRD!CH$1146)","v":0},{"$f":"SUM(HPL:YWSGRD!CI$133) + SUM(HPL:YWSGRD!CI$135) - SUM(HPL:YWSGRD!CI$145) - SUM(HPL:YWSGRD!CI$1146)","v":0},{"$f":"SUM(HPL:YWSGRD!CJ$133) + SUM(HPL:YWSGRD!CJ$135) - SUM(HPL:YWSGRD!CJ$145) - SUM(HPL:YWSGRD!CJ$1146)","v":0},{"$f":"SUM(HPL:YWSGRD!CK$133) + SUM(HPL:YWSGRD!CK$135) - SUM(HPL:YWSGRD!CK$145) - SUM(HPL:YWSGRD!CK$1146)","v":0},{"$f":"SUM(HPL:YWSGRD!CL$133) + SUM(HPL:YWSGRD!CL$135) - SUM(HPL:YWSGRD!CL$145) - SUM(HPL:YWSGRD!CL$1146)","v":0},{"$f":"SUM(HPL:YWSGRD!CM$133) + SUM(HPL:YWSGRD!CM$135) - SUM(HPL:YWSGRD!CM$145) - SUM(HPL:YWSGRD!CM$1146)","v":0},{"$f":"SUM(HPL:YWSGRD!CN$133) + SUM(HPL:YWSGRD!CN$135) - SUM(HPL:YWSGRD!CN$145) - SUM(HPL:YWSGRD!CN$1146)","v":0}]
[null,"5FPW","Total Leakage","Sum (all WRZ 29FP)","Ml/d",2,"No NWL data",{"$f":"SUM(HPL:YWSGRD!H$151)","v":434.43489014405702},{"$f":"SUM(HPL:YWSGRD!I$151)","v":422.72037307800014},{"$f":"SUM(HPL:YWSGRD!J$151)","v":410.80986791300006},{"$f":"SUM(HPL:YWSGRD!K$151)","v":394.69851224399997},{"$f":"SUM(HPL:YWSGRD!L$151)","v":378.88708762400006},{"$f":"SUM(HPL:YWSGRD!M$151)","v":374.03540044199997},{"$f":"SUM(HPL:YWSGRD!N$151)","v":371.33999359399979},{"$f":"SUM(HPL:YWSGRD!O$151)","v":357.84495054400008},{"$f":"SUM(HPL:YWSGRD!P$151)","v":355.15024016999985},{"$f":"SUM(HPL:YWSGRD!Q$151)","v":352.05249161199964},{"$f":"SUM(HPL:YWSGRD!R$151)","v":338.55387044700024},{"$f":"SUM(HPL:YWSGRD!S$151)","v":335.85574847399988},{"$f":"SUM(HPL:YWSGRD!T$151)","v":333.15808552699957},{"$f":"SUM(HPL:YWSGRD!U$151)","v":319.66086150000035},{"$f":"SUM(HPL:YWSGRD!V$151)","v":316.96406441499983},{"$f":"SUM(HPL:YWSGRD!W$151)","v":314.26766980799937},{"$f":"SUM(HPL:YWSGRD!X$151)","v":300.77166600700014},{"$f":"SUM(HPL:YWSGRD!Y$151)","v":298.07603058799987},{"$f":"SUM(HPL:YWSGRD!Z$151)","v":295.38075000799961},{"$f":"SUM(HPL:YWSGRD!AA$151)","v":281.88580863399966},{"$f":"SUM(HPL:YWSGRD!AB$151)","v":279.19119066499962},{"$f":"SUM(HPL:YWSGRD!AC$151)","v":276.4968820999996},{"$f":"SUM(HPL:YWSGRD!AD$151)","v":263.00401341099973},{"$f":"SUM(HPL:YWSGRD!AE$151)","v":260.31782421299971},{"$f":"SUM(HPL:YWSGRD!AF$151)","v":257.63159574399964},{"$f":"SUM(HPL:YWSGRD!AG$151)","v":244.14532897799978},{"$f":"SUM(HPL:YWSGRD!AH$151)","v":241.45902091499966},{"$f":"SUM(HPL:YWSGRD!AI$151)","v":238.7726756959996},{"$f":"SUM(HPL:YWSGRD!AJ$151)","v":236.23629342299998},{"$f":"SUM(HPL:YWSGRD!AK$151)","v":233.69987070600035},{"$f":"SUM(HPL:YWSGRD!AL$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!AM$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!AN$151)","v":228.40000000000043},{"$f":"SUM(HPL:YWSGRD!AO$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!AP$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!AQ$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!AR$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!AS$151)","v":228.40000000000049},{"$f":"SUM(HPL:YWSGRD!AT$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!AU$151)","v":228.40000000000049},{"$f":"SUM(HPL:YWSGRD!AV$151)","v":228.40000000000049},{"$f":"SUM(HPL:YWSGRD!AW$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!AX$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!AY$151)","v":228.40000000000049},{"$f":"SUM(HPL:YWSGRD!AZ$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BA$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BB$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BC$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BD$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BE$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BF$151)","v":228.40000000000049},{"$f":"SUM(HPL:YWSGRD!BG$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BH$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BI$151)","v":228.40000000000049},{"$f":"SUM(HPL:YWSGRD!BJ$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BK$151)","v":228.40000000000043},{"$f":"SUM(HPL:YWSGRD!BL$151)","v":228.40000000000043},{"$f":"SUM(HPL:YWSGRD!BM$151)","v":228.40000000000043},{"$f":"SUM(HPL:YWSGRD!BN$151)","v":228.40000000000049},{"$f":"SUM(HPL:YWSGRD!BO$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BP$151)","v":228.40000000000043},{"$f":"SUM(HPL:YWSGRD!BQ$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BR$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BS$151)","v":228.40000000000046},{"$f":"SUM(HPL:YWSGRD!BT$151)","v":228.40000000000046},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HPL:YWSGRD!CH$151)","v":0},{"$f":"SUM(HPL:YWSGRD!CI$151)","v":0},{"$f":"SUM(HPL:YWSGRD!CJ$151)","v":0},{"$f":"SUM(HPL:YWSGRD!CK$151)","v":0},{"$f":"SUM(HPL:YWSGRD!CL$151)","v":0},{"$f":"SUM(HPL:YWSGRD!CM$151)","v":0},{"$f":"SUM(HPL:YWSGRD!CN$151)","v":0}]
[null,"6FPW","Distribution input","Sum (all WRZ 45FP)","Ml/d",2,"No NWL data",{"$f":"SUM(HPL:YWSGRD!H$175)","v":2083.819975840458},{"$f":"SUM(HPL:YWSGRD!I$175)","v":2028.6453327037295},{"$f":"SUM(HPL:YWSGRD!J$175)","v":1994.6063841220771},{"$f":"SUM(HPL:YWSGRD!K$175)","v":1979.0616878384751},{"$f":"SUM(HPL:YWSGRD!L$175)","v":1962.3368686313424},{"$f":"SUM(HPL:YWSGRD!M$175)","v":1960.6663722497885},{"$f":"SUM(HPL:YWSGRD!N$175)","v":1962.5650271642721},{"$f":"SUM(HPL:YWSGRD!O$175)","v":1944.79429636035},{"$f":"SUM(HPL:YWSGRD!P$175)","v":1935.5380315272162},{"$f":"SUM(HPL:YWSGRD!Q$175)","v":1924.1145226188928},{"$f":"SUM(HPL:YWSGRD!R$175)","v":1902.1517599366096},{"$f":"SUM(HPL:YWSGRD!S$175)","v":1892.1030275674821},{"$f":"SUM(HPL:YWSGRD!T$175)","v":1881.9815394249408},{"$f":"SUM(HPL:YWSGRD!U$175)","v":1860.3660469890092},{"$f":"SUM(HPL:YWSGRD!V$175)","v":1849.9798458194875},{"$f":"SUM(HPL:YWSGRD!W$175)","v":1840.0349298243655},{"$f":"SUM(HPL:YWSGRD!X$175)","v":1820.129489131451},{"$f":"SUM(HPL:YWSGRD!Y$175)","v":1810.8735468991067},{"$f":"SUM(HPL:YWSGRD!Z$175)","v":1801.8477760515316},{"$f":"SUM(HPL:YWSGRD!AA$175)","v":1782.1850101660532},{"$f":"SUM(HPL:YWSGRD!AB$175)","v":1774.5098512878483},{"$f":"SUM(HPL:YWSGRD!AC$175)","v":1767.0406853511756},{"$f":"SUM(HPL:YWSGRD!AD$175)","v":1748.8887413083721},{"$f":"SUM(HPL:YWSGRD!AE$175)","v":1742.7835785173729},{"$f":"SUM(HPL:YWSGRD!AF$175)","v":1737.05475362314},{"$f":"SUM(HPL:YWSGRD!AG$175)","v":1722.842057134656},{"$f":"SUM(HPL:YWSGRD!AH$175)","v":1719.5871212235963},{"$f":"SUM(HPL:YWSGRD!AI$175)","v":1716.3611112094045},{"$f":"SUM(HPL:YWSGRD!AJ$175)","v":1713.4128522033138},{"$f":"SUM(HPL:YWSGRD!AK$175)","v":1710.4604243124131},{"$f":"SUM(HPL:YWSGRD!AL$175)","v":1681.959551358821},{"$f":"SUM(HPL:YWSGRD!AM$175)","v":1682.4608972662531},{"$f":"SUM(HPL:YWSGRD!AN$175)","v":1682.8242030315728},{"$f":"SUM(HPL:YWSGRD!AO$175)","v":1683.2390916180195},{"$f":"SUM(HPL:YWSGRD!AP$175)","v":1683.8778134632571},{"$f":"SUM(HPL:YWSGRD!AQ$175)","v":1684.7395522034119},{"$f":"SUM(HPL:YWSGRD!AR$175)","v":1685.7196485200805},{"$f":"SUM(HPL:YWSGRD!AS$175)","v":1686.7958862604587},{"$f":"SUM(HPL:YWSGRD!AT$175)","v":1688.0553669662634},{"$f":"SUM(HPL:YWSGRD!AU$175)","v":1689.4717652381446},{"$f":"SUM(HPL:YWSGRD!AV$175)","v":1691.0904671653432},{"$f":"SUM(HPL:YWSGRD!AW$175)","v":1692.7253313985029},{"$f":"SUM(HPL:YWSGRD!AX$175)","v":1694.4572377498594},{"$f":"SUM(HPL:YWSGRD!AY$175)","v":1696.1895458888159},{"$f":"SUM(HPL:YWSGRD!AZ$175)","v":1697.9485961000235},{"$f":"SUM(HPL:YWSGRD!BA$175)","v":1699.7338650775177},{"$f":"SUM(HPL:YWSGRD!BB$175)","v":1701.5335014379507},{"$f":"SUM(HPL:YWSGRD!BC$175)","v":1703.3203561537193},{"$f":"SUM(HPL:YWSGRD!BD$175)","v":1705.1009956487487},{"$f":"SUM(HPL:YWSGRD!BE$175)","v":1706.8598447426702},{"$f":"SUM(HPL:YWSGRD!BF$175)","v":1708.5622951843934},{"$f":"SUM(HPL:YWSGRD!BG$175)","v":1710.2275967941646},{"$f":"SUM(HPL:YWSGRD!BH$175)","v":1711.907542059078},{"$f":"SUM(HPL:YWSGRD!BI$175)","v":1713.5951861450337},{"$f":"SUM(HPL:YWSGRD!BJ$175)","v":1715.2607828564146},{"$f":"SUM(HPL:YWSGRD!BK$175)","v":1716.8987686591963},{"$f":"SUM(HPL:YWSGRD!BL$175)","v":1718.5172988506633},{"$f":"SUM(HPL:YWSGRD!BM$175)","v":1720.1612743202058},{"$f":"SUM(HPL:YWSGRD!BN$175)","v":1721.8440069600063},{"$f":"SUM(HPL:YWSGRD!BO$175)","v":1723.5473026950731},{"$f":"SUM(HPL:YWSGRD!BP$175)","v":1725.3135020016889},{"$f":"SUM(HPL:YWSGRD!BQ$175)","v":1727.1249592042464},{"$f":"SUM(HPL:YWSGRD!BR$175)","v":1728.9861375087867},{"$f":"SUM(HPL:YWSGRD!BS$175)","v":1730.8352921422781},{"$f":"SUM(HPL:YWSGRD!BT$175)","v":1732.7061499626591},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HPL:YWSGRD!CH$175)","v":0},{"$f":"SUM(HPL:YWSGRD!CI$175)","v":0},{"$f":"SUM(HPL:YWSGRD!CJ$175)","v":0},{"$f":"SUM(HPL:YWSGRD!CK$175)","v":0},{"$f":"SUM(HPL:YWSGRD!CL$175)","v":0},{"$f":"SUM(HPL:YWSGRD!CM$175)","v":0},{"$f":"SUM(HPL:YWSGRD!CN$175)","v":0}]
[null,"7FPW","Target Headroom","Sum (all WRZ 48FP)","Ml/d",2,"No NWL data","No HPL data","No HPL data","No HPL data","No HPL data",{"$f":"SUM(HPL:YWSGRD!L$178)","v":90.31766007695353},{"$f":"SUM(HPL:YWSGRD!M$178)","v":91.843993457952067},{"$f":"SUM(HPL:YWSGRD!N$178)","v":89.221670562168953},{"$f":"SUM(HPL:YWSGRD!O$178)","v":86.283059980433706},{"$f":"SUM(HPL:YWSGRD!P$178)","v":83.432993494952456},{"$f":"SUM(HPL:YWSGRD!Q$178)","v":80.736400042529937},{"$f":"SUM(HPL:YWSGRD!R$178)","v":78.074907818689312},{"$f":"SUM(HPL:YWSGRD!S$178)","v":74.776070233291534},{"$f":"SUM(HPL:YWSGRD!T$178)","v":72.182813679360493},{"$f":"SUM(HPL:YWSGRD!U$178)","v":69.785753530613874},{"$f":"SUM(HPL:YWSGRD!V$178)","v":67.091882208122797},{"$f":"SUM(HPL:YWSGRD!W$178)","v":64.149074287152132},{"$f":"SUM(HPL:YWSGRD!X$178)","v":61.994304585310097},{"$f":"SUM(HPL:YWSGRD!Y$178)","v":60.144661089220072},{"$f":"SUM(HPL:YWSGRD!Z$178)","v":58.359560589548721},{"$f":"SUM(HPL:YWSGRD!AA$178)","v":46.170924038483292},{"$f":"SUM(HPL:YWSGRD!AB$178)","v":43.900849301115464},{"$f":"SUM(HPL:YWSGRD!AC$178)","v":42.535957476569415},{"$f":"SUM(HPL:YWSGRD!AD$178)","v":40.982754343658229},{"$f":"SUM(HPL:YWSGRD!AE$178)","v":39.13015995615163},{"$f":"SUM(HPL:YWSGRD!AF$178)","v":37.639276324749581},{"$f":"SUM(HPL:YWSGRD!AG$178)","v":35.779124237742671},{"$f":"SUM(HPL:YWSGRD!AH$178)","v":34.445159043051994},{"$f":"SUM(HPL:YWSGRD!AI$178)","v":33.183098263336703},{"$f":"SUM(HPL:YWSGRD!AJ$178)","v":31.910351371009405},{"$f":"SUM(HPL:YWSGRD!AK$178)","v":30.416614601443481},{"$f":"SUM(HPL:YWSGRD!AL$178)","v":28.428323523476926},{"$f":"SUM(HPL:YWSGRD!AM$178)","v":28.578585278582985},{"$f":"SUM(HPL:YWSGRD!AN$178)","v":28.496400615453609},{"$f":"SUM(HPL:YWSGRD!AO$178)","v":28.717509013882051},{"$f":"SUM(HPL:YWSGRD!AP$178)","v":28.782321997249582},{"$f":"SUM(HPL:YWSGRD!AQ$178)","v":28.801175729734059},{"$f":"SUM(HPL:YWSGRD!AR$178)","v":28.998129314679947},{"$f":"SUM(HPL:YWSGRD!AS$178)","v":28.998472892257894},{"$f":"SUM(HPL:YWSGRD!AT$178)","v":29.073358107317759},{"$f":"SUM(HPL:YWSGRD!AU$178)","v":29.099506385087},{"$f":"SUM(HPL:YWSGRD!AV$178)","v":29.20773553463421},{"$f":"SUM(HPL:YWSGRD!AW$178)","v":29.057323208910017},{"$f":"SUM(HPL:YWSGRD!AX$178)","v":28.890690455451146},{"$f":"SUM(HPL:YWSGRD!AY$178)","v":28.622549065895512},{"$f":"SUM(HPL:YWSGRD!AZ$178)","v":28.531912713284854},{"$f":"SUM(HPL:YWSGRD!BA$178)","v":28.531893185667236},{"$f":"SUM(HPL:YWSGRD!BB$178)","v":28.07093686883799},{"$f":"SUM(HPL:YWSGRD!BC$178)","v":27.916486101806584},{"$f":"SUM(HPL:YWSGRD!BD$178)","v":27.651533004222149},{"$f":"SUM(HPL:YWSGRD!BE$178)","v":27.391869523666841},{"$f":"SUM(HPL:YWSGRD!BF$178)","v":27.167603169973795},{"$f":"SUM(HPL:YWSGRD!BG$178)","v":27.16127140175341},{"$f":"SUM(HPL:YWSGRD!BH$178)","v":27.201893143513168},{"$f":"SUM(HPL:YWSGRD!BI$178)","v":26.897733603482543},{"$f":"SUM(HPL:YWSGRD!BJ$178)","v":26.824795224093926},{"$f":"SUM(HPL:YWSGRD!BK$178)","v":26.820395103613716},{"$f":"SUM(HPL:YWSGRD!BL$178)","v":26.671924712077782},{"$f":"SUM(HPL:YWSGRD!BM$178)","v":26.549160716233171},{"$f":"SUM(HPL:YWSGRD!BN$178)","v":26.171504921939707},{"$f":"SUM(HPL:YWSGRD!BO$178)","v":26.062901660965558},{"$f":"SUM(HPL:YWSGRD!BP$178)","v":25.81804121799183},{"$f":"SUM(HPL:YWSGRD!BQ$178)","v":25.63521779903132},{"$f":"SUM(HPL:YWSGRD!BR$178)","v":25.640403549495375},{"$f":"SUM(HPL:YWSGRD!BS$178)","v":25.599327538845948},{"$f":"SUM(HPL:YWSGRD!BT$178)","v":25.561191333361194},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HPL:YWSGRD!CH$178)","v":0},{"$f":"SUM(HPL:YWSGRD!CI$178)","v":0},{"$f":"SUM(HPL:YWSGRD!CJ$178)","v":0},{"$f":"SUM(HPL:YWSGRD!CK$178)","v":0},{"$f":"SUM(HPL:YWSGRD!CL$178)","v":0},{"$f":"SUM(HPL:YWSGRD!CM$178)","v":0},{"$f":"SUM(HPL:YWSGRD!CN$178)","v":0}]
[null,"8FPW","Water Available For Use (own sources)","Sum (all WRZ 10FP)","Ml/d",2,"No NWL/HPL data","No HPL data","No HPL data","No HPL data","No HPL data",{"$f":"SUM(HPL:YWSGRD!L$131)","v":1997.50945806564},{"$f":"SUM(HPL:YWSGRD!M$131)","v":2072.3253925255303},{"$f":"SUM(HPL:YWSGRD!N$131)","v":2070.0962374252149},{"$f":"SUM(HPL:YWSGRD!O$131)","v":2078.1556894838081},{"$f":"SUM(HPL:YWSGRD!P$131)","v":2090.9040008004636},{"$f":"SUM(HPL:YWSGRD!Q$131)","v":2138.6414113897445},{"$f":"SUM(HPL:YWSGRD!R$131)","v":2136.368150056825},{"$f":"SUM(HPL:YWSGRD!S$131)","v":2134.0844351889436},{"$f":"SUM(HPL:YWSGRD!T$131)","v":2131.7904754729775},{"$f":"SUM(HPL:YWSGRD!U$131)","v":2129.486470547638},{"$f":"SUM(HPL:YWSGRD!V$131)","v":2127.1726115976207},{"$f":"SUM(HPL:YWSGRD!W$131)","v":2112.7434807078021},{"$f":"SUM(HPL:YWSGRD!X$131)","v":2110.4032291277804},{"$f":"SUM(HPL:YWSGRD!Y$131)","v":2108.0536226631339},{"$f":"SUM(HPL:YWSGRD!Z$131)","v":2105.6948241726604},{"$f":"SUM(HPL:YWSGRD!AA$131)","v":2015.4122525699338},{"$f":"SUM(HPL:YWSGRD!AB$131)","v":2013.1809836604552},{"$f":"SUM(HPL:YWSGRD!AC$131)","v":2010.9415104515851},{"$f":"SUM(HPL:YWSGRD!AD$131)","v":2008.6939645461971},{"$f":"SUM(HPL:YWSGRD!AE$131)","v":2006.4384729409044},{"$f":"SUM(HPL:YWSGRD!AF$131)","v":2004.1751582713293},{"$f":"SUM(HPL:YWSGRD!AG$131)","v":2001.9041390400071},{"$f":"SUM(HPL:YWSGRD!AH$131)","v":1999.6255298284379},{"$f":"SUM(HPL:YWSGRD!AI$131)","v":1997.3394414946649},{"$f":"SUM(HPL:YWSGRD!AJ$131)","v":1995.0459813575953},{"$f":"SUM(HPL:YWSGRD!AK$131)","v":1862.8252533691716},{"$f":"SUM(HPL:YWSGRD!AL$131)","v":1830.3448990261554},{"$f":"SUM(HPL:YWSGRD!AM$131)","v":1828.1405501212935},{"$f":"SUM(HPL:YWSGRD!AN$131)","v":1825.9295598468241},{"$f":"SUM(HPL:YWSGRD!AO$131)","v":1823.7120158025273},{"$f":"SUM(HPL:YWSGRD!AP$131)","v":1821.4880030583745},{"$f":"SUM(HPL:YWSGRD!AQ$131)","v":1819.2576042660385},{"$f":"SUM(HPL:YWSGRD!AR$131)","v":1817.0208997638429},{"$f":"SUM(HPL:YWSGRD!AS$131)","v":1814.7779676756413},{"$f":"SUM(HPL:YWSGRD!AT$131)","v":1812.5288840040448},{"$f":"SUM(HPL:YWSGRD!AU$131)","v":1810.273722718418},{"$f":"SUM(HPL:YWSGRD!AV$131)","v":1808.0125558379955},{"$f":"SUM(HPL:YWSGRD!AW$131)","v":1805.7454535104607},{"$f":"SUM(HPL:YWSGRD!AX$131)","v":1803.472484086295},{"$f":"SUM(HPL:YWSGRD!AY$131)","v":1801.1937141891817},{"$f":"SUM(HPL:YWSGRD!AZ$131)","v":1798.9092087827196},{"$f":"SUM(HPL:YWSGRD!BA$131)","v":1796.6190312336967},{"$f":"SUM(HPL:YWSGRD!BB$131)","v":1804.9232433721345},{"$f":"SUM(HPL:YWSGRD!BC$131)","v":1802.621905548317},{"$f":"SUM(HPL:YWSGRD!BD$131)","v":1808.3150766869862},{"$f":"SUM(HPL:YWSGRD!BE$131)","v":1806.002814338884},{"$f":"SUM(HPL:YWSGRD!BF$131)","v":1803.6851747298008},{"$f":"SUM(HPL:YWSGRD!BG$131)","v":1801.3622128072798},{"$f":"SUM(HPL:YWSGRD!BH$131)","v":1799.0339822851206},{"$f":"SUM(HPL:YWSGRD!BI$131)","v":1796.7005356858058},{"$f":"SUM(HPL:YWSGRD!BJ$131)","v":1794.3619243809756},{"$f":"SUM(HPL:YWSGRD!BK$131)","v":1792.0181986300631},{"$f":"SUM(HPL:YWSGRD!BL$131)","v":1789.6694076171884},{"$f":"SUM(HPL:YWSGRD!BM$131)","v":1787.3155994864185},{"$f":"SUM(HPL:YWSGRD!BN$131)","v":1784.9568213754746},{"$f":"SUM(HPL:YWSGRD!BO$131)","v":1782.593119447979},{"$f":"SUM(HPL:YWSGRD!BP$131)","v":1780.2245389243149},{"$f":"SUM(HPL:YWSGRD!BQ$131)","v":1777.8511241111769},{"$f":"SUM(HPL:YWSGRD!BR$131)","v":1775.4729184298817},{"$f":"SUM(HPL:YWSGRD!BS$131)","v":1773.089964443504},{"$f":"SUM(HPL:YWSGRD!BT$131)","v":1770.7023038828925},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HPL:YWSGRD!CH$131)","v":0},{"$f":"SUM(HPL:YWSGRD!CI$131)","v":0},{"$f":"SUM(HPL:YWSGRD!CJ$131)","v":0},{"$f":"SUM(HPL:YWSGRD!CK$131)","v":0},{"$f":"SUM(HPL:YWSGRD!CL$131)","v":0},{"$f":"SUM(HPL:YWSGRD!CM$131)","v":0},{"$f":"SUM(HPL:YWSGRD!CN$131)","v":0}]
[null,"9FPW","Total Water Available For Use","Sum (all WRZ 11FP)","Ml/d",2,"No NWL/HPL data","No HPL data","No HPL data","No HPL data","No HPL data",{"$f":"SUM(HPL:YWSGRD!L$132)","v":2040.1081865497772},{"$f":"SUM(HPL:YWSGRD!M$132)","v":2114.8762325773191},{"$f":"SUM(HPL:YWSGRD!N$132)","v":2112.5989372819286},{"$f":"SUM(HPL:YWSGRD!O$132)","v":2120.5900031089132},{"$f":"SUM(HPL:YWSGRD!P$132)","v":2133.2896876016885},{"$f":"SUM(HPL:YWSGRD!Q$132)","v":2180.9782359581022},{"$f":"SUM(HPL:YWSGRD!R$132)","v":2178.6558819245411},{"$f":"SUM(HPL:YWSGRD!S$132)","v":2176.3228486044709},{"$f":"SUM(HPL:YWSGRD!T$132)","v":2173.9793491915111},{"$f":"SUM(HPL:YWSGRD!U$132)","v":2171.6255876357136},{"$f":"SUM(HPL:YWSGRD!V$132)","v":2169.261759250543},{"$f":"SUM(HPL:YWSGRD!W$132)","v":2107.4642913927337},{"$f":"SUM(HPL:YWSGRD!X$132)","v":2105.1240398127115},{"$f":"SUM(HPL:YWSGRD!Y$132)","v":2102.7744333480655},{"$f":"SUM(HPL:YWSGRD!Z$132)","v":2100.4156348575916},{"$f":"SUM(HPL:YWSGRD!AA$132)","v":2010.1330632548654},{"$f":"SUM(HPL:YWSGRD!AB$132)","v":2007.9017943453864},{"$f":"SUM(HPL:YWSGRD!AC$132)","v":2005.6623211365168},{"$f":"SUM(HPL:YWSGRD!AD$132)","v":2003.4147752311287},{"$f":"SUM(HPL:YWSGRD!AE$132)","v":2001.1592836258355},{"$f":"SUM(HPL:YWSGRD!AF$132)","v":1998.895968956261},{"$f":"SUM(HPL:YWSGRD!AG$132)","v":1996.6249497249387},{"$f":"SUM(HPL:YWSGRD!AH$132)","v":1994.3463405133693},{"$f":"SUM(HPL:YWSGRD!AI$132)","v":1992.0602521795965},{"$f":"SUM(HPL:YWSGRD!AJ$132)","v":1989.766792042527},{"$f":"SUM(HPL:YWSGRD!AK$132)","v":1997.5460640541028},{"$f":"SUM(HPL:YWSGRD!AL$132)","v":1965.065709711087},{"$f":"SUM(HPL:YWSGRD!AM$132)","v":1962.8613608062251},{"$f":"SUM(HPL:YWSGRD!AN$132)","v":1960.6503705317555},{"$f":"SUM(HPL:YWSGRD!AO$132)","v":1958.4328264874589},{"$f":"SUM(HPL:YWSGRD!AP$132)","v":1956.2088137433061},{"$f":"SUM(HPL:YWSGRD!AQ$132)","v":1953.9784149509701},{"$f":"SUM(HPL:YWSGRD!AR$132)","v":1951.7417104487745},{"$f":"SUM(HPL:YWSGRD!AS$132)","v":1949.4987783605727},{"$f":"SUM(HPL:YWSGRD!AT$132)","v":1947.2496946889762},{"$f":"SUM(HPL:YWSGRD!AU$132)","v":1944.9945334033496},{"$f":"SUM(HPL:YWSGRD!AV$132)","v":1942.7333665229271},{"$f":"SUM(HPL:YWSGRD!AW$132)","v":1940.4662641953923},{"$f":"SUM(HPL:YWSGRD!AX$132)","v":1938.1932947712266},{"$f":"SUM(HPL:YWSGRD!AY$132)","v":1935.9145248741131},{"$f":"SUM(HPL:YWSGRD!AZ$132)","v":1933.630019467651},{"$f":"SUM(HPL:YWSGRD!BA$132)","v":1931.3398419186283},{"$f":"SUM(HPL:YWSGRD!BB$132)","v":1939.6440540570661},{"$f":"SUM(HPL:YWSGRD!BC$132)","v":1937.3427162332487},{"$f":"SUM(HPL:YWSGRD!BD$132)","v":1943.0358873719179},{"$f":"SUM(HPL:YWSGRD!BE$132)","v":1940.7236250238154},{"$f":"SUM(HPL:YWSGRD!BF$132)","v":1938.4059854147322},{"$f":"SUM(HPL:YWSGRD!BG$132)","v":1936.0830234922114},{"$f":"SUM(HPL:YWSGRD!BH$132)","v":1933.7547929700522},{"$f":"SUM(HPL:YWSGRD!BI$132)","v":1931.4213463707374},{"$f":"SUM(HPL:YWSGRD!BJ$132)","v":1929.0827350659069},{"$f":"SUM(HPL:YWSGRD!BK$132)","v":1926.7390093149945},{"$f":"SUM(HPL:YWSGRD!BL$132)","v":1924.3902183021198},{"$f":"SUM(HPL:YWSGRD!BM$132)","v":1922.0364101713499},{"$f":"SUM(HPL:YWSGRD!BN$132)","v":1919.677632060406},{"$f":"SUM(HPL:YWSGRD!BO$132)","v":1917.3139301329106},{"$f":"SUM(HPL:YWSGRD!BP$132)","v":1914.9453496092465},{"$f":"SUM(HPL:YWSGRD!BQ$132)","v":1912.5719347961085},{"$f":"SUM(HPL:YWSGRD!BR$132)","v":1910.1937291148133},{"$f":"SUM(HPL:YWSGRD!BS$132)","v":1907.8107751284356},{"$f":"SUM(HPL:YWSGRD!BT$132)","v":1905.4231145678239},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HPL:YWSGRD!CH$132)","v":0},{"$f":"SUM(HPL:YWSGRD!CI$132)","v":0},{"$f":"SUM(HPL:YWSGRD!CJ$132)","v":0},{"$f":"SUM(HPL:YWSGRD!CK$132)","v":0},{"$f":"SUM(HPL:YWSGRD!CL$132)","v":0},{"$f":"SUM(HPL:YWSGRD!CM$132)","v":0},{"$f":"SUM(HPL:YWSGRD!CN$132)","v":0}]
[null,"10FPW","Supply Demand Balance","Sum (all WRZ 50FP)","Ml/d",2,"No NWL/HPL data","No HPL data","No HPL data","No HPL data","No HPL data",{"$f":"SUM(HPL:YWSGRD!L$181)","v":14.487176557481156},{"$f":"SUM(HPL:YWSGRD!M$181)","v":62.365866869578589},{"$f":"SUM(HPL:YWSGRD!N$181)","v":60.81223955548711},{"$f":"SUM(HPL:YWSGRD!O$181)","v":89.512646768129571},{"$f":"SUM(HPL:YWSGRD!P$181)","v":114.31866257951955},{"$f":"SUM(HPL:YWSGRD!Q$181)","v":176.12731329667952},{"$f":"SUM(HPL:YWSGRD!R$181)","v":198.4292141692421},{"$f":"SUM(HPL:YWSGRD!S$181)","v":209.44375080369721},{"$f":"SUM(HPL:YWSGRD!T$181)","v":219.81499608720981},{"$f":"SUM(HPL:YWSGRD!U$181)","v":241.47378711609039},{"$f":"SUM(HPL:YWSGRD!V$181)","v":252.19003122293287},{"$f":"SUM(HPL:YWSGRD!W$181)","v":203.28028728121598},{"$f":"SUM(HPL:YWSGRD!X$181)","v":223.00024609595067},{"$f":"SUM(HPL:YWSGRD!Y$181)","v":231.75622535973872},{"$f":"SUM(HPL:YWSGRD!Z$181)","v":240.20829821651131},{"$f":"SUM(HPL:YWSGRD!AA$181)","v":181.77712905032888},{"$f":"SUM(HPL:YWSGRD!AB$181)","v":189.4910937564228},{"$f":"SUM(HPL:YWSGRD!AC$181)","v":196.08567830877155},{"$f":"SUM(HPL:YWSGRD!AD$181)","v":213.54327957909823},{"$f":"SUM(HPL:YWSGRD!AE$181)","v":219.24554515231102},{"$f":"SUM(HPL:YWSGRD!AF$181)","v":224.20193900837143},{"$f":"SUM(HPL:YWSGRD!AG$181)","v":238.00376835254005},{"$f":"SUM(HPL:YWSGRD!AH$181)","v":240.31406024672103},{"$f":"SUM(HPL:YWSGRD!AI$181)","v":242.51604270685519},{"$f":"SUM(HPL:YWSGRD!AJ$181)","v":244.44358846820376},{"$f":"SUM(HPL:YWSGRD!AK$181)","v":256.66902514024645},{"$f":"SUM(HPL:YWSGRD!AL$181)","v":254.67783482878889},{"$f":"SUM(HPL:YWSGRD!AM$181)","v":251.82187826138889},{"$f":"SUM(HPL:YWSGRD!AN$181)","v":249.32976688472914},{"$f":"SUM(HPL:YWSGRD!AO$181)","v":246.47622585555735},{"$f":"SUM(HPL:YWSGRD!AP$181)","v":243.54867828279927},{"$f":"SUM(HPL:YWSGRD!AQ$181)","v":240.43768701782406},{"$f":"SUM(HPL:YWSGRD!AR$181)","v":237.02393261401397},{"$f":"SUM(HPL:YWSGRD!AS$181)","v":233.70441920785606},{"$f":"SUM(HPL:YWSGRD!AT$181)","v":230.12096961539498},{"$f":"SUM(HPL:YWSGRD!AU$181)","v":226.42326178011791},{"$f":"SUM(HPL:YWSGRD!AV$181)","v":222.43516382294973},{"$f":"SUM(HPL:YWSGRD!AW$181)","v":218.68360958797919},{"$f":"SUM(HPL:YWSGRD!AX$181)","v":214.84536656591621},{"$f":"SUM(HPL:YWSGRD!AY$181)","v":211.10242991940166},{"$f":"SUM(HPL:YWSGRD!AZ$181)","v":207.14951065434269},{"$f":"SUM(HPL:YWSGRD!BA$181)","v":203.07408365544308},{"$f":"SUM(HPL:YWSGRD!BB$181)","v":210.03961575027759},{"$f":"SUM(HPL:YWSGRD!BC$181)","v":206.10587397772258},{"$f":"SUM(HPL:YWSGRD!BD$181)","v":210.28335871894697},{"$f":"SUM(HPL:YWSGRD!BE$181)","v":206.47191075747818},{"$f":"SUM(HPL:YWSGRD!BF$181)","v":202.67608706036503},{"$f":"SUM(HPL:YWSGRD!BG$181)","v":198.69415529629325},{"$f":"SUM(HPL:YWSGRD!BH$181)","v":194.64535776746106},{"$f":"SUM(HPL:YWSGRD!BI$181)","v":190.92842662222097},{"$f":"SUM(HPL:YWSGRD!BJ$181)","v":186.99715698539842},{"$f":"SUM(HPL:YWSGRD!BK$181)","v":183.01984555218462},{"$f":"SUM(HPL:YWSGRD!BL$181)","v":179.20099473937881},{"$f":"SUM(HPL:YWSGRD!BM$181)","v":175.32597513491089},{"$f":"SUM(HPL:YWSGRD!BN$181)","v":171.66212017845999},{"$f":"SUM(HPL:YWSGRD!BO$181)","v":167.70372577687175},{"$f":"SUM(HPL:YWSGRD!BP$181)","v":163.8138063895658},{"$f":"SUM(HPL:YWSGRD!BQ$181)","v":159.8117577928308},{"$f":"SUM(HPL:YWSGRD!BR$181)","v":155.56718805653108},{"$f":"SUM(HPL:YWSGRD!BS$181)","v":151.37615544731131},{"$f":"SUM(HPL:YWSGRD!BT$181)","v":147.15577327180353},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HPL:YWSGRD!CH$181)","v":0},{"$f":"SUM(HPL:YWSGRD!CI$181)","v":0},{"$f":"SUM(HPL:YWSGRD!CJ$181)","v":0},{"$f":"SUM(HPL:YWSGRD!CK$181)","v":0},{"$f":"SUM(HPL:YWSGRD!CL$181)","v":0},{"$f":"SUM(HPL:YWSGRD!CM$181)","v":0},{"$f":"SUM(HPL:YWSGRD!CN$181)","v":0}]
[null,"11FPW","All Non-Household Properties (incl. voids)","Sum (all WRZ 31FP:33FP)","000's",2,"No NWL data",{"$f":"SUM(YWSEST:YWSGRD!H$153) + SUM(YWSEST:YWSGRD!H$154) + SUM(YWSEST:YWSGRD!H$155)","v":142.86699999999999},{"$f":"SUM(YWSEST:YWSGRD!I$153) + SUM(YWSEST:YWSGRD!I$154) + SUM(YWSEST:YWSGRD!I$155)","v":141.316},{"$f":"SUM(YWSEST:YWSGRD!J$153) + SUM(YWSEST:YWSGRD!J$154) + SUM(YWSEST:YWSGRD!J$155)","v":141.09100000000001},{"$f":"SUM(YWSEST:YWSGRD!K$153) + SUM(YWSEST:YWSGRD!K$154) + SUM(YWSEST:YWSGRD!K$155)","v":140.86799999999999},{"$f":"SUM(YWSEST:YWSGRD!L$153) + SUM(YWSEST:YWSGRD!L$154) + SUM(YWSEST:YWSGRD!L$155)","v":140.64499999999998},{"$f":"SUM(YWSEST:YWSGRD!M$153) + SUM(YWSEST:YWSGRD!M$154) + SUM(YWSEST:YWSGRD!M$155)","v":140.49099999999999},{"$f":"SUM(YWSEST:YWSGRD!N$153) + SUM(YWSEST:YWSGRD!N$154) + SUM(YWSEST:YWSGRD!N$155)","v":140.33799999999999},{"$f":"SUM(YWSEST:YWSGRD!O$153) + SUM(YWSEST:YWSGRD!O$154) + SUM(YWSEST:YWSGRD!O$155)","v":140.184},{"$f":"SUM(YWSEST:YWSGRD!P$153) + SUM(YWSEST:YWSGRD!P$154) + SUM(YWSEST:YWSGRD!P$155)","v":140.03100000000001},{"$f":"SUM(YWSEST:YWSGRD!Q$153) + SUM(YWSEST:YWSGRD!Q$154) + SUM(YWSEST:YWSGRD!Q$155)","v":139.87700000000001},{"$f":"SUM(YWSEST:YWSGRD!R$153) + SUM(YWSEST:YWSGRD!R$154) + SUM(YWSEST:YWSGRD!R$155)","v":139.72399999999999},{"$f":"SUM(YWSEST:YWSGRD!S$153) + SUM(YWSEST:YWSGRD!S$154) + SUM(YWSEST:YWSGRD!S$155)","v":139.571},{"$f":"SUM(YWSEST:YWSGRD!T$153) + SUM(YWSEST:YWSGRD!T$154) + SUM(YWSEST:YWSGRD!T$155)","v":139.417},{"$f":"SUM(YWSEST:YWSGRD!U$153) + SUM(YWSEST:YWSGRD!U$154) + SUM(YWSEST:YWSGRD!U$155)","v":139.26400000000001},{"$f":"SUM(YWSEST:YWSGRD!V$153) + SUM(YWSEST:YWSGRD!V$154) + SUM(YWSEST:YWSGRD!V$155)","v":139.10999999999999},{"$f":"SUM(YWSEST:YWSGRD!W$153) + SUM(YWSEST:YWSGRD!W$154) + SUM(YWSEST:YWSGRD!W$155)","v":138.98699999999999},{"$f":"SUM(YWSEST:YWSGRD!X$153) + SUM(YWSEST:YWSGRD!X$154) + SUM(YWSEST:YWSGRD!X$155)","v":138.86199999999999},{"$f":"SUM(YWSEST:YWSGRD!Y$153) + SUM(YWSEST:YWSGRD!Y$154) + SUM(YWSEST:YWSGRD!Y$155)","v":138.739},{"$f":"SUM(YWSEST:YWSGRD!Z$153) + SUM(YWSEST:YWSGRD!Z$154) + SUM(YWSEST:YWSGRD!Z$155)","v":138.61599999999999},{"$f":"SUM(YWSEST:YWSGRD!AA$153) + SUM(YWSEST:YWSGRD!AA$154) + SUM(YWSEST:YWSGRD!AA$155)","v":138.49199999999999},{"$f":"SUM(YWSEST:YWSGRD!AB$153) + SUM(YWSEST:YWSGRD!AB$154) + SUM(YWSEST:YWSGRD!AB$155)","v":138.369},{"$f":"SUM(YWSEST:YWSGRD!AC$153) + SUM(YWSEST:YWSGRD!AC$154) + SUM(YWSEST:YWSGRD!AC$155)","v":138.245},{"$f":"SUM(YWSEST:YWSGRD!AD$153) + SUM(YWSEST:YWSGRD!AD$154) + SUM(YWSEST:YWSGRD!AD$155)","v":138.12199999999999},{"$f":"SUM(YWSEST:YWSGRD!AE$153) + SUM(YWSEST:YWSGRD!AE$154) + SUM(YWSEST:YWSGRD!AE$155)","v":137.99799999999999},{"$f":"SUM(YWSEST:YWSGRD!AF$153) + SUM(YWSEST:YWSGRD!AF$154) + SUM(YWSEST:YWSGRD!AF$155)","v":137.875},{"$f":"SUM(YWSEST:YWSGRD!AG$153) + SUM(YWSEST:YWSGRD!AG$154) + SUM(YWSEST:YWSGRD!AG$155)","v":137.77199999999999},{"$f":"SUM(YWSEST:YWSGRD!AH$153) + SUM(YWSEST:YWSGRD!AH$154) + SUM(YWSEST:YWSGRD!AH$155)","v":137.66800000000001},{"$f":"SUM(YWSEST:YWSGRD!AI$153) + SUM(YWSEST:YWSGRD!AI$154) + SUM(YWSEST:YWSGRD!AI$155)","v":137.565},{"$f":"SUM(YWSEST:YWSGRD!AJ$153) + SUM(YWSEST:YWSGRD!AJ$154) + SUM(YWSEST:YWSGRD!AJ$155)","v":137.46100000000001},{"$f":"SUM(YWSEST:YWSGRD!AK$153) + SUM(YWSEST:YWSGRD!AK$154) + SUM(YWSEST:YWSGRD!AK$155)","v":137.358},{"$f":"SUM(YWSEST:YWSGRD!AL$153) + SUM(YWSEST:YWSGRD!AL$154) + SUM(YWSEST:YWSGRD!AL$155)","v":137.25300000000001},{"$f":"SUM(YWSEST:YWSGRD!AM$153) + SUM(YWSEST:YWSGRD!AM$154) + SUM(YWSEST:YWSGRD!AM$155)","v":137.15},{"$f":"SUM(YWSEST:YWSGRD!AN$153) + SUM(YWSEST:YWSGRD!AN$154) + SUM(YWSEST:YWSGRD!AN$155)","v":137.047},{"$f":"SUM(YWSEST:YWSGRD!AO$153) + SUM(YWSEST:YWSGRD!AO$154) + SUM(YWSEST:YWSGRD!AO$155)","v":136.94300000000001},{"$f":"SUM(YWSEST:YWSGRD!AP$153) + SUM(YWSEST:YWSGRD!AP$154) + SUM(YWSEST:YWSGRD!AP$155)","v":136.84},{"$f":"SUM(YWSEST:YWSGRD!AQ$153) + SUM(YWSEST:YWSGRD!AQ$154) + SUM(YWSEST:YWSGRD!AQ$155)","v":136.73599999999999},{"$f":"SUM(YWSEST:YWSGRD!AR$153) + SUM(YWSEST:YWSGRD!AR$154) + SUM(YWSEST:YWSGRD!AR$155)","v":136.63300000000001},{"$f":"SUM(YWSEST:YWSGRD!AS$153) + SUM(YWSEST:YWSGRD!AS$154) + SUM(YWSEST:YWSGRD!AS$155)","v":136.529},{"$f":"SUM(YWSEST:YWSGRD!AT$153) + SUM(YWSEST:YWSGRD!AT$154) + SUM(YWSEST:YWSGRD!AT$155)","v":136.42600000000002},{"$f":"SUM(YWSEST:YWSGRD!AU$153) + SUM(YWSEST:YWSGRD!AU$154) + SUM(YWSEST:YWSGRD!AU$155)","v":136.32300000000001},{"$f":"SUM(YWSEST:YWSGRD!AV$153) + SUM(YWSEST:YWSGRD!AV$154) + SUM(YWSEST:YWSGRD!AV$155)","v":136.21900000000002},{"$f":"SUM(YWSEST:YWSGRD!AW$153) + SUM(YWSEST:YWSGRD!AW$154) + SUM(YWSEST:YWSGRD!AW$155)","v":136.11600000000001},{"$f":"SUM(YWSEST:YWSGRD!AX$153) + SUM(YWSEST:YWSGRD!AX$154) + SUM(YWSEST:YWSGRD!AX$155)","v":136.012},{"$f":"SUM(YWSEST:YWSGRD!AY$153) + SUM(YWSEST:YWSGRD!AY$154) + SUM(YWSEST:YWSGRD!AY$155)","v":135.90899999999999},{"$f":"SUM(YWSEST:YWSGRD!AZ$153) + SUM(YWSEST:YWSGRD!AZ$154) + SUM(YWSEST:YWSGRD!AZ$155)","v":135.804},{"$f":"SUM(YWSEST:YWSGRD!BA$153) + SUM(YWSEST:YWSGRD!BA$154) + SUM(YWSEST:YWSGRD!BA$155)","v":135.70099999999999},{"$f":"SUM(YWSEST:YWSGRD!BB$153) + SUM(YWSEST:YWSGRD!BB$154) + SUM(YWSEST:YWSGRD!BB$155)","v":135.59800000000001},{"$f":"SUM(YWSEST:YWSGRD!BC$153) + SUM(YWSEST:YWSGRD!BC$154) + SUM(YWSEST:YWSGRD!BC$155)","v":135.494},{"$f":"SUM(YWSEST:YWSGRD!BD$153) + SUM(YWSEST:YWSGRD!BD$154) + SUM(YWSEST:YWSGRD!BD$155)","v":135.39099999999999},{"$f":"SUM(YWSEST:YWSGRD!BE$153) + SUM(YWSEST:YWSGRD!BE$154) + SUM(YWSEST:YWSGRD!BE$155)","v":135.28700000000001},{"$f":"SUM(YWSEST:YWSGRD!BF$153) + SUM(YWSEST:YWSGRD!BF$154) + SUM(YWSEST:YWSGRD!BF$155)","v":135.184},{"$f":"SUM(YWSEST:YWSGRD!BG$153) + SUM(YWSEST:YWSGRD!BG$154) + SUM(YWSEST:YWSGRD!BG$155)","v":135.08000000000001},{"$f":"SUM(YWSEST:YWSGRD!BH$153) + SUM(YWSEST:YWSGRD!BH$154) + SUM(YWSEST:YWSGRD!BH$155)","v":134.977},{"$f":"SUM(YWSEST:YWSGRD!BI$153) + SUM(YWSEST:YWSGRD!BI$154) + SUM(YWSEST:YWSGRD!BI$155)","v":134.87400000000002},{"$f":"SUM(YWSEST:YWSGRD!BJ$153) + SUM(YWSEST:YWSGRD!BJ$154) + SUM(YWSEST:YWSGRD!BJ$155)","v":134.77000000000001},{"$f":"SUM(YWSEST:YWSGRD!BK$153) + SUM(YWSEST:YWSGRD!BK$154) + SUM(YWSEST:YWSGRD!BK$155)","v":134.667},{"$f":"SUM(YWSEST:YWSGRD!BL$153) + SUM(YWSEST:YWSGRD!BL$154) + SUM(YWSEST:YWSGRD!BL$155)","v":134.56299999999999},{"$f":"SUM(YWSEST:YWSGRD!BM$153) + SUM(YWSEST:YWSGRD!BM$154) + SUM(YWSEST:YWSGRD!BM$155)","v":134.46},{"$f":"SUM(YWSEST:YWSGRD!BN$153) + SUM(YWSEST:YWSGRD!BN$154) + SUM(YWSEST:YWSGRD!BN$155)","v":134.35499999999999},{"$f":"SUM(YWSEST:YWSGRD!BO$153) + SUM(YWSEST:YWSGRD!BO$154) + SUM(YWSEST:YWSGRD!BO$155)","v":134.25200000000001},{"$f":"SUM(YWSEST:YWSGRD!BP$153) + SUM(YWSEST:YWSGRD!BP$154) + SUM(YWSEST:YWSGRD!BP$155)","v":134.149},{"$f":"SUM(YWSEST:YWSGRD!BQ$153) + SUM(YWSEST:YWSGRD!BQ$154) + SUM(YWSEST:YWSGRD!BQ$155)","v":134.04500000000002},{"$f":"SUM(YWSEST:YWSGRD!BR$153) + SUM(YWSEST:YWSGRD!BR$154) + SUM(YWSEST:YWSGRD!BR$155)","v":133.94200000000001},{"$f":"SUM(YWSEST:YWSGRD!BS$153) + SUM(YWSEST:YWSGRD!BS$154) + SUM(YWSEST:YWSGRD!BS$155)","v":133.83800000000002},{"$f":"SUM(YWSEST:YWSGRD!BT$153) + SUM(YWSEST:YWSGRD!BT$154) + SUM(YWSEST:YWSGRD!BT$155)","v":133.73500000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(YWSEST:YWSGRD!CH$153) + SUM(YWSEST:YWSGRD!CH$154) + SUM(YWSEST:YWSGRD!CH$155)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CI$153) + SUM(YWSEST:YWSGRD!CI$154) + SUM(YWSEST:YWSGRD!CI$155)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CJ$153) + SUM(YWSEST:YWSGRD!CJ$154) + SUM(YWSEST:YWSGRD!CJ$155)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CK$153) + SUM(YWSEST:YWSGRD!CK$154) + SUM(YWSEST:YWSGRD!CK$155)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CL$153) + SUM(YWSEST:YWSGRD!CL$154) + SUM(YWSEST:YWSGRD!CL$155)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CM$153) + SUM(YWSEST:YWSGRD!CM$154) + SUM(YWSEST:YWSGRD!CM$155)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CN$153) + SUM(YWSEST:YWSGRD!CN$154) + SUM(YWSEST:YWSGRD!CN$155)","v":0}]
[null,"12FPW","All Household Properties (incl. voids)","Sum (all WRZ 34FP) + Sum (all WRZ 34.7FP:35.1FP)","000's",2,"No NWL data",{"$f":"SUM(YWSEST:YWSGRD!H$156) + SUM(YWSEST:YWSGRD!H$163) + SUM(YWSEST:YWSGRD!H$164) + SUM(YWSEST:YWSGRD!H$165)","v":2209.8377639548416},{"$f":"SUM(YWSEST:YWSGRD!I$156) + SUM(YWSEST:YWSGRD!I$163) + SUM(YWSEST:YWSGRD!I$164) + SUM(YWSEST:YWSGRD!I$165)","v":2220.2726820119792},{"$f":"SUM(YWSEST:YWSGRD!J$156) + SUM(YWSEST:YWSGRD!J$163) + SUM(YWSEST:YWSGRD!J$164) + SUM(YWSEST:YWSGRD!J$165)","v":2240.3931921183653},{"$f":"SUM(YWSEST:YWSGRD!K$156) + SUM(YWSEST:YWSGRD!K$163) + SUM(YWSEST:YWSGRD!K$164) + SUM(YWSEST:YWSGRD!K$165)","v":2263.1047205482032},{"$f":"SUM(YWSEST:YWSGRD!L$156) + SUM(YWSEST:YWSGRD!L$163) + SUM(YWSEST:YWSGRD!L$164) + SUM(YWSEST:YWSGRD!L$165)","v":2286.8042510646351},{"$f":"SUM(YWSEST:YWSGRD!M$156) + SUM(YWSEST:YWSGRD!M$163) + SUM(YWSEST:YWSGRD!M$164) + SUM(YWSEST:YWSGRD!M$165)","v":2310.8887581068884},{"$f":"SUM(YWSEST:YWSGRD!N$156) + SUM(YWSEST:YWSGRD!N$163) + SUM(YWSEST:YWSGRD!N$164) + SUM(YWSEST:YWSGRD!N$165)","v":2333.2695614454383},{"$f":"SUM(YWSEST:YWSGRD!O$156) + SUM(YWSEST:YWSGRD!O$163) + SUM(YWSEST:YWSGRD!O$164) + SUM(YWSEST:YWSGRD!O$165)","v":2354.4119714610879},{"$f":"SUM(YWSEST:YWSGRD!P$156) + SUM(YWSEST:YWSGRD!P$163) + SUM(YWSEST:YWSGRD!P$164) + SUM(YWSEST:YWSGRD!P$165)","v":2374.6477565419432},{"$f":"SUM(YWSEST:YWSGRD!Q$156) + SUM(YWSEST:YWSGRD!Q$163) + SUM(YWSEST:YWSGRD!Q$164) + SUM(YWSEST:YWSGRD!Q$165)","v":2394.40571168018},{"$f":"SUM(YWSEST:YWSGRD!R$156) + SUM(YWSEST:YWSGRD!R$163) + SUM(YWSEST:YWSGRD!R$164) + SUM(YWSEST:YWSGRD!R$165)","v":2413.2539119931694},{"$f":"SUM(YWSEST:YWSGRD!S$156) + SUM(YWSEST:YWSGRD!S$163) + SUM(YWSEST:YWSGRD!S$164) + SUM(YWSEST:YWSGRD!S$165)","v":2431.8350283207642},{"$f":"SUM(YWSEST:YWSGRD!T$156) + SUM(YWSEST:YWSGRD!T$163) + SUM(YWSEST:YWSGRD!T$164) + SUM(YWSEST:YWSGRD!T$165)","v":2449.9174487693813},{"$f":"SUM(YWSEST:YWSGRD!U$156) + SUM(YWSEST:YWSGRD!U$163) + SUM(YWSEST:YWSGRD!U$164) + SUM(YWSEST:YWSGRD!U$165)","v":2467.2925139754334},{"$f":"SUM(YWSEST:YWSGRD!V$156) + SUM(YWSEST:YWSGRD!V$163) + SUM(YWSEST:YWSGRD!V$164) + SUM(YWSEST:YWSGRD!V$165)","v":2484.2408707829441},{"$f":"SUM(YWSEST:YWSGRD!W$156) + SUM(YWSEST:YWSGRD!W$163) + SUM(YWSEST:YWSGRD!W$164) + SUM(YWSEST:YWSGRD!W$165)","v":2500.8376365628083},{"$f":"SUM(YWSEST:YWSGRD!X$156) + SUM(YWSEST:YWSGRD!X$163) + SUM(YWSEST:YWSGRD!X$164) + SUM(YWSEST:YWSGRD!X$165)","v":2517.0702917532112},{"$f":"SUM(YWSEST:YWSGRD!Y$156) + SUM(YWSEST:YWSGRD!Y$163) + SUM(YWSEST:YWSGRD!Y$164) + SUM(YWSEST:YWSGRD!Y$165)","v":2532.8814550291631},{"$f":"SUM(YWSEST:YWSGRD!Z$156) + SUM(YWSEST:YWSGRD!Z$163) + SUM(YWSEST:YWSGRD!Z$164) + SUM(YWSEST:YWSGRD!Z$165)","v":2548.2283512211293},{"$f":"SUM(YWSEST:YWSGRD!AA$156) + SUM(YWSEST:YWSGRD!AA$163) + SUM(YWSEST:YWSGRD!AA$164) + SUM(YWSEST:YWSGRD!AA$165)","v":2563.1109803291106},{"$f":"SUM(YWSEST:YWSGRD!AB$156) + SUM(YWSEST:YWSGRD!AB$163) + SUM(YWSEST:YWSGRD!AB$164) + SUM(YWSEST:YWSGRD!AB$165)","v":2577.5251691658341},{"$f":"SUM(YWSEST:YWSGRD!AC$156) + SUM(YWSEST:YWSGRD!AC$163) + SUM(YWSEST:YWSGRD!AC$164) + SUM(YWSEST:YWSGRD!AC$165)","v":2591.4730043249374},{"$f":"SUM(YWSEST:YWSGRD!AD$156) + SUM(YWSEST:YWSGRD!AD$163) + SUM(YWSEST:YWSGRD!AD$164) + SUM(YWSEST:YWSGRD!AD$165)","v":2604.9586589936916},{"$f":"SUM(YWSEST:YWSGRD!AE$156) + SUM(YWSEST:YWSGRD!AE$163) + SUM(YWSEST:YWSGRD!AE$164) + SUM(YWSEST:YWSGRD!AE$165)","v":2617.9904795466382},{"$f":"SUM(YWSEST:YWSGRD!AF$156) + SUM(YWSEST:YWSGRD!AF$163) + SUM(YWSEST:YWSGRD!AF$164) + SUM(YWSEST:YWSGRD!AF$165)","v":2630.5632494996889},{"$f":"SUM(YWSEST:YWSGRD!AG$156) + SUM(YWSEST:YWSGRD!AG$163) + SUM(YWSEST:YWSGRD!AG$164) + SUM(YWSEST:YWSGRD!AG$165)","v":2642.6686224783025},{"$f":"SUM(YWSEST:YWSGRD!AH$156) + SUM(YWSEST:YWSGRD!AH$163) + SUM(YWSEST:YWSGRD!AH$164) + SUM(YWSEST:YWSGRD!AH$165)","v":2654.3097283729289},{"$f":"SUM(YWSEST:YWSGRD!AI$156) + SUM(YWSEST:YWSGRD!AI$163) + SUM(YWSEST:YWSGRD!AI$164) + SUM(YWSEST:YWSGRD!AI$165)","v":2665.4876104803893},{"$f":"SUM(YWSEST:YWSGRD!AJ$156) + SUM(YWSEST:YWSGRD!AJ$163) + SUM(YWSEST:YWSGRD!AJ$164) + SUM(YWSEST:YWSGRD!AJ$165)","v":2676.201225503863},{"$f":"SUM(YWSEST:YWSGRD!AK$156) + SUM(YWSEST:YWSGRD!AK$163) + SUM(YWSEST:YWSGRD!AK$164) + SUM(YWSEST:YWSGRD!AK$165)","v":2686.4474435528982},{"$f":"SUM(YWSEST:YWSGRD!AL$156) + SUM(YWSEST:YWSGRD!AL$163) + SUM(YWSEST:YWSGRD!AL$164) + SUM(YWSEST:YWSGRD!AL$165)","v":2694.4464002560799},{"$f":"SUM(YWSEST:YWSGRD!AM$156) + SUM(YWSEST:YWSGRD!AM$163) + SUM(YWSEST:YWSGRD!AM$164) + SUM(YWSEST:YWSGRD!AM$165)","v":2701.8882364584783},{"$f":"SUM(YWSEST:YWSGRD!AN$156) + SUM(YWSEST:YWSGRD!AN$163) + SUM(YWSEST:YWSGRD!AN$164) + SUM(YWSEST:YWSGRD!AN$165)","v":2709.0953308768408},{"$f":"SUM(YWSEST:YWSGRD!AO$156) + SUM(YWSEST:YWSGRD!AO$163) + SUM(YWSEST:YWSGRD!AO$164) + SUM(YWSEST:YWSGRD!AO$165)","v":2716.2293945179476},{"$f":"SUM(YWSEST:YWSGRD!AP$156) + SUM(YWSEST:YWSGRD!AP$163) + SUM(YWSEST:YWSGRD!AP$164) + SUM(YWSEST:YWSGRD!AP$165)","v":2723.7505212785109},{"$f":"SUM(YWSEST:YWSGRD!AQ$156) + SUM(YWSEST:YWSGRD!AQ$163) + SUM(YWSEST:YWSGRD!AQ$164) + SUM(YWSEST:YWSGRD!AQ$165)","v":2731.3864106890487},{"$f":"SUM(YWSEST:YWSGRD!AR$156) + SUM(YWSEST:YWSGRD!AR$163) + SUM(YWSEST:YWSGRD!AR$164) + SUM(YWSEST:YWSGRD!AR$165)","v":2738.9179704177914},{"$f":"SUM(YWSEST:YWSGRD!AS$156) + SUM(YWSEST:YWSGRD!AS$163) + SUM(YWSEST:YWSGRD!AS$164) + SUM(YWSEST:YWSGRD!AS$165)","v":2746.2606934224859},{"$f":"SUM(YWSEST:YWSGRD!AT$156) + SUM(YWSEST:YWSGRD!AT$163) + SUM(YWSEST:YWSGRD!AT$164) + SUM(YWSEST:YWSGRD!AT$165)","v":2753.4051900317713},{"$f":"SUM(YWSEST:YWSGRD!AU$156) + SUM(YWSEST:YWSGRD!AU$163) + SUM(YWSEST:YWSGRD!AU$164) + SUM(YWSEST:YWSGRD!AU$165)","v":2760.8574592023515},{"$f":"SUM(YWSEST:YWSGRD!AV$156) + SUM(YWSEST:YWSGRD!AV$163) + SUM(YWSEST:YWSGRD!AV$164) + SUM(YWSEST:YWSGRD!AV$165)","v":2768.4537033338065},{"$f":"SUM(YWSEST:YWSGRD!AW$156) + SUM(YWSEST:YWSGRD!AW$163) + SUM(YWSEST:YWSGRD!AW$164) + SUM(YWSEST:YWSGRD!AW$165)","v":2776.1532338502388},{"$f":"SUM(YWSEST:YWSGRD!AX$156) + SUM(YWSEST:YWSGRD!AX$163) + SUM(YWSEST:YWSGRD!AX$164) + SUM(YWSEST:YWSGRD!AX$165)","v":2784.1772296770519},{"$f":"SUM(YWSEST:YWSGRD!AY$156) + SUM(YWSEST:YWSGRD!AY$163) + SUM(YWSEST:YWSGRD!AY$164) + SUM(YWSEST:YWSGRD!AY$165)","v":2792.453703333807},{"$f":"SUM(YWSEST:YWSGRD!AZ$156) + SUM(YWSEST:YWSGRD!AZ$163) + SUM(YWSEST:YWSGRD!AZ$164) + SUM(YWSEST:YWSGRD!AZ$165)","v":2801.0911576895714},{"$f":"SUM(YWSEST:YWSGRD!BA$156) + SUM(YWSEST:YWSGRD!BA$163) + SUM(YWSEST:YWSGRD!BA$164) + SUM(YWSEST:YWSGRD!BA$165)","v":2809.884063271209},{"$f":"SUM(YWSEST:YWSGRD!BB$156) + SUM(YWSEST:YWSGRD!BB$163) + SUM(YWSEST:YWSGRD!BB$164) + SUM(YWSEST:YWSGRD!BB$165)","v":2818.5496866410576},{"$f":"SUM(YWSEST:YWSGRD!BC$156) + SUM(YWSEST:YWSGRD!BC$163) + SUM(YWSEST:YWSGRD!BC$164) + SUM(YWSEST:YWSGRD!BC$165)","v":2826.9722218523257},{"$f":"SUM(YWSEST:YWSGRD!BD$156) + SUM(YWSEST:YWSGRD!BD$163) + SUM(YWSEST:YWSGRD!BD$164) + SUM(YWSEST:YWSGRD!BD$165)","v":2835.3342458481525},{"$f":"SUM(YWSEST:YWSGRD!BE$156) + SUM(YWSEST:YWSGRD!BE$163) + SUM(YWSEST:YWSGRD!BE$164) + SUM(YWSEST:YWSGRD!BE$165)","v":2843.4563115758519},{"$f":"SUM(YWSEST:YWSGRD!BF$156) + SUM(YWSEST:YWSGRD!BF$163) + SUM(YWSEST:YWSGRD!BF$164) + SUM(YWSEST:YWSGRD!BF$165)","v":2851.4020601413185},{"$f":"SUM(YWSEST:YWSGRD!BG$156) + SUM(YWSEST:YWSGRD!BG$163) + SUM(YWSEST:YWSGRD!BG$164) + SUM(YWSEST:YWSGRD!BG$165)","v":2859.2038337459094},{"$f":"SUM(YWSEST:YWSGRD!BH$156) + SUM(YWSEST:YWSGRD!BH$163) + SUM(YWSEST:YWSGRD!BH$164) + SUM(YWSEST:YWSGRD!BH$165)","v":2866.9430095414232},{"$f":"SUM(YWSEST:YWSGRD!BI$156) + SUM(YWSEST:YWSGRD!BI$163) + SUM(YWSEST:YWSGRD!BI$164) + SUM(YWSEST:YWSGRD!BI$165)","v":2874.5590763124196},{"$f":"SUM(YWSEST:YWSGRD!BJ$156) + SUM(YWSEST:YWSGRD!BJ$163) + SUM(YWSEST:YWSGRD!BJ$164) + SUM(YWSEST:YWSGRD!BJ$165)","v":2881.9070158012041},{"$f":"SUM(YWSEST:YWSGRD!BK$156) + SUM(YWSEST:YWSGRD!BK$163) + SUM(YWSEST:YWSGRD!BK$164) + SUM(YWSEST:YWSGRD!BK$165)","v":2889.0942875800247},{"$f":"SUM(YWSEST:YWSGRD!BL$156) + SUM(YWSEST:YWSGRD!BL$163) + SUM(YWSEST:YWSGRD!BL$164) + SUM(YWSEST:YWSGRD!BL$165)","v":2896.0342980129931},{"$f":"SUM(YWSEST:YWSGRD!BM$156) + SUM(YWSEST:YWSGRD!BM$163) + SUM(YWSEST:YWSGRD!BM$164) + SUM(YWSEST:YWSGRD!BM$165)","v":2902.9388363541511},{"$f":"SUM(YWSEST:YWSGRD!BN$156) + SUM(YWSEST:YWSGRD!BN$163) + SUM(YWSEST:YWSGRD!BN$164) + SUM(YWSEST:YWSGRD!BN$165)","v":2910.0301248257215},{"$f":"SUM(YWSEST:YWSGRD!BO$156) + SUM(YWSEST:YWSGRD!BO$163) + SUM(YWSEST:YWSGRD!BO$164) + SUM(YWSEST:YWSGRD!BO$165)","v":2917.1214132972905},{"$f":"SUM(YWSEST:YWSGRD!BP$156) + SUM(YWSEST:YWSGRD!BP$163) + SUM(YWSEST:YWSGRD!BP$164) + SUM(YWSEST:YWSGRD!BP$165)","v":2924.5236042206084},{"$f":"SUM(YWSEST:YWSGRD!BQ$156) + SUM(YWSEST:YWSGRD!BQ$163) + SUM(YWSEST:YWSGRD!BQ$164) + SUM(YWSEST:YWSGRD!BQ$165)","v":2932.1501039597847},{"$f":"SUM(YWSEST:YWSGRD!BR$156) + SUM(YWSEST:YWSGRD!BR$163) + SUM(YWSEST:YWSGRD!BR$164) + SUM(YWSEST:YWSGRD!BR$165)","v":2939.9925661402749},{"$f":"SUM(YWSEST:YWSGRD!BS$156) + SUM(YWSEST:YWSGRD!BS$163) + SUM(YWSEST:YWSGRD!BS$164) + SUM(YWSEST:YWSGRD!BS$165)","v":2947.8308551334935},{"$f":"SUM(YWSEST:YWSGRD!BT$156) + SUM(YWSEST:YWSGRD!BT$163) + SUM(YWSEST:YWSGRD!BT$164) + SUM(YWSEST:YWSGRD!BT$165)","v":2955.7463480912402},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(YWSEST:YWSGRD!CH$156) + SUM(YWSEST:YWSGRD!CH$163) + SUM(YWSEST:YWSGRD!CH$164) + SUM(YWSEST:YWSGRD!CH$165)","v":2513.259523375355},{"$f":"SUM(YWSEST:YWSGRD!CI$156) + SUM(YWSEST:YWSGRD!CI$163) + SUM(YWSEST:YWSGRD!CI$164) + SUM(YWSEST:YWSGRD!CI$165)","v":2513.259523375355},{"$f":"SUM(YWSEST:YWSGRD!CJ$156) + SUM(YWSEST:YWSGRD!CJ$163) + SUM(YWSEST:YWSGRD!CJ$164) + SUM(YWSEST:YWSGRD!CJ$165)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CK$156) + SUM(YWSEST:YWSGRD!CK$163) + SUM(YWSEST:YWSGRD!CK$164) + SUM(YWSEST:YWSGRD!CK$165)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CL$156) + SUM(YWSEST:YWSGRD!CL$163) + SUM(YWSEST:YWSGRD!CL$164) + SUM(YWSEST:YWSGRD!CL$165)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CM$156) + SUM(YWSEST:YWSGRD!CM$163) + SUM(YWSEST:YWSGRD!CM$164) + SUM(YWSEST:YWSGRD!CM$165)","v":0},{"$f":"SUM(YWSEST:YWSGRD!CN$156) + SUM(YWSEST:YWSGRD!CN$163) + SUM(YWSEST:YWSGRD!CN$164) + SUM(YWSEST:YWSGRD!CN$165)","v":0}]
[]
[null,"Table 2f: WC Level DYAA -\nLevels of Service - Final Planning","Back to top of sheet"]
[null,"WRMP24 Reference","Component","Derivation","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100","2100-01","2101-02","2102-03","2103-04","2104-05"]
[null,"1.1FPL","Temporary Use Bans (modelled)","Input","% ",2]
[null,"1.2FPL","Temporary Use Bans (minimum)","Input","% ",2]
[null,"2.1FPL","Drought Permits/Orders (modelled)","Input","%",2]
[null,"2.2FPL","Drought Permits/Orders (minimum)","Input","% ",2]
[null,"3.1FPL","Non Essential Use Bans (modelled)","Input","%",2]
[null,"3.2FPL","Non Essential Use Bans (minimum)","Input","% ",2]
[null,"4.1FPL","Emergency Drought Orders (modelled)","Input","% ",2]
[null,"4.2FPL","Emergency Drought Orders (minimum)","Input","%",2]

{"sheet":"Options Appraisal Summary","index":7,"n_rows":245,"n_cols":57,"rows_kept":245,"cut":false,"hidden":false,"merged":[[3,45,3,46],[3,35,3,36],[3,37,3,38],[3,39,3,40],[3,41,3,42],[3,43,3,44]]}
[]
[null,"Regional Group","Water Resources North","Version",1,null,"Back to title page"]
[]
[null,"Table 4: WC Level - Options Appraisal Summary",null,"Note: this does not include export options (i.e. transfers from WReN to other regions) as these are not part of the WReN regional plan but potential options for consideration by other regional groups",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural capital Summary","Biodiversity and Habitat ",null,"Climate Regulation (CR)",null,"Natural Hazard Regulation (NHR)",null,"Water Purification (WP)",null,"Water Regulation (WReg)",null,"Recreation and Tourism"]
[null,"WRMP24 Reference","Option ID","Option Name","Option type\nDefined List","Option Group","WRZ(s) benefitting from option\n\nDefined codes, accept multiples using \",\" separator, or \"Company Wide\"","Option status\nDefined","Third Party Option Flag\nY/N","Partnership Option TOTEX - all parties \n(where applicable)\n\n","Interdependent Options\n(State one or more option IDs)","Preferred (Most Likely) Programme Y/N","Least Cost Programme\nY/N","Ofwat Core Programme Y/N","Alternative 1 - STW transfer maintained\nY/N","Alternative Programme 2 - Pathway 3 Low demand reduction\nY/N","Alternative 3 - enhanced environmental destimation\nY/N","Reason for option rejection","WRZ transfer is from\nDefined List","WRZ transfer is to\nDefined List","Gains in WAFU / Savings in Demand on full implementation (Ml/d)","Option benefits lead-in time (Years)","First year of option use in preferred programme (year)\n(Preferred programme (most likely) only)","Totex expenditure prior to option in use (£m)","Totex expenditure per annum post option in use under maximum utilisation scenario (£m)","Average totex expenditure per annum post option in use (£m)","Average option utilisation used for average totex expenditure and operational carbon forecasts (Ml/d)","Maximum option utilisation across the planning period (Ml/d)","Embodied carbon emissions\n(tCO2 equivalent)","Operational carbon emissions under maximum utilisation scenario\n(tCO2 equivalent per annum)","Average operational carbon emissions\n(tCO2 equivalent per annum)","Total Carbon Cost (£M)","Average Incremental Cost (AIC)\n(p/m3)","Total NPC (£m)","Natural capital impact of option\n(£m of costs; if value is negative, it implies £m of benefits)","B&H\nNon-monetised metric where applicable (net project biodiversity units as per the Defra Biodiversity Metric v3.0)","B&H\nMonetised metric where applicable (£M)","CR\nNon-monetised metric where applicable (define units)","CR\nMonetised metric where applicable (£M)","NHR\nNon-monetised metric where applicable (define units)","NHR\nMonetised metric where applicable (£M)","WP\nNon-monetised metric where applicable (define units)","WP\nMonetised metric where applicable (£M)","WReg\nNon-monetised metric where applicable (define units)","WReg\nMonetised metric where applicable (£M)","R&T\nNon-monetised metric where applicable (define units)","R&T\nMonetised metric where applicable (£M)","Total Carbon 000s tCO2","PWS Drought resilience  -this is a programme level metric only and N/A at option level","Leakage Reduction Ml/d","PCC Reduction l/h/d","Flood Risk Management (Non-Drought Resilience) (quantified residual effect significance scores for SEA objective 4.3)","Multi-Abstractor Benefit (quantified residual effect significance scores for SEA objectives 4.2 and 4.3)","Human and Social Well-being (quantified residual effect significance scores for SEA objectives 2.1, 2.2, 6.1, 6.2, 7.1 and 8.1)","Customer Preferred Option Type\n(preference type weights:\nLeakage and water efficiency: 3\nEnhancement of existing licenced supplies: 2\nNew supplies such as desalination and increased abstraction: 1)","Option Deliverability\n(complexity to deliver solution in a range of 1 to 5, where 1 is most complex and 5 is least complex)","Resilience Score (qualitative Y/N)"]
[null,"51dF","C1a","Domestic Customer Audits and Retrofit A","Household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C1b,  C1c, C1d, C1e","N","N","N","N","N","N","N/A","N/A","N/A",0.02,2,"N/A",0.87633656599999998,0.2375255281632653,0.2375255281632653,0.02,0.02,124.64145619999999,-1.4,-1.4,-5.447215E-3,7354.0142320000004,13.40208062,-9.2454497999999996E-2,"N/A","N/A","N/A",-6.1157099999999999E-3,"N/A",0,"N/A",0,"N/A",-8.6338790999999998E-2,"N/A","N/A",-1.5358544E-2,"N/A",0,3.8E-3,0,0,-0.33300000000000002,3,4,"N"]
[null,"51dF","C1ab","Domestic Customer Audits and Retrofit AB","Household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C1a, C1c, C1d, C1e","N","N","N","N","N","N","N/A","N/A","N/A",0.06,2,"N/A",0.87633656599999998,0.72762256163265315,0.72762256163265315,0.06,0.06,373.92436679999997,1.39,1.39,0.179939827,3399.6753979999999,18.269886029999999,-0.25928968299999999,"N/A","N/A","N/A",-1.7151570000000001E-2,"N/A",0,"N/A",0,"N/A",-0.24213811399999999,"N/A","N/A",0.50734436699999996,"N/A",0,1.0800000000000001E-2,0,0,-0.33333333300000001,3,3,"N"]
[null,"51dF","C1abc","Domestic Customer Audits and Retrofit ABC","Household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C1a, C1b, C1d, C1e","N","N","N","N","N","N","N/A","N/A","N/A",0.12,3,"N/A",1.7976802080000001,1.5000820958762886,1.5000820958762886,0.12,0.12,738.57913129999997,1.39,1.39,0.208538731,1060.6151890000001,10.801501829999999,-0.49017766200000001,"N/A","N/A","N/A",-3.2424410000000001E-2,"N/A",0,"N/A",0,"N/A",-0.45775324899999997,"N/A","N/A",0.58797961700000001,"N/A",0,2.0799999999999999E-2,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C1abcd","Domestic Customer Audits and Retrofit ABCD","Household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C1a, C1b, C1c, C1e","N","N","N","N","N","N","N/A","N/A","N/A",0.2,3,"N/A",1.7976802080000001,2.4427248144329896,2.4427248144329896,0.2,0.2,1212.2166629999999,1.39,1.39,0.190492246,2415.7573539999999,39.07729527,-0.82906163200000005,"N/A","N/A","N/A",-5.4841010000000003E-2,"N/A",0,"N/A",0,"N/A",-0.77422062300000005,"N/A","N/A",0.53709714900000005,"N/A",0,3.5799999999999998E-2,0,0,-0.33333333300000001,3,1,"N"]
[null,"51dF","C1abcde","Domestic Customer Audits and Retrofit ABCDE","Household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C1a, C1b, C1c, C1d","N","N","N","N","N","N","N/A","N/A","N/A",0.3,3,"N/A",1.7976802080000001,3.6080274092783502,3.6080274092783502,0.3,0.3,1800.2464150000001,1.39,1.39,0.17129387099999999,9330.2847380000003,216.2166048,-1.2488805270000001,"N/A","N/A","N/A",-8.2611309999999993E-2,"N/A",0,"N/A",0,"N/A",-1.166269217,"N/A","N/A",0.482966901,"N/A",0,5.4800000000000001E-2,0,0,-0.33333333300000001,3,1,"N"]
[null,"51dF","C2a","C2a Enhanced Metering Domestic Optants 14000 props","Metering optants","Customer Options","YWSGRD","Feasible","N","N/A","C2b, C2c","N","N","N","N","N","N","N/A","N/A","N/A",0.123,1,"N/A",0.39055095000000001,0.38354149515151514,0.38354149515151514,0.123,0.123,4645.6989670000003,32.266992700000003,32.266992700000003,2.6848800599999998,3320.5095500000002,31.824851840000001,-0.97771277499999998,"N/A","N/A","N/A",-6.4674029999999993E-2,"N/A",0,"N/A",0,"N/A",-0.91303874799999996,"N/A","N/A",7.5700793969999998,"N/A",0,4.3715999999999998E-2,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C2b","C2b Enhanced Metering Domestic Meter Optants 22,000 properties","Metering optants","Customer Options","YWSGRD","Feasible","N","N/A","C2a, C2c","N","N","N","N","N","N","N/A","N/A","N/A",0.18395308899999999,1,"N/A",0.58582641999999996,0.57229587404040405,0.57229587404040405,0.18395308899999999,0.18395308899999999,6953.4060879999997,48.395503140000002,48.395503140000002,4.021799208,1775.3850420000001,25.478359690000001,-1.4666609779999999,"N/A","N/A","N/A",-9.7017110000000004E-2,"N/A",0,"N/A",0,"N/A",-1.3696438639999999,"N/A","N/A",11.33955285,"N/A",0,6.5573828000000001E-2,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C2c","C2c Enhanced Metering Domestic Meter Optants 29,000 properties","Metering optants","Customer Options","YWSGRD","Feasible","N","N/A","C2a, C2b","N","N","N","N","N","N","N/A","N/A","N/A",0.24527078599999999,1,"N/A",0.78110190000000002,0.76306116404040403,0.76306116404040403,0.24527078599999999,0.24527078599999999,9271.2217230000006,64.523985390000007,64.523985390000007,5.3623169600000002,1773.8046770000001,33.94117284,-1.9556092110000001,"N/A","N/A","N/A",-0.12936020000000001,"N/A",0,"N/A",0,"N/A",-1.826249008,"N/A","N/A",15.11917264,"N/A",0,8.7431770000000006E-2,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dU","C3","Compulsory Metering","Metering compulsory","Customer Options","YWSGRD, YWSEST","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Yorkshire Water not classified as a water stressed area","N/A","N/A","(20) As we are 85% metered by 2050 without compulsory the option is mostly bringing forward the benefit of increased meter penetration ","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"51dF","C4","C4 Metering on change of occupancy","Metering change of occupancy","Customer Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N","This option is feasible however the benefits are still being assessed and the options is being considered further as a policy decision. Costs and benefits included for this draft are notional only and subject to further assessment","N/A","N/A",5.7016276049999997,1,"N/A",31.232055379999998,12.086187181818183,12.086187181818183,5.7016276049999997,5.7016276049999997,200329.49400000001,889.4892777,889.4892777,101.49973989999999,175.66985320000001,93.965774390000007,-48.746045549999998,"N/A","N/A","N/A",-3.2244674999999998,"N/A",0,"N/A",0,"N/A",-45.521578040000001,"N/A","N/A",286.18078739999999,"N/A",0,2.1148970619999998,0,1,0,3,3,"N"]
[null,"51dP","C5","C5 Smart Metering and Water Efficiency","Other water efficiency","Customer Options","YWSGRD, YWSEST","Preferred","N","N/A","C5b, C5c, C5d, C5e","Y","N","Y","Y","Y","Y","N/A","N/A","N/A",18.559999999999999,1,2025,10.4360842,15.024032484848485,15.024032484848485,18.559999999999999,18.559999999999999,10825.17,3372.7533170000002,3372.7533170000002,117.82132300000001,190.39232509999999,269.28644910000003,-62.076405549999997,"N/A","N/A","N/A",-4.1062479999999999,"N/A",0,"N/A",0,"N/A",-57.970157550000003,"N/A","N/A",332.19985609999998,"N/A",0,2.6490480000000001,0,1,0,3,5,"N"]
[null,"51dF","C6a","Water User Audits A","Non-household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C6b, C6c, C6d, C6e","N","N","N","N","N","N","N/A","N/A","N/A",0.2,2,"N/A",1.09987945,0.23269477602040817,0.23269477602040817,0.2,0.2,158.1420603,-15.71,-15.71,-0.50109832499999996,533.03278360000002,10.133077800000001,-0.92454498299999999,"N/A","N/A","N/A",-6.1157070000000001E-2,"N/A",0,"N/A",0,"N/A",-0.86338791400000003,"N/A","N/A",-1.4128579400000001,"N/A",0,3.7999999999999999E-2,0,0,-0.33333333300000001,3,3,"N"]
[null,"51dF","C6ab","Water User Audits AB","Non-household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C6a, C6c, C6d, C6e","N","N","N","N","N","N","N/A","N/A","N/A",0.6,3,"N/A",2.2231807149999998,0.7156528879381443,0.7156528879381443,0.6,0.6,474.42617919999998,-47.13,-47.13,-1.4810075140000001,6752.052079,360.13444579999998,-2.6934448230000001,"N/A","N/A","N/A",-0.17816677,"N/A",0,"N/A",0,"N/A",-2.5152780570000002,"N/A","N/A",-4.1757338209999997,"N/A",0,0.113,0,0,-0.33333333300000001,3,3,"N"]
[null,"51dF","C6abc","Water User Audits ABC","Non-household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C6a, C6b, C6d, C6e","N","N","N","N","N","N","N/A","N/A","N/A",1.2,3,"N/A",2.2231807149999998,1.435289437113402,1.435289437113402,1.2,1.2,936.80667040000003,-47.13,-47.13,-2.9217123470000002,500.7402687,50.794492759999997,-5.0023246139999999,"N/A","N/A","N/A",-0.33089521,"N/A",0,"N/A",0,"N/A",-4.6714294000000001,"N/A","N/A",-8.2378333300000008,"N/A",0,0.21299999999999999,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C6abcd","Water User Audits ABCD","Non-household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C6a, C6b, C6c, C6e","N","N","N","N","N","N","N/A","N/A","N/A",2,3,"N/A",2.2231807149999998,2.3707569298969071,2.3707569298969071,2,2,1537.746498,-47.13,-47.13,-4.8035985219999997,933.66371849999996,150.6531434,-8.3911643070000004,"N/A","N/A","N/A",-0.55506116000000005,"N/A",0,"N/A",0,"N/A",-7.8361031470000002,"N/A","N/A",-13.543853500000001,"N/A",0,0.36299999999999999,0,0,-0.33333333300000001,3,1,"N"]
[null,"51dF","C6abcde","Water User Audits ABCDE","Non-household water audit","Customer Options","YWSGRD","Feasible","N","N/A","C6a, C6b, C6c, C6d","N","N","N","N","N","N","N/A","N/A","N/A",3,3,"N/A",2.2231807149999998,3.5300282082474226,3.5300282082474226,3,3,2283.2370380000002,-47.13,-47.13,-7.1022536140000003,40.630361530000002,9.3991551169999994,-12.36839595,"N/A","N/A","N/A",-0.81814823000000003,"N/A",0,"N/A",0,"N/A",-11.55024772,"N/A","N/A",-20.02496296,"N/A",0,0.54300000000000004,0,0,-0.33333333300000001,3,1,"N"]
[null,"51dU","C7","Commercial water user audits and retrofit - customer pays","Non-household water audit","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Variation on C6 option, constrained out as there is no evidence customers would pay for the service making the benefits  too uncertain","N/A","N/A",1,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",0,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dU","C8","Business Customer supply pipe leakage/plumbing loss reduction","Other water efficiency","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Business customer service is under the control of commercial retailers. This otion requires agreement with retailers and no agreements are currently in place.","N/A","N/A",1,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dU","C9","Greywater supply to domestic customers","Household water recycling","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Option is technically feasible but success of delivery uncertain as would require housing developers to deliver or home owners to retrofit homes. This type of activity is considered as an innovation project and may become a scheme in the future.","N/A","N/A","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dU","C10","Greywater supply to industrial customers","Household water recycling","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Benefits are unceretain as it is not known if industrial uses would participate and accumulate a sizable benefit. ","N/A","N/A","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dU","C11","Rainwater harvesting for domestic customers","Rainwater harvesting","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Option is technically feasible but success of delivery uncertain as would require housing developers to deliver or home owners to retrofit homes. This type of activity is considered as an innovation project and may become a scheme in the future.","N/A","N/A","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dU","C12","Rainwater harvesting for commercial customers","Rainwater harvesting","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Benefits are uncertain as it is not known if industrial uses would participate and accumulate a sizable benefit. ","N/A","N/A","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dU","C13","Tariffs/special fees","Tariff","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Currently constrained out as a large proportion of customers are unmetered and tariff setting requires customer use to be metered.","N/A","N/A","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dU","C14","Customer platform","Water efficiency customer education / awareness","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Potential to develop as part of our water efficiency strategy but this would be an enabler to other intiatives and not a stand alone option","N/A","N/A","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dF","C15a","Household Flow Regulators A","Other water efficiency","Customer Options","YWSGRD","Feasible","N","N/A","C15b, C15c, C15d, C15e","N","N","N","N","N","N","N/A","N/A","N/A",0.28999999999999998,2,"N/A",1.1012086109999999,0.29658121030612244,0.29658121030612244,0.28999999999999998,0.28999999999999998,157.80219700000001,-11.39,-11.39,-0.34800142499999998,1396.168291,38.485154000000001,-0.121650656,"N/A","N/A","N/A",-8.0469800000000005E-3,"N/A",0,"N/A",0,"N/A",-0.113603673,"N/A","N/A",-0.98119780300000004,"N/A",0,5.0000000000000001E-3,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C15ac","Household Flow Regulators AC","Other water efficiency","Customer Options","YWSGRD","Feasible","N","N/A","C15a, C15c, C15d, C15e","N","N","N","N","N","N","N/A","N/A","N/A",0.377,3,"N/A",1.096300611,1.197002101030928,1.197002101030928,0.377,0.377,607.53845839999997,-11.39,-11.39,-2.7116484120000002,221.43216630000001,7.5466161749999996,-0.46053462499999998,"N/A","N/A","N/A",-3.0463580000000001E-2,"N/A",0,"N/A",0,"N/A",-0.43007104800000001,"N/A","N/A",-7.6455533640000004,"N/A",0,0.02,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C15acd","Household Flow Regulators ACD","Other water efficiency","Customer Options","YWSGRD","Feasible","N","N/A","C15a, C15b, C15d, C15e","N","N","N","N","N","N","N/A","N/A","N/A",0.49299999999999999,3,"N/A",1.096300611,2.3584926907216492,2.3584926907216492,0.49299999999999999,0.49299999999999999,1190.695336,-11.39,-11.39,-5.7625987949999997,2113.8025689999999,88.625714000000002,-0.89748391900000002,"N/A","N/A","N/A",-5.9367030000000001E-2,"N/A",0,"N/A",0,"N/A",-0.83811689300000003,"N/A","N/A",-16.247776229999999,"N/A",0,0.04,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C15acde","Household Flow Regulators ACDE","Other water efficiency","Customer Options","YWSGRD","Feasible","N","N/A","C15a, C15b, C15c, C15e","N","N","N","N","N","N","N/A","N/A","N/A",0.63800000000000001,3,"N/A",1.096300611,3.7466577350515462,3.7466577350515462,0.63800000000000001,0.63800000000000001,1900.805222,-11.39,-11.39,-7.2882082940000004,2329.0985930000002,118.2849039,-1.425050538,"N/A","N/A","N/A",-9.4264650000000005E-2,"N/A",0,"N/A",0,"N/A",-1.3307858829999999,"N/A","N/A",-20.549266339999999,"N/A",0,6.5000000000000002E-2,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C15acdeb","Household Flow Regulators ACDEB","Other water efficiency","Customer Options","YWSGRD","Feasible","N","N/A","C15a, C15b, C15c, C15d","N","N","N","N","N","N","N/A","N/A","N/A",0.69599999999999995,3,"N/A",1.096300611,4.3614402690721654,4.3614402690721654,0.69599999999999995,0.69599999999999995,2215.0237769999999,-34.17,-34.17,-7.9604645109999996,2720.3535440000001,151.24212410000001,-1.658421183,"N/A","N/A","N/A",-0.10970172,"N/A",0,"N/A",0,"N/A",-1.54871946,"N/A","N/A",-22.444707789999999,"N/A",0,7.4999999999999997E-2,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dU","C16","Household flow regulator-external","Other water efficiency","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","This is an alternative to C15 however, there is uncertainty over the savings and longevity of the scheme. This alterntive would be high cost and intrusive to customers and the C15 scheme is considered more feasible.","N/A","N/A","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dU","C17","Household self fit packs","Other water efficiency","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Already offer free packs and evidence shows low savings","N/A","N/A","negligible","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dU","C18","Household leaky loo repairs","Other water efficiency","Customer Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","We would consider this activity as part of home audit schemes or linked to smart metering customer communications and not as a stand alone option","N/A","N/A","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dF","C21a","Housing Associations Targeted Programme A","Retrofitting indoor water efficiency devices","Customer Options","YWSGRD","Feasible","N","N/A","C21b, C21c, C21d, C21e","N","N","N","N","N","N","N/A","N/A","N/A",3.0099999999999998E-2,2,"N/A",0.49213993700000003,9.4791008153061226E-2,9.4791008153061226E-2,3.0099999999999998E-2,3.0099999999999998E-2,70.189592709999999,-2.36,-2.36,-5.8807976999999997E-2,53251.0164,152.35329719999999,-0.121650656,"N/A","N/A","N/A",-8.0469800000000005E-3,"N/A",0,"N/A",0,"N/A",-0.113603673,"N/A","N/A",-0.16581040699999999,"N/A",0,5.0000000000000001E-3,0,0,-0.33333333300000001,3,3,"N"]
[null,"51dF","C21ab","Housing Associations Targeted Programme AB","Retrofitting indoor water efficiency devices","Customer Options","YWSGRD","Feasible","N","N/A","C21a, C21c, C21d, C21e","N","N","N","N","N","N","N/A","N/A","N/A",0.10535,2,"N/A",0.49213993700000003,0.34437560622448982,0.34437560622448982,0.10535,0.10535,245.66357450000001,-8.27,-8.27,-0.20199039099999999,1517.749826,14.483086009999999,-0.35998663400000003,"N/A","N/A","N/A",-2.38125E-2,"N/A",0,"N/A",0,"N/A",-0.33617413400000001,"N/A","N/A",-0.56951642499999999,"N/A",0,1.4999999999999999E-2,0,0,-0.33333333300000001,3,3,"N"]
[null,"51dF","C21abc","Housing Associations Targeted Programme ABC","Retrofitting indoor water efficiency devices","Customer Options","YWSGRD","Feasible","N","N/A","C21a, C21b, C21d, C21e","N","N","N","N","N","N","N/A","N/A","N/A",0.25585000000000002,3,"N/A",1.1623916110000001,0.83289854226804128,0.83289854226804128,0.25585000000000002,0.25585000000000002,587.97472900000002,-8.27,-8.27,-0.483034036,889.11749599999996,19.21204968,-0.93720658199999995,"N/A","N/A","N/A",-6.1994609999999999E-2,"N/A",0,"N/A",0,"N/A",-0.87521196999999995,"N/A","N/A",-1.361925271,"N/A",0,0.04,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C21abcd","Housing Associations Targeted Programme ABCD","Retrofitting indoor water efficiency devices","Customer Options","YWSGRD","Feasible","N","N/A","C21a, C21b, C21c, C21e","N","N","N","N","N","N","N/A","N/A","N/A",0.48159999999999997,3,"N/A",1.1623916110000001,1.551476911340206,1.551476911340206,0.48159999999999997,0.48159999999999997,1088.0755770000001,-8.27,-8.27,-0.89676338300000003,68.757189490000002,2.648262586,-1.8408971670000001,"N/A","N/A","N/A",-0.1217722,"N/A",0,"N/A",0,"N/A",-1.7191249689999999,"N/A","N/A",-2.5284444229999998,"N/A",0,0.08,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","C21abcde","Housing Associations Targeted Programme ABCDE","Retrofitting indoor water efficiency devices","Customer Options","YWSGRD","Feasible","N","N/A","C21a, C21b, C21c, C21d","N","N","N","N","N","N","N/A","N/A","N/A",0.78259999999999996,3,"N/A",1.1623916110000001,2.5028445577319589,2.5028445577319589,0.78259999999999996,0.78259999999999996,1750.0912579999999,-8.27,-8.27,-1.433330972,41.70500148,2.4828898819999998,-2.9456837330000001,"N/A","N/A","N/A",-0.19485194,"N/A",0,"N/A",0,"N/A",-2.7508317949999999,"N/A","N/A",-4.041308742,"N/A",0,0.13,0,0,-0.33333333300000001,3,2,"N"]
[null,"51dF","WAL Grid","Water appliance labelling","Other water efficiency","Customer Options","YWSGRD","Feasible","Y","N/A","WAL East","Y","Y","Y","Y","Y","Y","N/A","N/A","N/A",38.698358346279861,2,2027,0,0,0,0,38.698358346279861,0,0,0,0,0,0,0,"N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"51dF","WAL East","Water appliance labelling","Other water efficiency","Customer Options","YWSGRD","Feasible","Y","N/A","WAL Grid","Y","Y","Y","Y","Y","Y","N/A","N/A","N/A",0.2487196189265384,2,2027,0,0,0,0,0.2487196189265384,0,0,0,0,0,0,0,"N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"51aP","DV3","Magnesium Limestone new GW supply","New groundwater","Resource Options","YWSGRD","Preferred","N","N/A","N/A","Y","Y","Y","Y","Y","Y","N/A","N/A","N/A",5,3,2027,5.6437819310000004,0.64591895381443298,0.64591895381443298,5,5,2364.6443680000002,886.88829169999997,886.88829169999997,31.50755556,49.23327347,24.181391550000001,1.0837920720000001,-10.61,"N/A","N/A",0.105161452,"N/A",5.2046519999999997E-3,"N/A",0,"N/A",0,"N/A","N/A",88.836257810000006,"N/A",0,0,0,0,-0.5,1,4,"N"]
[null,"51aF","DV6(iv)","Tees to South Yorkshire - NWL import 50Ml/d","External raw water bulk supply/transfer","Resource Options","YWSGRD","Feasible","Y","N/A","DV6(v), DV6(vi)","N","N","N","N","N","N","N/A","NWLKLD","YWSGRD",50,10,"N/A",177.9061404,10.196625647777779,10.196625647777779,50,50,113297.2966,425.40760139999998,425.40760139999998,54.743006000000001,76.189153079999997,361.66920679999998,-212.8270632,-1486.32,"N/A","N/A",5.3409769220000003,"N/A",0.112362665,"N/A",0,"N/A",-282.3604995,"N/A","N/A",154.34913019999999,"N/A",0,0,-2,-1.5,-1.8333333329999999,2,3,"N"]
[null,"51aF","DV6(v)","Tees to South Yorkshire - NWL import 80Ml/d","External raw water bulk supply/transfer","Resource Options","YWSGRD","Feasible","Y","N/A","DV6(iv), DV6(vi)","N","N","N","N","N","N","N/A","NWLKLD","YWSGRD",80,15,"N/A",225.14744730000001,26.395782070588233,26.395782070588233,80,80,172535.9809,3323.5345280000001,3323.5345280000001,174.94348249999999,99.199168950000001,753.43606369999998,-381.59068739999998,-1517.64,"N/A","N/A",5.3880354629999996,"N/A",0.112362665,"N/A",0,"N/A",-451.77679920000003,"N/A","N/A",493.25706280000003,"N/A",0,0,-2,-1.5,-1.6666666670000001,2,2,"N"]
[null,"51aF","DV6(vi)","Tees to South Yorkshire - NWL import 140Ml/d","External raw water bulk supply/transfer","Resource Options","YWSGRD","Feasible","Y","N/A","DV6(iv), DV6(v)","N","N","N","N","N","N","N/A","NWLKLD","YWSGRD",140,15,"N/A",298.25654170000001,41.728992411764708,41.728992411764708,140,140,255839.66649999999,5519.983166,5519.983166,279.6636939,86.90842567,1155.1497859999999,-718.83397630000002,-1596.82,"N/A","N/A",5.4914858720000002,"N/A",0.112362665,"N/A",0,"N/A",-790.60939859999996,"N/A","N/A",788.51804200000004,"N/A",0,0,-2,-2,-1.6666666670000001,2,2,"N"]
[null,"51aF","DV7a(iv)","Tees to York Pipeline - NWL import 50 Ml/d","External raw water bulk supply/transfer","Resource Options","YWSGRD","Feasible","Y","N/A","DV7a(v), DV7a(vi)","N","N","N","N","N","N","N/A","NWLKLD","YWSGRD",50,10,"N/A",135.17228059999999,8.2505859877777787,8.2505859877777787,50,50,94116.662920000002,1938.7234619999999,1938.7234619999999,99.73443718,60.504783750000001,287.21565029999999,-241.47051970000001,-956.92,"N/A","N/A",2.6180428240000002,"N/A",3.8461644000000003E-2,"N/A",0,"N/A",-282.3604995,"N/A","N/A",281.20347700000002,"N/A",0,0,-1,-1.5,-1.8333333329999999,2,4,"N"]
[null,"51aF","DV7a(v)","Tees to York Pipeline - NWL import 80 Ml/d","External raw water bulk supply/transfer","Resource Options","YWSGRD","Feasible","Y","N/A","DV7a(iv), DV7a(vi)","N","N","N","N","N","N","N/A","NWLKLD","YWSGRD",80,15,"N/A",176.84945500000001,21.486470529411765,21.486470529411765,80,80,141141.59270000001,3257.1625170000002,3257.1625170000002,161.53720920000001,80.222088819999996,609.30162480000001,-410.23414389999999,-988.24,"N/A","N/A",2.6651013649999999,"N/A",3.8461644000000003E-2,"N/A",0,"N/A",-451.77679920000003,"N/A","N/A",455.45777550000003,"N/A",0,0,-1,-1.5,-1.6666666670000001,2,3,"N"]
[null,"51aP","DV7a(vi)","Tees to York Pipeline - NWL import 140 Ml/d","External raw water bulk supply/transfer","Resource Options","YWSGRD","Preferred","Y","N/A","DV7a(iv), DV7a(v)","Y","Y","N","Y","Y","Y","N/A","NWLKLD","YWSGRD",140,15,2049,238.01074009999999,34.567492576470585,34.567492576470585,140,140,208327.9975,5536.3040270000001,5536.3040270000001,263.37132250000002,71.545611879999996,950.95380669999997,-747.68811649999998,-1067.43,"N/A","N/A",2.7645017059999999,"N/A",3.8461644000000003E-2,"N/A",0,"N/A",-790.60939859999996,"N/A","N/A",742.58133599999996,"N/A",0,0,-1,-2,-1.6666666670000001,2,3,"N"]
[null,"51aP","DV8(iv)","New north to south internal transfer connection","Conjunctive use ","Resource Options","YWSGRD","Preferred","N","N/A","DV8(iv)","Y","Y","N","N","Y","Y","N/A","N/A","N/A",0,4,2035,76.295849700000005,3.451354678125,3.451354678125,0,0,47391.020770000003,1270.632869,1270.632869,60.296417310000002,0,68.417494939999997,47.170321780000002,-813.48,"N/A","N/A",3.8378898700000001,"N/A",9.7290746999999997E-2,"N/A",0,"N/A",0,"N/A","N/A",170.00709760000001,"N/A",0,0,-2,0,-2.3333333330000001,2,4,"N"]
[null,"51aP","DV8(v)","New WTW  (York) supplied by the River Ouse","Conjunctive use ","Resource Options","YWSGRD","Preferred","N","N/A","DV8(v)","Y","Y","Y","Y","Y","Y","N/A","N/A","N/A",50,4,2029,39.579272289999999,2.7909999854166667,2.7909999854166667,50,50,39676.298210000001,1843.0218030000001,1843.0218030000001,77.150621090000001,20.940806120000001,99.405813460000005,0.70825055400000003,-32.81,"N/A","N/A",5.1350714999999998E-2,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",217.5279022,"N/A",0,0,0,0,-0.33333333300000001,2,4,"Y"]
[null,"51aU","DV9a","New groundwater treated supply to South Yorkshire - link to existing connections ","Conjunctive use ","Resource Options","YWSGRD","Unconstrained","Y","N/A","R6, R6b, R6c, R6d, DV9b","N","N","N","N","N","N","This is a variation of option D6. As the resource is under WINEP invesitgation the scheme was not talen forward for scoping","N/A","N/A",20,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","DV9b","New groundwater raw water supply to South Yorkshire","Conjunctive use ","Resource Options","YWSGRD","Unconstrained","N","N/A","R6, R6b, R6c, R6d, DV9a","N","N","N","N","N","N","This is a variation of option D6. As the resource is under WINEP invesitgation the scheme was not talen forward for scoping","N/A","N/A",20,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","DV11b","Increase grid supplies to South Yorkshire - raw","Conjunctive use ","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Option is technically feasible but would require new connections and INNS risk of transfering raw water constrains it out","N/A","N/A",15,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","DV12c","River Don abstraction to South Yorkshire","New surface water","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","EA licensing data showed water availability was 10%, which would not provide a reliable source of water.  ","N/A","N/A","<10","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51cF","L1","L1 Active Leakage Control 14 Ml/d","Other leakage control","Distribution Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N","N/A","N/A","N/A",14.05,1,"N/A",0.54297831299999999,0.42077478474747476,0.42077478474747476,14.05,14.05,7388.0519999999997,676.77745100000004,676.77745100000004,23.194008350000001,10.760585839999999,10.890910399999999,-122.01922519999999,"N/A","N/A","N/A",-3.2483064100000001,"N/A",0,"N/A",0,"N/A",-118.7709188,"N/A","N/A",65.396025460000004,"N/A",14.05,0,0,0,-0.16666666699999999,3,4,"N"]
[null,"51cF","L2","L2 Active Leakage Control 30 Ml/d","Other leakage control","Distribution Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N","N/A","N/A","N/A",30.2,1,"N/A",1.167113528,6.0486842696969694,6.0486842696969694,30.2,30.2,15880.368,1454.7125169999999,1454.7125169999999,49.854797910000002,212.27963500000001,461.8234132,-262.2761994,"N/A","N/A","N/A",-6.9821248200000001,"N/A",0,"N/A",0,"N/A",-255.29407449999999,"N/A","N/A",140.5667181,"N/A",30.2,0,0,0.5,0.16666666699999999,3,4,"N"]
[null,"51cF","L3","L3 Active Leakage Control 46 Ml/d","Other leakage control","Distribution Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N","N/A","N/A","N/A",46.35,1,"N/A",1.7912487420000001,9.2833972464646468,9.2833972464646468,46.35,46.35,24372.684000000001,2232.64761,2232.64761,76.515588019999996,57.714150619999998,192.7048825,-402.53317349999998,"N/A","N/A","N/A",-10.7159432,"N/A",0,"N/A",0,"N/A",-391.81723030000001,"N/A","N/A",215.73741229999999,"N/A",46.35,0,0,1,0.33333333300000001,3,3,"N"]
[null,"51cF","L4","L4 Active Leakage Control 63 Ml/d","Other leakage control","Distribution Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N","N/A","N/A","N/A",62.5,1,"N/A",2.4153839559999999,11.50547291919192,11.50547291919192,62.5,62.5,32865,3010.5780009999999,3010.5780009999999,103.17624379999999,53.449395709999997,240.64868240000001,-542.79014770000003,"N/A","N/A","N/A",-14.4497616,"N/A",0,"N/A",0,"N/A",-528.34038610000005,"N/A","N/A",290.90772770000001,"N/A",62.5,0,0,1,0.33333333300000001,3,2,"N"]
[null,"51cF","L5","L5 Active Leakage Control 79 Ml/d","Other leakage control","Distribution Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N","N/A","N/A","N/A",78.650000000000006,1,"N/A",3.0176543850000002,18.057021333333331,18.057021333333331,78.650000000000006,78.650000000000006,49849.631990000002,5450.657209,5450.657209,184.09485950000001,61.27034973,347.14407540000002,-683.04712180000001,"N/A","N/A","N/A",-18.183579999999999,"N/A",0,"N/A",0,"N/A",-664.86354180000001,"N/A","N/A",519.05957509999996,"N/A",78.650000000000006,0,0,2,0.16666666699999999,3,2,"N"]
[null,"51cP","L6","L6 Active Leakage Control 95 Ml/d","Other leakage control","Distribution Options","YWSGRD","Preferred","N","N/A","N/A","Y","Y","Y","Y","Y","Y","N/A","N/A","N/A",95.3,1,2025,3.6636543850000001,18.987261333333333,18.987261333333333,95.3,94.8,49849.631990000002,4566.4447090000003,4566.4447090000003,156.4977385,53.244333070000003,363.61551040000001,-823.30409599999996,"N/A","N/A","N/A",-21.9173984,"N/A",0,"N/A",0,"N/A",-801.38669760000005,"N/A","N/A",441.24887510000002,"N/A",95.3,0,0,2,0.16666666699999999,3,1,"N"]
[null,"51aU","R1b","Increase River Ouse treatment capacity to maximum 130Ml/d + Expansion to Grid","Surface water enhancement","Resource Options","YWSGRD","Unconstrained","N","N/A","R1a, R1c, R1d, R1d(i), R1e, R1f, R1g","N","N","N","N","N","N","This option is the same as R1a but would make use of a greater volume (the daily maximum licenced limit) however it is infeasible due to the above reasons and uncertianty over whether the maximum volumes will be availble in the future.","N/A","N/A",60,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aF","R1c","Grid network enhancement: New River Ouse WTW to York (30Ml/d capcity)","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","R1a, R1b, R1d, R1d(i), R1e, R1f, R1g","N","N","N","N","N","N",null,"N/A","N/A",0,4,"N/A",67.86633243,2.0810627083333331,2.0810627083333331,0,0,46572.265630000002,1405.225999,1405.225999,64.612565700000005,0,448.00261719999997,4.6707466719999999,-296.36,"N/A","N/A",0.37473092699999999,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",182.17657460000001,"N/A",0,0,-1,-0.5,-1,1,4,"N"]
[null,"51aF","R1c(i)","Grid network enhancement: New River Ouse WTW to York (60Ml/d capcity)","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","R1a, R1b, R1d, R1d(i), R1e, R1f, R1g","N","N","N","N","N","N",null,"N/A","N/A",0,4,"N/A",111.56138489999999,4.5972308197916663,4.5972308197916663,0,0,116681.1495,2089.815263,2089.815263,112.90859949999999,0,127.2104764,4.6707466719999999,-296.36,"N/A","N/A",0.37473092699999999,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",318.34832239999997,"N/A",0,0,-1,-0.5,-1,1,4,"N"]
[null,"51aF","R1d","Grid network enhancement: New River Ouse WTW to North Yorkshire 1","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","R1a, R1b, R1c, R1d(i), R1e, R1f, R1g","N","N","N","N","N","N",null,"N/A","N/A",15,4,"N/A",20.5541339,1.7926858552083333,1.7926858552083333,15,15,9542.2658499999998,3207.678042,3207.678042,113.1692374,385.26811789999999,548.65926039999999,27.035539180000001,-596,"N/A","N/A",1.09214951,"N/A",3.0616889999999998E-3,"N/A",0,"N/A",0,"N/A","N/A",319.08319690000002,"N/A",0,0,0,0,-0.83333333300000001,1,4,"Y"]
[null,"51aF","R1d(i)","Grid network enhancement: New River Ouse WTW to North Yorkshire 2","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","R1a, R1b, R1c, R1d, R1e, R1f, R1g","N","N","N","N","N","N",null,"N/A","N/A",0,4,"N/A",13.07076391,0.74388558781250003,0.74388558781250003,0,0,5249.3137489999999,1223.3252440000001,1223.3252440000001,43.730881869999997,0,24.762162830000001,27.035539180000001,-596,"N/A","N/A",1.09214951,"N/A",3.0616889999999998E-3,"N/A",0,"N/A",0,"N/A","N/A",123.3001998,"N/A",0,0,0,0,-0.83333333300000001,1,4,"Y"]
[null,"51aF","R1e","Grid network enhancement: New River Ouse WTW to North Yorkshire 3","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","R1a, R1b, R1c, R1d, R1d(i), R1f, R1g","N","N","N","N","N","N",null,"N/A","N/A",5,3,"N/A",2.1122519130000001,5.6906677412371133E-2,5.6906677412371133E-2,5,5,865.69622270000002,59.543449150000001,59.543449150000001,2.366068303,37.040582360000002,18.192835089999999,0,"unacceptable loss","N/A","N/A",0,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",6.6711825149999999,"N/A",0,0,0,0,-1,1,4,"Y"]
[null,"51aF","R1f","Grid network enhancement: New River Ouse WTW to North Yorkshire 4","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","R1a, R1b, R1c, R1d, R1d(i), R1e, R1g","N","N","N","N","N","N",null,"N/A","N/A",10,4,"N/A",16.274300950000001,0.92401051447916671,0.92401051447916671,10,10,5502.5756369999999,1519.1349580000001,1519.1349580000001,53.944987470000001,37.605113660000001,35.70222553,20.34938077,-268,"N/A","N/A",1.1515271119999999,"N/A",1.6921971000000001E-2,"N/A",1.117297E-3,"N/A",0,"N/A","N/A",152.09909909999999,"N/A",0,0,0,0,-1.1666666670000001,1,4,"Y"]
[null,"51aF","R1g","Grid network enhancement: New River Ouse WTW to York","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","R1a, R1b, R1c, R1d, R1d(i), R1e, R1f","N","N","N","N","N","N",null,"N/A","N/A",25,4,"N/A",3.5317730009999999,0.29452736604166668,0.29452736604166668,25,25,1446.5637320000001,494.19039759999998,494.19039759999998,17.42704281,4.7582776429999996,11.293750040000001,0.612597948,-60,"N/A","N/A",0.133403523,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",49.1359371,"N/A",0,0,0,0,-0.66666666699999999,1,4,"Y"]
[null,"51aF","R2","River Ouse to York WTW","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","R1a, R1b, R1c, R1d, R1d(i), R1e, R1f","N","N","N","N","N","N",null,"N/A","N/A",60,3,"N/A",14.120808,2.8878834597938146,2.8878834597938146,60,60,11170.24115,4339.7220440000001,4339.7220440000001,154.03074810000001,14.75782237,86.981341499999999,1.841942843,-64.56,"N/A","N/A",0.131090496,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",434.29314040000003,"N/A",0,0,-1,-1,-0.33333333300000001,2,1,"N"]
[null,"51aF","R3","Increased River Ouse pumping capacity","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",10,3,"N/A",4.8412300750000004,2.4769741268041234,2.4769741268041234,10,10,1457.4341159999999,802.65746039999999,802.65746039999999,28.273064000000002,71.735774019999994,70.467418359999996,19.456588910000001,-307.12,"N/A","N/A",2.4043928029999999,"N/A",7.3422768999999999E-2,"N/A",0,"N/A",0,"N/A","N/A",79.716536509999997,"N/A",0,0,-1,0,-0.5,2,4,"N"]
[null,"51aP","R3a","River Ouse licence transfer","Surface water enhancement","Resource Options","YWSGRD","Preferred","N","N/A","N/A","Y","N","Y","Y","Y","Y","N/A","N/A","N/A",0.3,2,2027,3.0183668E-2,1.0579323142857143E-2,1.0579323142857143E-2,0.3,15,0.02,24.4,24.4,0.85242097100000003,338.62065510000002,10.325141820000001,0,"N/A","N/A","N/A",0,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",2.4034200000000001,"N/A",0,0,0,0,0.17,2,5,"N"]
[null,"51aF","R5","Aquifer Storage and Recovery Scheme 1","Aquifer recharge/Aquifer storage recovery","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",6.58,3,"N/A",9.8997385019999999,0.50955938278350521,0.50955938278350521,6.58,6.58,4566.6927189999997,294.69269830000002,294.69269830000002,11.81023819,53.103310049999997,34.324171120000003,-123.0285325,-7.0000000000000007E-2,"N/A","N/A",1.17932E-4,"N/A",0,"N/A",0,"N/A",-123.0346673,"N/A","N/A",33.299230799999997,"N/A",0,0,-1,-1,-0.5,2,2,"N"]
[null,"51aF","R6","South Yorkshire Groundwater Option 1","Groundwater enhancement","Resource Options","YWSGRD","Feasible","Y","N/A","R6b, R6c, R6d, DV9a","N","N","N","N","N","N","Resource under WINEP invesitgation","N/A","N/A",12,3,"N/A",3.2526773320000002,1.2295785567010309,1.2295785567010309,12,12,1081.517073,895.34945500000003,895.34945500000003,31.345056799999998,30.148829800000001,35.538924309999999,-5.116967E-3,-0.08,"N/A","N/A",1.17932E-4,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",88.378088939999998,"N/A",0,0,0,-1.5,-0.5,2,4,"N"]
[null,"51aF","R6b","South Yorkshire Groundwater Option 2","Conjunctive use ","Resource Options","YWSGRD","Feasible","N","N/A","R6, R6c, R6d","N","N","N","N","N","N",null,"N/A","N/A",20,4,"N/A",9.2227251470000002,0.9725225470833333,0.9725225470833333,20,20,2675.5684609999998,1902.872691,1902.872691,66.075296980000005,13.77511241,26.15613261,9.5205577179999992,-159,"N/A","N/A",1.135818134,"N/A",5.2404894E-2,"N/A",4.0629000000000001E-4,"N/A",0,"N/A","N/A",186.3007781,"N/A",0,0,-1,-0.5,-0.83333333300000001,2,4,"Y"]
[null,"51aF","R6c","South Yorkshire Groundwater Option 3","Conjunctive use ","Resource Options","YWSGRD","Feasible","N","N/A","R6, R6b, R6d","N","N","N","N","N","N",null,"N/A","N/A",10,4,"N/A",10.03003921,0.88160684437499992,0.88160684437499992,10,10,3420.8545429999999,1608.755279,1608.755279,56.273975870000001,26.289620459999998,24.959317160000001,9.5205577179999992,-159,"N/A","N/A",1.135818134,"N/A",5.2404894E-2,"N/A",4.0629000000000001E-4,"N/A",0,"N/A","N/A",158.66573399999999,"N/A",0,0,-1,-1.5,-1.1666666670000001,2,4,"Y"]
[null,"51aF","R6d","South Yorkshire Groundwater Option 4","Conjunctive use ","Resource Options","YWSGRD","Feasible","N","N/A","R6, R6b, R6c","N","N","N","N","N","N",null,"N/A","N/A",20,4,"N/A",11.90240595,1.6238922135416667,1.6238922135416667,20,20,5198.7637199999999,3226.6871839999999,3226.6871839999999,112.2793279,24.161987679999999,45.878693040000002,9.5205577179999992,-159,"N/A","N/A",1.135818134,"N/A",5.2404894E-2,"N/A",4.0629000000000001E-4,"N/A",0,"N/A","N/A",316.57407699999999,"N/A",0,0,0,-0.5,-0.83333333300000001,2,4,"Y"]
[null,"51aU","R7","Doncaster - River Water Recharge","Aquifer recharge/Aquifer storage recovery","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","No guarantee recharging aquifer could provide water to go into supply. Also water quality risks would need to be reviewed. ","N/A","N/A","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R8a","Sherwood Sandstone and Magnesian Limestone Boreholes option 1","New groundwater","Resource Options","YWSGRD","Unconstrained","N","N/A","R8b, R8c, R8d, R8e, R8f, R8g, R8h","N","N","N","N","N","N","The location of this option was in a flood risk area and an alternative location was found - R8b","N/A","N/A",5,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aP","R8b","Sherwood Sandstone and Magnesian Limestone Boreholes option 2","New groundwater","Resource Options","YWSGRD","Preferred","N","N/A","R8a, R8c, R8d, R8e, R8f, R8g, R8h","Y","N","Y","Y","Y","Y","N/A","N/A","N/A",5,3,2027,24.350089520000001,0.76372821907216493,0.76372821907216493,5,5,16276.851849999999,35.502788000000002,35.502788000000002,7.0006089940000003,37.248023680000003,18.29472187,3.467062839,-71.209999999999994,"N/A","N/A",0.17696673099999999,"N/A",3.3192930000000001E-3,"N/A",0,"N/A",0,"N/A","N/A",19.738373679999999,"N/A",0,0,-1,-0.5,-0.83333333300000001,1,4,"Y"]
[null,"51aF","R8c","Sherwood Sandstone and Magnesian Limestone Boreholes option 3","New groundwater","Resource Options","YWSGRD","Feasible","N","N/A","R8a, R8b, R8d, R8e, R8f, R8g, R8h","N","N","N","N","N","N",null,"N/A","N/A",5,3,"N/A",24.41701072,0.81919823381443291,0.81919823381443291,5,5,15862.49267,41.009808020000001,41.009808020000001,7.0440827639999997,40.006051169999999,19.649353359999999,2.8374924359999998,-73.290000000000006,"N/A","N/A",0.13355750799999999,"N/A",5.7417200000000003E-5,"N/A",4.6587800000000001E-5,"N/A",0,"N/A","N/A",19.860948950000001,"N/A",0,0,-1,-1.5,-1.1666666670000001,1,4,"Y"]
[null,"51aU","R8d","Sherwood Sandstone and Magnesian Limestone Boreholes option 4","New groundwater","Resource Options","YWSGRD","Unconstrained","N","N/A","R8a, R8b, R8c, R8e, R8f, R8g, R8h","N","N","N","N","N","N","Constrained out as boreholes were located in flood zones and the raw water pipeline routes were travelling through flood zones. Alaso the full proposed benefit of 30Ml/d may not be available. ","N/A","N/A",20,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R8e","Sherwood Sandstone and Magnesian Limestone Boreholes option 5","New groundwater","Resource Options","YWSGRD","Unconstrained","N","N/A","R8a, R8b, R8c, R8d, R8f, R8g, R8h","N","N","N","N","N","N","This option was found to be located in flood zones and options R8f, g, and h were created to avoid the risk","N/A","N/A",15,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aF","R8f","Sherwood Sandstone and Magnesian Limestone Boreholes option 6","New groundwater","Resource Options","YWSGRD","Feasible","N","N/A","R8a, R8b, R8c, R8d, R8e, R8g, R8h","N","Y","N","N","N","N",null,"N/A","N/A",20,4,"N/A",54.748529269999999,2.7618125843750003,2.7618125843750003,20,20,39415.202830000002,219.63300129999999,219.63300129999999,21.49647332,286.48833969999998,543.98300219999999,14.32683332,-300.64,"N/A","N/A",0.89754113800000002,"N/A",1.6363857999999998E-2,"N/A",1.218869E-3,"N/A",0,"N/A","N/A",60.609787449999999,"N/A",0,0,-1,-0.5,-1,1,4,"Y"]
[null,"51aP","R8g","Sherwood Sandstone Boreholes support to North Yorkshire","New groundwater","Resource Options","YWSGRD","Preferred","N","N/A","R8a, R8b, R8c, R8d, R8e, R8f, R8h","Y","Y","Y","Y","Y","Y","N/A","N/A","N/A",15,4,2028,54.887286869999997,3.4122377812500004,3.4122377812500004,15,15,36689.099929999997,5555.8366539999997,5555.8366539999997,203.16467159999999,280.53159169999998,399.50426329999999,15.155470559999999,-324,"N/A","N/A",0.64346351000000002,"N/A",1.1826269999999999E-3,"N/A",0,"N/A",0,"N/A","N/A",572.82733700000006,"N/A",0,0,-1,-1,-0.83333333300000001,1,4,"Y"]
[null,"51aF","R8h","New groundwater (Sherwood Sandstone) supply to existing North Yorkshire WTW","New groundwater","Resource Options","YWSGRD","Feasible","N","N/A","R8a, R8b, R8c, R8d, R8e, R8f, R8g","N","N","N","N","N","N",null,"N/A","N/A",5.5,3,"N/A",25.110137569999999,1.2442183278350516,1.2442183278350516,5.5,5.5,14842.161459999999,1695.2735459999999,1695.2735459999999,63.887179580000002,67.688086269999999,36.570213639999999,0,"tbc","N/A","N/A",0,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",180.1313322,"N/A",0,0,"tbc","tbc","tbc",1,4,"Y"]
[null,"51aU","R10","Millstone Grit Groundwater Option","New groundwater","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Borehole locations have not been identified within a feasible distance to existing WTW.","N/A","N/A","1-10","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R11","South Yorkshire Groundwater Option 2","Conjunctive use ","Resource Options","YWSGRD","Unconstrained","N","N/A","R6","N","N","N","N","N","N","R6 was considered to be the preferred and more reliable option for this resource","N/A","N/A","10-20","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aF","R12","East Yorkshire Groundwater Option 1","New groundwater","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N","N/A","N/A","N/A",8,3,"N/A",2.754969097,0.82761519896907221,0.82761519896907221,8,8,1044.5733640000001,838.06535740000004,838.06535740000004,29.351051269999999,30.941727490000002,24.31571902,5.2737433E-2,-62.68,"N/A","N/A",1.1498296999999999E-2,"N/A",4.2486999999999999E-4,"N/A",0,"N/A",0,"N/A","N/A",82.755945710000006,"N/A",0,0,0,-1,-0.5,2,4,"N"]
[null,"51aP","R13","East Yorkshire Groundwater Option 2","New groundwater","Resource Options","YWSGRD","Preferred","N","N/A","N/A","Y","Y","Y","Y","Y","Y","N/A","N/A","N/A",6,3,2025,4.8274416090000001,0.39253039237113402,0.39253039237113402,6,6,3293.4205569999999,677.96,677.96,25.058251439999999,22.953705100000001,13.528717260000001,3.7069316999999997E-2,-31.05,"N/A","N/A",7.1783630000000001E-3,"N/A",2.6554299999999997E-4,"N/A",0,"N/A",0,"N/A","N/A",70.65230056,"N/A",0,0,-1,-1.5,-0.5,1,4,"N"]
[null,"51aERROR","R14a","Minewater for potable use option 1","New groundwater","Resource Options","YWSGRD","Unconstrained ","N","N/A","N/A","N","N","N","N","N","N","Water treatability concerns - heavy metals in water quality sampling data","N/A","N/A","2-3","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aERROR","R14b","Minewater for potable use option 2","New groundwater","Resource Options","YWSGRD","Unconstrained ","N","N/A","N/A","N","N","N","N","N","N","Water treatability concerns - heavy metals in water quality sampling data","N/A","N/A","2-3","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aERROR","R16","Reuse abandoned third party GW source option 1","New groundwater","Resource Options","YWSGRD","Unconstrained ","N","N/A","N/A","N","N","N","N","N","N","No water is available for new abstraction licences in this area","N/A","N/A",1.26,2,"N/A",1.011112601,5.4179958816326527E-2,5.4179958816326527E-2," ",1.26,807.91969819999997,58.106946229999998,58.106946229999998,2.3165107549999999,17.030924039999999,2.1810724019999999,0,null,"N/A","N/A",0," ",0," ",0," ",0," "," ",6.5314539009999999," ",0,0,"N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aF","R17","Reuse abandoned third party GW source option 2","New groundwater","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",2.5,2,"N/A",1.0389526060000001,0.15702522081632653,0.15702522081632653,2.5,2.5,732.93869429999995,103.66664129999999,103.66664129999999,3.8815325490000001,20.02460542,5.0882132110000002,-0.54603348299999999,-13.46,"N/A","N/A",9.6962006000000003E-2,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",10.944067860000001,"N/A",0,0,0,-0.5,-1,1,3,"N"]
[null,"51aF","R18","Reuse abandoned third party GW source option 3","New groundwater","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",1.27,2,"N/A",1.298326885,8.3327399387755102E-2,8.3327399387755102E-2,1.27,1.27,535.63386890000004,76.390113380000003,76.390113380000003,2.8586614930000001,24.67227703,3.1847421740000001,0,-0.53,"N/A","N/A",0,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",8.0600600369999995,"N/A",0,0,-1,-0.5,-0.83333333300000001,1,3,"N"]
[null,"51aF","R19","Reuse abandoned third party GW source option 4","New groundwater","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",1.29,2,"N/A",1.1229339650000001,0.22416542346938775,0.22416542346938775,1.29,1.29,766.20363229999998,92.005548289999993,92.005548289999993,3.4859628119999999,53.595133320000002,7.0271041639999998,-1.3827534619999999,-0.4,"N/A","N/A",7.6926795000000006E-2,"N/A",3.2193719999999999E-3,"N/A",0,"N/A",0,"N/A","N/A",9.8287501390000003,"N/A",0,0,-1,-0.5,-0.5,1,3,"N"]
[null,"51aU","R20","Embankment raising 1","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A","<0.5","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R21","Dam Raising Option 1","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Safety risk of extending an existing reservoir and environmental impact concerns","N/A","N/A",0.28000000000000003,2,"N/A",0.42730611400000001,3.6145634224489798E-2,3.6145634224489798E-2," ",0.28000000000000003,827.80492079999999,8.06,8.06,0.57517363099999996,46.164092080000003,1.313783052,-2.1750298560000001,null,"N/A","N/A",0," ",0," ",0," ",-2.1750298560000001," "," ",1.6217149209999999," ",0,0,"N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R22","Dam Raising Option 2","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A","<0.5","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R23","Dam Raising Option 3","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Safety risk of extending an existing reservoir and environmental impact concerns","N/A","N/A",0.05,2,"N/A",0.42549462500000002,3.3134496581632651E-2,3.3134496581632651E-2," ",0.05,827.50986239999997,1.44,1.44,0.34379931600000002,241.69444540000001,1.2282817509999999,-0.388398189,null,"N/A","N/A",0," ",0," ",0," ",-0.388398189," "," ",0.96934986199999995," ",0,0,"N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R24","Dam Raising Option 4","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Safety risk of extending an existing reservoir and environmental impact concerns","N/A","N/A",2,3,"N/A",3.3581970490000002,0.10875485979381444,0.10875485979381444," ",2,2636.9656559999999,115.9,115.9,4.943112277,26.521261519999999,5.2104681560000001,-15.377397670000001,null,"N/A","N/A",0," ",0," ",0," ",-15.377397670000001," "," ",13.93721566," ",0,0,"N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R25a","Embankment raising 2","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Safety risk of extending an existing reservoir and environmental impact concerns","N/A","N/A","<1","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R25b","Embankment raising 3","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Safety risk of extending an existing reservoir and environmental impact concerns","N/A","N/A","<1","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R26","Reservoir catchment increase","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Safety risk of extending an existing reservoir and environmental impact concerns","N/A","N/A","<1","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R27","Reservoir extension","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","No significant additional benefits and environmental impacts high","N/A","N/A","10-20","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R28","Extend reservoirs sideways","Reservoir enlargement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Safety risk of extending an existing reservoir and environmental impact concerns","N/A","N/A",1,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aF","R29","Reservoir De-silting","Reservoir enlargement","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",11,4,"N/A",236.20546619999999,8.5265182645833324,8.5265182645833324,11,11,346133.34980000003,878.35,878.35,153.44826979999999,19.880048160000001,20.761489149999999,-83.703772900000004,"N/A","N/A","N/A",0,"N/A",0,"N/A",0,"N/A",-83.703772900000004,"N/A","N/A",432.6508298,"N/A",0,0,0,-0.5,-1,2,2,"N"]
[null,"51aU","R30","Use compensation reservoir as supply\n","Surface water enhancement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","It is unlikely there would be additional water in the compensation reservoir for use in supply. Also likely to be significant objections from public and local groups","N/A","N/A","<1","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aP","R31a","Additonal bankside storage at York WTW","Surface water enhancement","Resource Options","YWSGRD","Preferred","N","N/A","N/A","Y","Y","N","N","Y","Y","N/A","N/A","N/A",10.6,4,2066,50.774554260000002,1.7819815083333335,1.7819815083333335,10.6,10.6,63312.558010000001,729.88,729.88,47.435686019999999,492.8466128,495.98212469999999,3.0195974900000002,-34.31,"N/A","N/A",5.8047082E-2,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",133.74597800000001,"N/A",0,0,0,0,-0.33333333300000001,2,2,"N"]
[null,"51aU","R32","Swale new pumped storage reservoir","New reservoir","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","High environmental impacts and likely to be significant objections from public and local groups","N/A","N/A",35,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R33","Storage on the River Hull","New surface water","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","No onsite location to build storage","N/A","N/A","5-10","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aF","R34","River Calder Abstraction option 1","New surface water","Resource Options","YWSGRD","Feasible","N","N/A","R86","N","N","N","N","N","N",null,"N/A","N/A",9.2899999999999991,3,"N/A",4.4368628149999996,1.4101377360824741,1.4101377360824741,9.2899999999999991,9.2899999999999991,2506.853415,155.58497,155.58497,6.2692845300000002,45.211045859999999,41.258443499999998,6.2710739999999997E-3,-0.21,"N/A","N/A",4.5215099999999997E-4,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",17.676387989999998,"N/A",0,0,-1,-1,-1,1,3,"Y"]
[null,"51aF","R35","River Aire Abstraction option 1","New surface water","Resource Options","YWSGRD","Feasible","N","N/A","R86","N","N","N","N","N","N",null,"N/A","N/A",9.2899999999999991,3,"N/A",19.555605920000001,1.2112359876288659,1.2112359876288659,9.2899999999999991,9.2899999999999991,16785.035909999999,345.77930670000001,345.77930670000001,17.910309489999999,255.32385619999999,233.0020174,19.000358179999999,-308.18,"N/A","N/A",2.3964197110000001,"N/A",7.3422768999999999E-2,"N/A",0,"N/A",0,"N/A","N/A",50.498518310000001,"N/A",0,0,-1,-1,-0.83333333300000001,1,4,"N"]
[null,"51aU","R36","River Aire Abstraction option 2","New surface water","Resource Options","YWSGRD","Unconstrained","N","N/A","R86","N","N","N","N","N","N","Constrained out as requires installing a pipeline through a built up area of Leeds for treatment, which is unlikely to be feasible. Other River Aire options have been created..","N/A","N/A",10,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R37","River Aire Abstraction option 3","New surface water","Resource Options","YWSGRD","Unconstrained","N","N/A","R37b","N","N","N","N","N","N","Alternative abstraction location closer to WTW identified - R37b(ii)","N/A","N/A",33.5,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aP","R37b(ii)","River Aire Abstraction option 4","New surface water","Resource Options","YWSGRD","Preferred","N","N/A","R37","Y","N","Y","Y","Y","Y","N/A","N/A","N/A",33.5,4,2025,45.773598739999997,2.4000628499999999,2.4000628499999999,33.5,33.5,44667.082159999998,90.221963430000002,90.221963430000002,18.92997982,101.9908879,324.38036849999997,1.052393495,-38.14,"N/A","N/A",0.103728264,"N/A",1.6162559999999999E-3,"N/A",0,"N/A",0,"N/A","N/A",53.37350163,"N/A",0,0,-1,-1,-0.66666666699999999,1,4,"Y"]
[null,"51aU","R38","River Trent river abstraction and bankside storage","New surface water","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","No new supplies identified from the River Trent ","N/A","N/A","30-35","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R39","River Abstraction – Lower Don","New surface water","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","This scheme will take flow from downstream and release upstream to compensate the river, allowing greater reservoir releases to go into supply. The downstream water quality would not be acceptable to the upstream environment. Water may not be available at low flows.","N/A","N/A",40,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R40","Reservoir supported abstraction from the River Wharfe","New surface water","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","This scheem would pump water frm the R Wharfe to an existing reservoir. The reservoir is currently used to support the river so the scheme would nto be viable. ","N/A","N/A","5-10","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51cU","R43","East Yorkshire internal transfer 1","Internal potable transfer","Distribution Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Potential resilience scheme but no water resource benefit","N/A","N/A",1,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51cU","R44","East Yorkshire internal transfer 2","Internal potable transfer","Distribution Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Potential resilience scheme but no water resource benefit","N/A","N/A",1,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51cU","R45","Dales pipeline connection","Internal potable transfer","Distribution Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","There is no potential to increase abstraction from Grimwith without creating a risk of not meeting the compensation requirements. A licence variation (R90) to transfer more water to Chelker via an existing connection is being considered to reduce pumping from the river but this would mean a corresponding reduction in the river abstraction.","N/A","N/A",6,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dF","R48","Reduce level of service to 1:200","Change in levels of service","Customer Options","YWSGRD","Feasible","N","N/A","N/A","Y","Y","Y","Y","Y","Y",null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N"]
[null,"51aF","R49","Supply Dales from the Tees - raw import and new WTW","External raw water bulk supply/transfer","Resource Options","YWSGRD","Feasible","Y","N/A","R50, R51","N","N","N","N","N","N",null,"NWLKLD","YWSGRD",15,4,"N/A",68.717648850000003,2.8233403156249999,2.8233403156249999,15,15,42175.859570000001,4584.2648929999996,4584.2648929999996,172.231122,84.28899208,120.03572029999999,-84.708149849999998,"tbc","N/A","N/A",0,"N/A",0,"N/A",0,"N/A",-84.708149849999998,"N/A","N/A",485.60950170000001,"N/A",0,0,"tbc","tbc","tbc",2,4,"Y"]
[null,"51aU","R50","Supply Dales from the Tees - raw 2","External raw water bulk supply/transfer","Resource Options","YWSGRD","Unconstrained","Y","N/A","R49, R50","N","N","N","N","N","N","Constrained out as need can be met by NWL existing licence","N/A","N/A",15,3,"N/A",20.829142780000002,6.2346505072164948,6.2346505072164948," ",15,5597.7090040000003,1696.313486,1696.313486,60.64441111,123.9473038,182.63369900000001,0,null,"N/A","N/A",0," ",0," ",0," ",0," "," ",170.9882739," ",0,0,"N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aF","R51","Supply Dales from the Tees - treated","External raw water bulk supply/transfer","Resource Options","YWSGRD","Feasible","Y","N/A","R49, R51","N","Y","N","N","N","N",null,"NWLKLD","YWSGRD",15,4,"N/A",22.158456300000001,1.2887749072916665,1.2887749072916665,15,15,12589.80176,2292.3783349999999,2292.3783349999999,82.923375019999995,33.702877800000003,47.99617499,-69.040543979999995,-327,"N/A","N/A",1.6216472319999999,"N/A",4.2180347999999999E-2,"N/A",0,"N/A",-84.708149849999998,"N/A","N/A",233.80431110000001,"N/A",0,0,-1,-0.5,-0.66666666699999999,2,4,"Y"]
[null,"51aU","R52","Tees-Wiske Transfer Scheme","External raw water bulk supply/transfer","Resource Options","YWSGRD","Unconstrained","Y","N/A","N/A","N","N","N","N","N","N","Constrained out as the environmental impact would not be acceptable - INNS risk and volume too high for receiving watercourse ","NWLKLD","YWSGRD",50,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R53","Tees - Swale River Transfer Option 1","External raw water bulk supply/transfer","Resource Options","YWSGRD","Unconstrained","Y","N/A","N/A","N","N","N","N","N","N","Constrained out as the environmental impact would not be acceptable - INNS risk","NWLKLD","YWSGRD","50-140","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R55","Tees – Swale River Transfer Option 2 ","External raw water bulk supply/transfer","Resource Options","YWSGRD","Unconstrained","Y","N/A","N/A","N","N","N","N","N","N","Constrained out as the environmental impact would not be acceptable - INNS risk","NWLKLD","YWSGRD","50-140","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R56","Tees - Ouse Pipeline Option 2","External raw water bulk supply/transfer","Resource Options","YWSGRD","Unconstrained","Y","N/A","N/A","N","N","N","N","N","N","Constrained out as the environmental impact would not be acceptable - INNS risk","NWLKLD","YWSGRD","50-140","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R57(i)","Transfer from UU Option 1","External raw water bulk supply/transfer","Resource Options","YWSGRD","Unconstrained","Y","N/A","N/A","N","N","N","N","N","N","Constrained out as it is not clear if the water would be available in dry years when needed","UUXCRL","YWSGRD","2-3","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R57","Transfer from UU Option 2","External raw water bulk supply/transfer","Resource Options","YWSGRD","Unconstrained","Y","N/A","N/A","N","N","N","N","N","N","Constrained out as it is not clear if the water would be available in dry years when needed","UUXCRL","YWSGRD","2-3","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51cU","R58","Transfer from UU Option 3","External potable bulk supply/transfer","Distribution Options","YWSGRD","Unconstrained","Y","N/A","N/A","N","N","N","N","N","N","Although the option is technically feasible the benefit is dispropotionaly low relative to the need","UUXCRL","YWSGRD",1,1,"N/A",0,0,0," ",1,0,0,0,0,7.3459199999999998E-19,7.7253999999999998E-20,-5.8236853020000003,0,"N/A","N/A",0," ",0," ",0," ",-5.8236853020000003," "," ",0," ",0,0,"N/A","N/A","N/A","N/A","N/A"," "]
[null,"51cU","R59","Transfer from UU Option 4","External potable bulk supply/transfer","Distribution Options","YWSGRD","Unconstrained","Y","N/A","N/A","N","N","N","N","N","N","Although the option is technically feasible the benefit is dispropotionaly low relative to the need","UUXCRL","YWSGRD",1,2,"N/A",2.5021668E-2,5.1064627551020408E-4,5.1064627551020408E-4," ",1,10.014271150000001,0,0,3.551762E-3,26.06564298,2.6492916320000002,-2.8942960919999998,-59,"N/A","N/A",0.312525844," ",2.097984E-2," ",7.8803290000000002E-3," ",-5.764860198," "," ",1.0014271E-2," ",0,0,"N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aF","R61","East Yorkshire coast desalination","Desalination","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",20,10,"N/A",109.12498770000001,7.5580217422222224,7.5580217422222224,20,20,80322.904930000004,516.60195839999994,516.60195839999994,46.16916509,134.71968609999999,255.8052428,4.5479118029999999,-53.63,"N/A","N/A",0.14039848499999999,"N/A",2.8908649999999998E-3,"N/A",0,"N/A",0,"N/A","N/A",130.1749939,"N/A",0,0,-1,0,-1.1666666670000001,1,3,"N"]
[null,"51aU","R62","North Yorkshire rural distribution enhancement","Conjunctive use ","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","This option would provide resilience to a localised area but no new resource","N/A","YWSGRD",5,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R64","Utilise a tidal barrage at Hull","New technology","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Environmental concerns over impacts on the Humber Estuary","N/A","YWSGRD","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R65","River Ure Gravel Pits","New technology","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","This option would make use of sites that are owned and used by third parties e.g. aggregates and gravel suppliers near the River Ure. The benefits would be low and the water quality is a potential risk.","N/A","YWSGRD","<1","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R66","Use of canal water","Licence trading","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","No locations identified and concern the water will not be available in dry years.","N/A","YWSGRD","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R67","Effluent reuse ","Water reuse","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Innovation trials have delviered schemes with small benefits <0.5Ml/d. A third party large water users has been approached but not accepted due to water quality concerns.","N/A","YWSGRD",20,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R68","Dewatering of national rail tunnels","New groundwater","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Risks of poor water quality for public supply and uncertainty over yields","N/A","YWSGRD","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R69","Infiltration galleries","New groundwater","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","This option is similar to the gravel pits and Doncaster recharge options. Yield likely to be low and availability is uncertain.","N/A","YWSGRD","<1","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R71","Work with Internal Drainage Boards to increase abstractions","New groundwater","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","No certainty of yield availability","N/A","YWSGRD","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R73","Reservoir - lower valves","Surface water enhancement","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Option has been used during dry weather. In most circumstances, and taking into account the impact on climate change on supply, the benefit would be limited by the need to maintain compensation flows unless accompanied by a drought permit to reduce the compensation, therefore not considered a long term option. ","N/A","YWSGRD","<1","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R74","Reservoir Transfer","Internal raw water transfer","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Benefit would conflict compensation requirements particularly if water supply reduced by climate change","N/A","YWSGRD","3-4","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R75","Catchment Management","Catchment management","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Yorkshire Water has an ongoing catchment management programme","N/A","YWSGRD","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R77","Catchwater Maintenance","Catchment management","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Yorkshire Water has an ongoing catchment management programme","N/A","YWSGRD","unknown","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aF","R78","Tidal Abstraction Reservoir","New reservoir","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","Y",null,"N/A","N/A",20,10,"N/A",104.6211871,3.1240210344444441,3.1240210344444441,20,20,66645.329169999997,2518.845018,2518.845018,109.8462195,227.0656123,431.15134669999998,3.8714932009999998,-73,"N/A","N/A",0.23607133299999999,"N/A",1.5498767E-2,"N/A",7.4579090000000004E-3,"N/A",0,"N/A","N/A",309.71387340000001,"N/A",0,0,-1,0,-0.83333333300000001,1,3,"N"]
[null,"51aU","R80","Internal raw water transfer North Yorkshire","Internal raw water transfer","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Constrained out due to INNS risk","N/A","YWSGRD","10-15","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R81","East coast pipeline extension","New water treatment works","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Constrained out as high cost for low benefit ","N/A","YWSGRD","10-15","N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aU","R82","Dales Groundwater - reinstate abandoned sites","New water treatment works","Resource Options","YWSGRD","Unconstrained","N","N/A","C","N","N","N","N","N","N","Groundwater sources closed in the past due to poor water quality could be reinstated with new licences and treatment processes. For WRMP24 focus has been on the Sherwood Sandstone auifer as considered to provide a greater yield in a nearby location. ","N/A","YWSGRD",5,"N/A","N/A","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51aP","R85","Rebuild KirkleesWTW","New water treatment works","Resource Options","YWSGRD","Preferred","N","N/A","N/A","Y","N","Y","Y","Y","Y","N/A","N/A","N/A",8,5,2068,26.812326280000001,1.1338880126315789,1.1338880126315789,8,8,21272.735049999999,617.98955539999997,617.98955539999997,28.476715899999999,13.88008074,10.542178440000001,0.33228841199999998,-19.809999999999999,"N/A","N/A",4.6158616999999999E-2,"N/A",1.3140300000000001E-3,"N/A",0,"N/A",0,"N/A","N/A",80.290737590000006,"N/A",0,0,0,0,-0.5,2,5,"Y"]
[null,"51aF","R86","West Yorkshire new WTW","New water treatment works","Resource Options","YWSGRD","Feasible","N","N/A","R37b(ii)","N","Y","N","N","N","N",null,"N/A","N/A",50,4,"N/A",249.7948146,11.710572166666667,11.710572166666667,50,50,279466.62079999998,558.81558800000005,558.81558800000005,118.2442559,60.971212270000002,289.42978219999998,6.555248164,-265,"N/A","N/A",0.59113478699999999,"N/A",1.2856226E-2,"N/A",5.2817669999999997E-3,"N/A",0,"N/A","N/A",333.39232509999999,"N/A",0,0,-1,-1,-0.66666666699999999,1,4,"Y"]
[null,"51aF","R87","Rebuild Northallerton WTW","New water treatment works","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",4,4,"N/A",12.447317180000001,0.65752850260416673,0.65752850260416673,4,4,10531.381460000001,27.249398679999999,27.249398679999999,4.6677935789999996,666.05241269999999,252.93957270000001,0,"N/A","N/A","N/A",0,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",13.160948429999999,"N/A",0,0,0,-2.5,-0.66666666699999999,1,5,"Y"]
[null,"51aF","R88","Increase storage at an existing WTW in North Yorkshire","Surface water enhancement","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",0.32,3,"N/A",9.3381569219999996,0.33695742731958761,0.33695742731958761,0.32,0.32,13902.809440000001,0,0,4.9309094240000002,552.96826420000002,17.382120560000001,0.82940004499999997,-28,"N/A","N/A",5.9800554999999998E-2,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",13.90280944,"N/A",0,0,0,0,-0.16666666699999999,2,4,"Y"]
[null,"51aF","R89","Convert Wensleydale springs to boreholes","Groundwater enhancement","Resource Options","YWSGRD","Feasible","N","N/A","N/A","N","N","N","N","N","N",null,"N/A","N/A",0.7,1,"N/A",0,0,0,0.7,0.7,0,0,0,0,1.04942E-18,7.7253999999999998E-20,0,-28,"N/A","N/A",0,"N/A",0,"N/A",0,"N/A",0,"N/A","N/A",0,"N/A",0,0,0,-3,-0.33333333300000001,1,4,"Y"]
[null,"51aU","R92","Use Craven Reservoir for supply","New surface water","Resource Options","YWSGRD","Unconstrained","N","N/A","N/A","N","N","N","N","N","N","Will be reviewed for WRMP29. The reservoir status was uncertain at the time of options appraisal but if it will be available for supply in the future this could become a feasible option.","N/A","YWSGRD","<5","N/A"," ","N/A","N/A","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A",null,"N/A","N/A","N/A"," ","N/A"," ","N/A"," ","N/A"," "," ","N/A"," ","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "]
[null,"51dF","DMO 1","Metering Option 1 ","Metering optants","Customer Options","NWL Company Wide","Feasible","N",null,null,"N","N","N",null,null,null,"N/A","N/A","N/A",15.33284464123123,0,2025,0,4.0199999999999996,4.0199999999999996,15.33284464123123,15.33284464123123,"N/A","N/A","N/A","N/A","N/A",83.860135831279806,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "," "," "," "," "]
[null,"51dP","DMO 2","Metering Option 2","Metering optants","Customer Options","NWL Company Wide","Preferred","N",null,null,"Y","Y","Y",null,null,null,"N/A","N/A","N/A",16.663390232711553,1,2025,0,15.55,15.55,16.663390232711553,16.663390232711553,"N/A","N/A","N/A","N/A","N/A",127.10031848239672,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "," "," "," "," "]
[null,"51dF","DMO 3","Metering Option 3","Metering optants","Customer Options","NWL Company Wide","Feasible","N",null,null,"N","N","N",null,null,null,"N/A","N/A","N/A",16.02,1,2025,0,27.05,27.05,16.02,16.02,"N/A","N/A","N/A","N/A","N/A",169.16820355681116,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "," "," "," "," "]
[null,"51dF","DMO 4","Metering Option 4","Metering optants","Customer Options","NWL Company Wide","Feasible","N",null,null,"N","N","N",null,null,null,"N/A","N/A","N/A",16.686628476737965,1,2025,0,27.05,27.05,16.686628476737965,16.686628476737965,"N/A","N/A","N/A","N/A","N/A",169.16549781768069,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "," "," "," "," "]
[null,"51dF","DMO 5","Metering Option 5","Metering optants","Customer Options","NWL Company Wide","Feasible","N",null,null,"N","N","N",null,null,null,"N/A","N/A","N/A",16.867457978451071,1,2025,0,15.95,15.95,16.867457978451071,16.867457978451071,"N/A","N/A","N/A","N/A","N/A",168.87330774701633,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"," "," "," "]
[null,"51dF","WEF Low","Low scenario","Other water efficiency","Customer Options","NWL Company Wide","Feasible","N",null,null,"N","N","N",null,null,null,"N/A","N/A","N/A",25.227967710178223,0,2025,0,1.0351016725500082,1.0351016725500082,25.227967710178223,25.227967710178223,"N/A","N/A","N/A","N/A","N/A",21.539778743961367,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"51dP","WEF Medium","Medium scenario","Other water efficiency","Customer Options","NWL Company Wide","Preferred","N",null,null,"Y","Y","Y",null,null,null,"N/A","N/A","N/A",47.427970606625124,0,2025,0,1.6408202735326165,1.6408202735326165,47.427970606625124,47.427970606625124,"N/A","N/A","N/A","N/A","N/A",34.919694685990336,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"51dF","WEF High","High scenario","Other water efficiency","Customer Options","NWL Company Wide","Feasible","N",null,null,"N","N","N",null,null,null,"N/A","N/A","N/A",52.998096974964412,0,2025,0,1.9963455317793315,1.9963455317793315,52.998096974964412,52.998096974964412,"N/A","N/A","N/A","N/A","N/A",42.902992270531428,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"51cF","LEAK 1","30% reduction by 2050","Other leakage control","Distribution Options","NWL Company Wide","Feasible","N",null,null,"N","N","N",null,null,null,"N/A","N/A","N/A",23.404663750481724,0,2025,0,4.4000000000000004,4.4000000000000004,23.404663750481724,23.404663750481724,"N/A","N/A","N/A","N/A","N/A",84.411191082125598,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"51cF","LEAK 2","40% reduction by 2050","Other leakage control","Distribution Options","NWL Company Wide","Feasible","N",null,null,"N","N","N",null,null,null,"N/A","N/A","N/A",36.311772917469867,0,2025,0,6.96,6.96,36.311772917469867,36.311772917469867,"N/A","N/A","N/A","N/A","N/A",127.73041966183577,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"51cP","LEAK 3","50% reduction by 2050","Other leakage control","Distribution Options","NWL Company Wide","Preferred","N",null,null,"Y","Y","Y",null,null,null,"N/A","N/A","N/A",49.218882084457015,0,2025,0,13.17,13.17,49.218882084457015,49.218882084457015,"N/A","N/A","N/A","N/A","N/A",420.29832733892681,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,"51dP","DMO Combined","Additional saving for combining DMOs","Other water efficiency","Customer Options","NWL Company Wide","Preferred","N",null,null,"Y","Y","Y",null,null,null,"N/A","N/A","N/A",7.76,0,2025,0,0,0,7.76,7.76,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Option type"]
[null,null,"Increase raw water abstractions",null,"RSRWA","Ml/d",2]
[null,null,"Raw water imports",null,"RSRWI","Ml/d",2]
[null,null,"Potable water Imports (input reductions as -ve)",null,"RSPWI","Ml/d",2]
[null,null,"Reduce raw water losses and operational use \n(input as -ve)",null,"RSLOU","Ml/d",2]
[null,null,"Reduced raw water export (including non potable supplies)",null,"RSRWE","Ml/d",2]
[null,null,"Reduce potable water exports (input as -ve)",null,"RSPWE","Ml/d",2]
[null,null,"Other options to increase deployable output",null,"RSIPO","Ml/d",2]
[null,null,"Reduce treatment works losses (input as -ve)",null,"PSTWL","Ml/d",2]
[null,null,"Reduce outages (input as -ve)",null,"PSROU","Ml/d",2]

{"sheet":"Options Benefits","index":8,"n_rows":134,"n_cols":92,"rows_kept":134,"cut":false,"hidden":false,"merged":[[3,11,3,91]]}
[]
[null,"Regional Group","Water Resources North","Version",1,null,"Back to title page"]
[]
[null,"Table 5: WRZ Level - Options Benefits"," "," "," "," ",null,null,null,null,null,"Gains in Water Available For Use / Savings in Demand under the selected programme  (Ml/d) input as +ve"]
[null,"WRMP24 Reference","Option name","Option ID","Option Type (defined list)","Option Group","Sub-option (Y/N)","Preferred (most likely), Least Cost, Ofwat Core or Alternative Programme","WRZ (defined list)","Unit","Decimal places","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-100"]
[null,"52cP","Active leakage control 95Ml/d","L6","Active leakage management","Distribution Options","Y","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0.80000000000012506,1.6000000000002501,13.199999999999989,14.000000000000227,14.800000000000438,26.399999999999835,27.200000000000159,28.000000000000512,39.59999999999971,40.400000000000205,41.200000000000671,52.799999999999898,53.600000000000165,54.400000000000432,66.000000000000398,66.800000000000409,67.600000000000421,79.200000000000273,80.000000000000313,80.800000000000352,92.400000000000233,93.20000000000033,94.000000000000398,94.65,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613]
[null,"52dP","Smart Metering and Water Efficiency ","C5","Other water efficiency","Customer Options","N","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,1.8138831210498365,3.6044637503498831,5.3770530977360114,7.1358297521204932,8.886146115590277,10.585670185334509,12.261744260482899,13.920658826320043,15.560365859796786,17.184347020999393,18.793261349489384,20.387140972073567,21.965454092761458,23.528044432559515,25.075319484406997,25.416950326941606,25.744186685650185,26.05708748365263,26.355808791274324,26.640496186823718,26.91103796978927,27.167459964814512,27.409830759638222,27.638160225534207,27.852419886989111,28.031946281232223,28.196364861649986,28.349418543913245,28.4930192322552,28.632533033000481,28.764720072972274,28.887041301857277,28.99856262758891,29.099141175972886,29.194664313770392,29.283210814344393,29.372920529134639,29.466389180544834,29.562750819626331,29.663274765927699,29.765548772628573,29.866305876057464,29.964185998585876,30.061303512359608,30.155576506818267,30.247764307848438,30.338225240437556,30.427924410739653,30.516196031903551,30.601340571506427,30.684602416523191,30.764989060499275,30.845000483593381,30.927191536629312,31.009395707377614,31.095224471765604,31.183662674315478,31.274608296008932,31.36550304635573,31.457271610041008]
[null,"52dP","Smart Metering and Water Efficiency ","C5","Other water efficiency","Customer Options","N","Preferred","YWSEST","Ml/d",2,0,0,0,0,0,0,1.3430692839487026E-2,2.6066525547439427E-2,3.8289527357314043E-2,5.0106542966217388E-2,6.1395009206310025E-2,7.2073953489226406E-2,8.2343749032479652E-2,9.2444777288998192E-2,0.10243043902406181,0.11230153874744331,0.12208389101267245,0.13174177717915778,0.14123792944961752,0.15062261933968912,0.15989728406280426,0.16178307251756011,0.16358012636262559,0.16532545542146498,0.16704345116315203,0.16868680025061286,0.17024331342105067,0.17173744251068362,0.17316953171661645,0.17453974541949713,0.175836168337521,0.17685479831062764,0.17778865646650588,0.17867388612986163,0.17948630795577714,0.180237928558798,0.18096488143245867,0.18164304154934149,0.18222416851909473,0.18274447459540089,0.18324012212313906,0.18371111097842288,0.18421836901273675,0.18474980701970342,0.18531743583210528,0.1859091356342103,0.18652487095552495,0.18712846641483197,0.18773201676478329,0.18835965447937356,0.18899931389561017,0.18963893681208685,0.1903026392608273,0.19097837009769331,0.19162995078701522,0.19226947511236778,0.19290901003411898,0.1935365144395001,0.19412789257358459,0.19471932719969429,0.1952987608584269,0.19587823511068134,0.1964577311741002,0.19703723039041934,0.19760467337465989,0.19818420336928874]
[null,"52dP","Water appliance labelling","WAL Grid","Other water efficiency","Customer Options","N","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,1.8101671189608335,3.6427248281735936,5.4968234952088304,7.3694940435308123,9.2615695596689154,11.174364429398359,13.107561674860797,15.06114293259872,17.028341662242031,18.251981536129502,19.485029652745563,20.728757732033344,21.987543700308123,23.247477044923762,24.513803400628042,25.787107511484535,27.072045015662944,28.361465772071291,29.649730757114959,30.941534426132364,32.244528748720924,33.553975194840369,34.865334666033675,36.154723731802385,36.237934373471404,36.319101214263121,36.39727604804532,36.47489436283464,36.549947357565181,36.625097875426185,36.700701270584716,36.775544496774579,36.850622018576168,36.926432791293223,37.003764025814164,37.080875474224818,37.156223193897638,37.230015590244491,37.303767807244284,37.378383077976117,37.452434544148176,37.526908299250387,37.599557855435862,37.670954376352164,37.742591222601199,37.814369545065205,37.886831926985408,37.959065284155123,38.030096336072468,38.101805397785718,38.175105338129406,38.248747039144739,38.323354300511397,38.398037087545568,38.473120311593476,38.548440302793615,38.62310026207696,38.698358346279861]
[null,"52dP","Water appliance labelling","WAL East","Other water efficiency","Customer Options","N","Preferred","YWSEST","Ml/d",2,0,0,0,0,0,0,0,0,1.1471657667625432E-2,2.3224961290011798E-2,3.5145004432368496E-2,4.7164740807027462E-2,5.9253766755443332E-2,7.1473259886426194E-2,8.3816318936952683E-2,9.6274002007444529E-2,0.10883624891777009,0.11664460221409054,0.12449448887260772,0.13237696723687448,0.14031639846598432,0.14827588140407436,0.15624673081679388,0.16430512878858738,0.17243696268847175,0.18062920923905895,0.18880701063246771,0.19704062836874106,0.20535423162053273,0.21372142973766997,0.22213119924922142,0.23031058101607282,0.23081731880099976,0.2313187289097256,0.2317868739308942,0.23222779624888545,0.23267017196853737,0.23312304358732538,0.23355171692252827,0.23397960436555784,0.234408931695546,0.23487141982182874,0.2353730902223243,0.23589203321578592,0.23641306420434133,0.23694072011458003,0.23748027210706266,0.23802959621565292,0.23858941639099393,0.23917173265423072,0.23977054344319448,0.24037455397668178,0.24099573502802227,0.24163871753405008,0.2422643258084268,0.24288918231449369,0.24351395241470647,0.24413799430217126,0.24474408216708024,0.24533946804879692,0.24592883991689857,0.24650217625424742,0.2470647916936137,0.24761667693947934,0.24816254620178771,0.2487196189265384]
[null,"52aP","River Ouse licence transfer","R3a","Surface water enhancement","Resource Options","N","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"52aP","East Yorkshire Groundwater Option 2","R13","New groundwater","Resource Options","N","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"52aP","Magnesium Limestone new GW supply","DV3","New groundwater","Resource Options","N","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aP","Sherwood Sandstone and Magnesian Limestone Boreholes option 2","R8b","New groundwater","Resource Options","N","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aP","New WTW  (York) supplied by the River Ouse","DV8(v)","Surface water enhancement","Resource Options","Y","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"52aP","New north to south internal transfer connection","DV8(iv)","Conjunctive use ","Resource Options","N","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"52aP","Sherwood Sandstone Boreholes support to North Yorkshire","R8g","New groundwater","Resource Options","N","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"52aP","River Aire Abstraction option 4","R37b(ii)","New surface water","Resource Options","Y","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5]
[null,"52aP","Rebuild KirkleesWTW","R85","Surface water enhancement","Resource Options","Y","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"52aP","Tees to York Pipeline - NWL import 140 Ml/d","DV7a(vi)","External raw water bulk supply/transfer","Resource Options","Y","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"52aP","Additonal bankside storage at York WTW","R31a","Surface water enhancement","Resource Options","N","Preferred","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dP","Reduce level of service to 1:200","R48","Change in levels of service","Customer Options","N","Preferred","YWSGRD","Ml/d",2,52.433255998986169,52.343447920962262,52.253088740409567,52.162193020854829,52.070774496310605,51.97884614231566,51.886420238978189,51.793508427116876,51.700121758432715,51.606270740490118,51.511965377162824,51.417215205115326,51.322029326788652,51.226416440311141,51.130384866680288,51.033942574527828,50.937097202731366,50.839856081101289,50.742226249351233,50.644214474518549,50.545827267003233,50.447070895349498,50.347951399897738,50.248474605415822,50.148646132797239,50.048471409916829,49.947955681718668,49.84710401960092,49.745921330161309,49.644412363354149,49.542581720111457,49.440433859469067,49.337973105239598,49.235203652265682,49.132129572289386,49.028754819463529,48.925083235536476,48.8211185547284,48.716864408329002,48.612324329030116,48.507501755015255,48.402400033824279,48.297022426004105,48.191372108567293,48.085452178260994,47.979265654670826,47.872815483159911,47.766104537661022,47.659135623327757,47.551911479051114,47.444434779859193,47.336708139191842,47.228734111077529,47.120515192196308,47.012053823856604,46.90335239387241,46.794413238362267,46.685238643462299,46.5758308469658,46.466192039890302,46.356324367975731,46.246229933118912,46.135910794747815,46.025368971136686,45.914606440668194,45.803625143041245]
[null,"52cA","Active leakage control 95Ml/d","L6","Active leakage management","Distribution Options","Y","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0.80000000000012506,1.6000000000002501,13.199999999999989,14.000000000000227,14.800000000000438,26.399999999999835,27.200000000000159,28.000000000000512,39.59999999999971,40.400000000000205,41.200000000000671,52.799999999999898,53.600000000000165,54.400000000000432,66.000000000000398,66.800000000000409,67.600000000000421,79.200000000000273,80.000000000000313,80.800000000000352,92.400000000000233,93.20000000000033,94.000000000000398,94.65,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613]
[null,"52aA","New north to south internal transfer connection","DV8(iv)","Conjunctive use ","Resource Options","N","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"52aA","New WTW  (York) supplied by the River Ouse","DV8(v)","Surface water enhancement","Resource Options","N","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"52aA","Tees to York Pipeline - NWL import 140 Ml/d","DV7a(vi)","External raw water bulk supply/transfer","Resource Options","Y","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"52aA","Supply Dales from the Tees - treated","R51","External raw water bulk supply/transfer","Resource Options","Y","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,15,15,15,15]
[null,"52aA","West Yorkshire new WTW","R86","New surface water","Resource Options","N","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"52aA","East Yorkshire Groundwater Option 2","R13","New groundwater","Resource Options","N","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"52aA","Magnesium Limestone new GW supply","DV3","New groundwater","Resource Options","N","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aA","Sherwood Sandstone and Magnesian Limestone Boreholes option 6","R8f","New groundwater","Resource Options","N","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"52aA","Additonal bankside storage at York WTW","R31a","Surface water enhancement","Resource Options","N","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.6,10.6,10.6,10.6,10.6,10.6,10.6]
[null,"52aA","Sherwood Sandstone Boreholes support to North Yorkshire","R8g","New groundwater","Resource Options","N","Least Cost DYAA","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"52cA","Active leakage control 95Ml/d","L6","Active leakage management","Distribution Options","Y","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0.80000000000012506,1.6000000000002501,13.199999999999989,14.000000000000227,14.800000000000438,26.399999999999835,27.200000000000159,28.000000000000512,39.59999999999971,40.400000000000205,41.200000000000671,52.799999999999898,53.600000000000165,54.400000000000432,66.000000000000398,66.800000000000409,67.600000000000421,79.200000000000273,80.000000000000313,80.800000000000352,92.400000000000233,93.20000000000033,94.000000000000398,94.65,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613]
[null,"52aA","New WTW  (York) supplied by the River Ouse","DV8(v)","Surface water enhancement","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"52aA","New north to south internal transfer connection","DV8(iv)","Conjunctive use ","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"52aA","Tees to York Pipeline - NWL import 140 Ml/d","DV7a(vi)","External raw water bulk supply/transfer","Resource Options","Y","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"52aA","West Yorkshire new WTW","R86","New surface water","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"52aA","East Yorkshire Groundwater Option 2","R13","New groundwater","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"52aA","Supply Dales from the Tees - treated","R51","External raw water bulk supply/transfer","Resource Options","Y","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"52aA","Magnesium Limestone new GW supply","DV3","New groundwater","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aA","Additonal bankside storage at York WTW","R31a","Surface water enhancement","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6]
[null,"52aA","Sherwood Sandstone Boreholes support to North Yorkshire","R8g","New groundwater","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,15]
[null,"52aA","Sherwood Sandstone and Magnesian Limestone Boreholes option 6","R8f","New groundwater","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"52aA","Sherwood Sandstone and Magnesian Limestone Boreholes option 2","R8b","New groundwater","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aA","Aquifer Storage and Recovery Scheme 1","R5","Surface water enhancement","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.58,6.58,6.58,6.58,6.58,6.58,6.58,6.58,6.58,6.58,6.58,6.58,6.58]
[null,"52aA","Reservoir De-silting","R29","Surface water enhancement","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11,11,11]
[null,"52aA","Sherwood Sandstone and Magnesian Limestone Boreholes option 3","R8c","New groundwater","Resource Options","N","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52dA","Household Flow Regulators A","C15a","Other water efficiency","Customer Options","Y","Least Cost CP","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0.06,0.12,0.23,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998]
[null,"52cA","Active leakage control 95Ml/d","L6","Active leakage management","Distribution Options","Y","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,0.80000000000012506,1.6000000000002501,13.199999999999989,14.000000000000227,14.800000000000438,26.399999999999835,27.200000000000159,28.000000000000512,39.59999999999971,40.400000000000205,41.200000000000671,52.799999999999898,53.600000000000165,54.400000000000432,66.000000000000398,66.800000000000409,67.600000000000421,79.200000000000273,80.000000000000313,80.800000000000352,92.400000000000233,93.20000000000033,94.000000000000398,94.65,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dA","Smart Metering and Water Efficiency ","C5","Other water efficiency","Customer Options","Y","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,1.8138831210498365,3.6044637503498831,5.3770530977360114,7.1358297521204932,8.886146115590277,10.585670185334509,12.261744260482899,13.920658826320043,15.560365859796786,17.184347020999393,18.793261349489384,20.387140972073567,21.965454092761458,23.528044432559515,25.075319484406997,25.416950326941606,25.744186685650185,26.05708748365263,26.355808791274324,26.640496186823718,26.91103796978927,27.167459964814512,27.409830759638222,27.638160225534207,27.852419886989111,28.031946281232223,28.196364861649986,28.349418543913245,28.4930192322552,28.632533033000481,28.764720072972274,28.887041301857277,28.99856262758891,29.099141175972886,29.194664313770392,29.283210814344393,29.372920529134639,29.466389180544834,29.562750819626331,29.663274765927699,29.765548772628573,29.866305876057464,29.964185998585876,30.061303512359608,30.155576506818267,30.247764307848438,30.338225240437556,30.427924410739653,30.516196031903551,30.601340571506427,30.684602416523191,30.764989060499275,30.845000483593381,30.927191536629312,31.009395707377614,31.095224471765604,31.183662674315478,31.274608296008932,31.36550304635573,31.457271610041008," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dA","Water appliance labelling","WAL Grid","Other water efficiency","Customer Options","N","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,1.8101671189608335,3.6427248281735936,5.4968234952088304,7.3694940435308123,9.2615695596689154,11.174364429398359,13.107561674860797,15.06114293259872,17.028341662242031,18.251981536129502,19.485029652745563,20.728757732033344,21.987543700308123,23.247477044923762,24.513803400628042,25.787107511484535,27.072045015662944,28.361465772071291,29.649730757114959,30.941534426132364,32.244528748720924,33.553975194840369,34.865334666033675,36.154723731802385,36.237934373471404,36.319101214263121,36.39727604804532,36.47489436283464,36.549947357565181,36.625097875426185,36.700701270584716,36.775544496774579,36.850622018576168,36.926432791293223,37.003764025814164,37.080875474224818,37.156223193897638,37.230015590244491,37.303767807244284,37.378383077976117,37.452434544148176,37.526908299250387,37.599557855435862,37.670954376352164,37.742591222601199,37.814369545065205,37.886831926985408,37.959065284155123,38.030096336072468,38.101805397785718,38.175105338129406,38.248747039144739,38.323354300511397,38.398037087545568,38.473120311593476,38.548440302793615,38.62310026207696,38.698358346279861]
[null,"52dA","Water appliance labelling","WAL East","Other water efficiency","Customer Options","N","Ofwat Core","YWSEST","Ml/d",2,0,0,0,0,0,0,0,0,1.1471657667625432E-2,2.3224961290011798E-2,3.5145004432368496E-2,4.7164740807027462E-2,5.9253766755443332E-2,7.1473259886426194E-2,8.3816318936952683E-2,9.6274002007444529E-2,0.10883624891777009,0.11664460221409054,0.12449448887260772,0.13237696723687448,0.14031639846598432,0.14827588140407436,0.15624673081679388,0.16430512878858738,0.17243696268847175,0.18062920923905895,0.18880701063246771,0.19704062836874106,0.20535423162053273,0.21372142973766997,0.22213119924922142,0.23031058101607282,0.23081731880099976,0.2313187289097256,0.2317868739308942,0.23222779624888545,0.23267017196853737,0.23312304358732538,0.23355171692252827,0.23397960436555784,0.234408931695546,0.23487141982182874,0.2353730902223243,0.23589203321578592,0.23641306420434133,0.23694072011458003,0.23748027210706266,0.23802959621565292,0.23858941639099393,0.23917173265423072,0.23977054344319448,0.24037455397668178,0.24099573502802227,0.24163871753405008,0.2422643258084268,0.24288918231449369,0.24351395241470647,0.24413799430217126,0.24474408216708024,0.24533946804879692,0.24592883991689857,0.24650217625424742,0.2470647916936137,0.24761667693947934,0.24816254620178771,0.2487196189265384]
[null,"52aA","River Ouse licence transfer","R3a","Surface water enhancement","Resource Options","N","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52aA","East Yorkshire Groundwater Option 2","R13","New groundwater","Resource Options","N","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52aA","Magnesium Limestone new GW supply","DV3","New groundwater","Resource Options","N","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52aA","Sherwood Sandstone and Magnesian Limestone Boreholes option 2","R8b","New groundwater","Resource Options","N","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52aA","New WTW  (York) supplied by the River Ouse","DV8(v)","Surface water enhancement","Resource Options","Y","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52aA","Sherwood Sandstone Boreholes support to North Yorkshire","R8g","New groundwater","Resource Options","N","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52aA","River Aire Abstraction option 4","R37b(ii)","New surface water","Resource Options","Y","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52aA","Rebuild KirkleesWTW","R85","Surface water enhancement","Resource Options","Y","Ofwat Core","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dA","Reduce level of service to 1:200","R48","Change in levels of service","Customer Options","N","Ofwat Core","YWSGRD","Ml/d",2,52.433255998986169,52.343447920962262,52.253088740409567,52.162193020854829,52.070774496310605,51.97884614231566,51.886420238978189,51.793508427116876,51.700121758432715,51.606270740490118,51.511965377162824,51.417215205115326,51.322029326788652,51.226416440311141,51.130384866680288,51.033942574527828,50.937097202731366,50.839856081101289,50.742226249351233,50.644214474518549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"52cA","Active leakage control 95Ml/d","L6","Active leakage management","Distribution Options","Y","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,0.80000000000012506,1.6000000000002501,13.199999999999989,14.000000000000227,14.800000000000438,26.399999999999835,27.200000000000159,28.000000000000512,39.59999999999971,40.400000000000205,41.200000000000671,52.799999999999898,53.600000000000165,54.400000000000432,66.000000000000398,66.800000000000409,67.600000000000421,79.200000000000273,80.000000000000313,80.800000000000352,92.400000000000233,93.20000000000033,94.000000000000398,94.65,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613]
[null,"52dA","Smart Metering and Water Efficiency ","C5","Other water efficiency","Customer Options","Y","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,1.8138831210498365,3.6044637503498831,5.3770530977360114,7.1358297521204932,8.886146115590277,10.585670185334509,12.261744260482899,13.920658826320043,15.560365859796786,17.184347020999393,18.793261349489384,20.387140972073567,21.965454092761458,23.528044432559515,25.075319484406997,25.416950326941606,25.744186685650185,26.05708748365263,26.355808791274324,26.640496186823718,26.91103796978927,27.167459964814512,27.409830759638222,27.638160225534207,27.852419886989111,28.031946281232223,28.196364861649986,28.349418543913245,28.4930192322552,28.632533033000481,28.764720072972274,28.887041301857277,28.99856262758891,29.099141175972886,29.194664313770392,29.283210814344393,29.372920529134639,29.466389180544834,29.562750819626331,29.663274765927699,29.765548772628573,29.866305876057464,29.964185998585876,30.061303512359608,30.155576506818267,30.247764307848438,30.338225240437556,30.427924410739653,30.516196031903551,30.601340571506427,30.684602416523191,30.764989060499275,30.845000483593381,30.927191536629312,31.009395707377614,31.095224471765604,31.183662674315478,31.274608296008932,31.36550304635573,31.457271610041008]
[null,"52dA","Water appliance labelling","WAL Grid","Other water efficiency","Customer Options","N","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,1.8101671189608335,3.6427248281735936,5.4968234952088304,7.3694940435308123,9.2615695596689154,11.174364429398359,13.107561674860797,15.06114293259872,17.028341662242031,18.251981536129502,19.485029652745563,20.728757732033344,21.987543700308123,23.247477044923762,24.513803400628042,25.787107511484535,27.072045015662944,28.361465772071291,29.649730757114959,30.941534426132364,32.244528748720924,33.553975194840369,34.865334666033675,36.154723731802385,36.237934373471404,36.319101214263121,36.39727604804532,36.47489436283464,36.549947357565181,36.625097875426185,36.700701270584716,36.775544496774579,36.850622018576168,36.926432791293223,37.003764025814164,37.080875474224818,37.156223193897638,37.230015590244491,37.303767807244284,37.378383077976117,37.452434544148176,37.526908299250387,37.599557855435862,37.670954376352164,37.742591222601199,37.814369545065205,37.886831926985408,37.959065284155123,38.030096336072468,38.101805397785718,38.175105338129406,38.248747039144739,38.323354300511397,38.398037087545568,38.473120311593476,38.548440302793615,38.62310026207696,38.698358346279861]
[null,"52dA","Water appliance labelling","WAL East","Other water efficiency","Customer Options","N","Alternative 1 - STW transfer maintained","YWSEST","Ml/d",2,0,0,0,0,0,0,0,0,1.1471657667625432E-2,2.3224961290011798E-2,3.5145004432368496E-2,4.7164740807027462E-2,5.9253766755443332E-2,7.1473259886426194E-2,8.3816318936952683E-2,9.6274002007444529E-2,0.10883624891777009,0.11664460221409054,0.12449448887260772,0.13237696723687448,0.14031639846598432,0.14827588140407436,0.15624673081679388,0.16430512878858738,0.17243696268847175,0.18062920923905895,0.18880701063246771,0.19704062836874106,0.20535423162053273,0.21372142973766997,0.22213119924922142,0.23031058101607282,0.23081731880099976,0.2313187289097256,0.2317868739308942,0.23222779624888545,0.23267017196853737,0.23312304358732538,0.23355171692252827,0.23397960436555784,0.234408931695546,0.23487141982182874,0.2353730902223243,0.23589203321578592,0.23641306420434133,0.23694072011458003,0.23748027210706266,0.23802959621565292,0.23858941639099393,0.23917173265423072,0.23977054344319448,0.24037455397668178,0.24099573502802227,0.24163871753405008,0.2422643258084268,0.24288918231449369,0.24351395241470647,0.24413799430217126,0.24474408216708024,0.24533946804879692,0.24592883991689857,0.24650217625424742,0.2470647916936137,0.24761667693947934,0.24816254620178771,0.2487196189265384]
[null,"52aA","River Ouse licence transfer","R3a","Surface water enhancement","Resource Options","N","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"52aA","East Yorkshire Groundwater Option 2","R13","New groundwater","Resource Options","N","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"52aA","Magnesium Limestone new GW supply","DV3","New groundwater","Resource Options","N","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aA","Sherwood Sandstone and Magnesian Limestone Boreholes option 2","R8b","New groundwater","Resource Options","N","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aA","New WTW  (York) supplied by the River Ouse","DV8(v)","Surface water enhancement","Resource Options","Y","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"52aA","Sherwood Sandstone Boreholes support to North Yorkshire","R8g","New groundwater","Resource Options","N","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"52aA","River Aire Abstraction option 4","R37b(ii)","New surface water","Resource Options","Y","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5]
[null,"52aA","Rebuild KirkleesWTW","R85","Surface water enhancement","Resource Options","Y","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"52aA","Tees to York Pipeline - NWL import 140 Ml/d","DV7a(vi)","External raw water bulk supply/transfer","Resource Options","Y","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"52dA","Reduce level of service to 1:200","R48","Change in levels of service","Customer Options","N","Alternative 1 - STW transfer maintained","YWSGRD","Ml/d",2,52.433255998986169,52.343447920962262,52.253088740409567,52.162193020854829,52.070774496310605,51.97884614231566,51.886420238978189,51.793508427116876,51.700121758432715,51.606270740490118,51.511965377162824,51.417215205115326,51.322029326788652,51.226416440311141,51.130384866680288,51.033942574527828,50.937097202731366,50.839856081101289,50.742226249351233,50.644214474518549,50.545827267003233,50.447070895349498,50.347951399897738,50.248474605415822,50.148646132797239,50.048471409916829,49.947955681718668,49.84710401960092,49.745921330161309,49.644412363354149,49.542581720111457,49.440433859469067,49.337973105239598,49.235203652265682,49.132129572289386,49.028754819463529,48.925083235536476,48.8211185547284,48.716864408329002,48.612324329030116,48.507501755015255,48.402400033824279,48.297022426004105,48.191372108567293,48.085452178260994,47.979265654670826,47.872815483159911,47.766104537661022,47.659135623327757,47.551911479051114,47.444434779859193,47.336708139191842,47.228734111077529,47.120515192196308,47.012053823856604,46.90335239387241,46.794413238362267,46.685238643462299,46.5758308469658,46.466192039890302,46.356324367975731,46.246229933118912,46.135910794747815,46.025368971136686,45.914606440668194,45.803625143041245]
[null,"52cA","Active leakage control 95Ml/d","L6","Active leakage management","Distribution Options","Y","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0.40000000000006253,0.80000000000012506,6.5999999999999943,7.0000000000001137,7.4000000000002188,13.199999999999918,13.60000000000008,14.000000000000256,19.799999999999855,20.200000000000102,20.600000000000335,26.399999999999949,26.800000000000082,27.200000000000216,33.000000000000199,33.400000000000205,33.80000000000021,39.600000000000136,40.000000000000156,40.400000000000176,46.200000000000117,46.600000000000165,47.000000000000199,47.325000000000003,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807,47.649999999999807]
[null,"52dA","Smart Metering and Water Efficiency ","C5","Other water efficiency","Customer Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0.90694156052491826,1.8022318751749415,2.6885265488680057,3.5679148760602466,4.4430730577951385,5.2928350926672545,6.1308721302414497,6.9603294131600215,7.7801829298983929,8.5921735104996966,9.3966306747446922,10.193570486036784,10.982727046380729,11.764022216279757,12.537659742203498,12.708475163470803,12.872093342825092,13.028543741826315,13.177904395637162,13.320248093411859,13.455518984894635,13.583729982407256,13.704915379819111,13.819080112767104,13.926209943494555,14.015973140616111,14.098182430824993,14.174709271956623,14.2465096161276,14.316266516500241,14.382360036486137,14.443520650928638,14.499281313794455,14.549570587986443,14.597332156885196,14.641605407172197,14.686460264567319,14.733194590272417,14.781375409813165,14.83163738296385,14.882774386314287,14.933152938028732,14.982092999292938,15.030651756179804,15.077788253409134,15.123882153924219,15.169112620218778,15.213962205369826,15.258098015951775,15.300670285753213,15.342301208261595,15.382494530249637,15.422500241796691,15.463595768314656,15.504697853688807,15.547612235882802,15.591831337157739,15.637304148004466,15.682751523177865,15.728635805020504]
[null,"52dA","Smart Metering and Water Efficiency ","C5","Other water efficiency","Customer Options","N","Alternative 2 - Low demand reduction","YWSEST","Ml/d",2,0,0,0,0,0,0,6.715346419743513E-3,1.3033262773719714E-2,1.9144763678657022E-2,2.5053271483108694E-2,3.0697504603155013E-2,3.6036976744613203E-2,4.1171874516239826E-2,4.6222388644499096E-2,5.1215219512030903E-2,5.6150769373721654E-2,6.1041945506336223E-2,6.5870888589578888E-2,7.0618964724808761E-2,7.5311309669844562E-2,7.9948642031402131E-2,8.0891536258780053E-2,8.1790063181312794E-2,8.2662727710732492E-2,8.3521725581576015E-2,8.4343400125306431E-2,8.5121656710525337E-2,8.5868721255341812E-2,8.6584765858308224E-2,8.7269872709748564E-2,8.7918084168760499E-2,8.8427399155313821E-2,8.8894328233252939E-2,8.9336943064930813E-2,8.9743153977888568E-2,9.0118964279399E-2,9.0482440716229337E-2,9.0821520774670747E-2,9.1112084259547366E-2,9.1372237297700443E-2,9.162006106156953E-2,9.1855555489211441E-2,9.2109184506368375E-2,9.2374903509851711E-2,9.2658717916052638E-2,9.2954567817105149E-2,9.3262435477762473E-2,9.3564233207415984E-2,9.3866008382391647E-2,9.4179827239686778E-2,9.4499656947805086E-2,9.4819468406043425E-2,9.515131963041365E-2,9.5489185048846653E-2,9.5814975393507612E-2,9.6134737556183888E-2,9.6454505017059489E-2,9.6768257219750048E-2,9.7063946286792296E-2,9.7359663599847143E-2,9.764938042921345E-2,9.7939117555340668E-2,9.8228865587050102E-2,9.8518615195209672E-2,9.8802336687329947E-2,9.9092101684644371E-2]
[null,"52dA","Water appliance labelling","WAL Grid","Other water efficiency","Customer Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0.90508355948041674,1.8213624140867968,2.7484117476044152,3.6847470217654061,4.6307847798344577,5.5871822146991796,6.5537808374303985,7.5305714662993601,8.5141708311210156,9.1259907680647512,9.7425148263727817,10.364378866016672,10.993771850154062,11.623738522461881,12.256901700314021,12.893553755742268,13.536022507831472,14.180732886035646,14.82486537855748,15.470767213066182,16.122264374360462,16.776987597420185,17.432667333016838,18.077361865901192,18.118967186735702,18.15955060713156,18.19863802402266,18.23744718141732,18.27497367878259,18.312548937713093,18.350350635292358,18.387772248387289,18.425311009288084,18.463216395646612,18.501882012907082,18.540437737112409,18.578111596948819,18.615007795122246,18.651883903622142,18.689191538988059,18.726217272074088,18.763454149625193,18.799778927717931,18.835477188176082,18.871295611300599,18.907184772532602,18.943415963492704,18.979532642077562,19.015048168036234,19.050902698892859,19.087552669064703,19.124373519572369,19.161677150255699,19.199018543772784,19.236560155796738,19.274220151396808,19.31155013103848,19.34917917313993]
[null,"52dA","Water appliance labelling","WAL East","Other water efficiency","Customer Options","N","Alternative 2 - Low demand reduction","YWSEST","Ml/d",2,0,0,0,0,0,0,0,0,1.1471657667625432E-2,2.3224961290011798E-2,3.5145004432368496E-2,4.7164740807027462E-2,5.9253766755443332E-2,7.1473259886426194E-2,8.3816318936952683E-2,9.6274002007444529E-2,0.10883624891777009,0.11664460221409054,0.12449448887260772,0.13237696723687448,0.14031639846598432,0.14827588140407436,0.15624673081679388,0.16430512878858738,0.17243696268847175,0.18062920923905895,0.18880701063246771,0.19704062836874106,0.20535423162053273,0.21372142973766997,0.22213119924922142,0.23031058101607282,0.23081731880099976,0.2313187289097256,0.2317868739308942,0.23222779624888545,0.23267017196853737,0.23312304358732538,0.23355171692252827,0.23397960436555784,0.234408931695546,0.23487141982182874,0.2353730902223243,0.23589203321578592,0.23641306420434133,0.23694072011458003,0.23748027210706266,0.23802959621565292,0.23858941639099393,0.23917173265423072,0.23977054344319448,0.24037455397668178,0.24099573502802227,0.24163871753405008,0.2422643258084268,0.24288918231449369,0.24351395241470647,0.24413799430217126,0.24474408216708024,0.24533946804879692,0.24592883991689857,0.24650217625424742,0.2470647916936137,0.24761667693947934,0.24816254620178771,0.2487196189265384]
[null,"52aA","River Ouse licence transfer","R3a","Surface water enhancement","Resource Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"52aA","East Yorkshire Groundwater Option 2","R13","New groundwater","Resource Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"52aA","Magnesium Limestone new GW supply","DV3","New groundwater","Resource Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aA","Sherwood Sandstone and Magnesian Limestone Boreholes option 2","R8b","New groundwater","Resource Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aA","New WTW  (York) supplied by the River Ouse","DV8(v)","Surface water enhancement","Resource Options","Y","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"52aA","New north to south internal transfer connection","DV8(iv)","Conjunctive use ","Resource Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"52aA","Sherwood Sandstone Boreholes support to North Yorkshire","R8g","New groundwater","Resource Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"52aA","River Aire Abstraction option 4","R37b(ii)","New surface water","Resource Options","Y","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5]
[null,"52aA","Rebuild KirkleesWTW","R85","Surface water enhancement","Resource Options","Y","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"52aA","Tees to York Pipeline - NWL import 140 Ml/d","DV7a(vi)","External raw water bulk supply/transfer","Resource Options","Y","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"52aA","Additonal bankside storage at York WTW","R31a","Surface water enhancement","Resource Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dA","Reduce level of service to 1:200","R48","Change in levels of service","Customer Options","N","Alternative 2 - Low demand reduction","YWSGRD","Ml/d",2,52.433255998986169,52.343447920962262,52.253088740409567,52.162193020854829,52.070774496310605,51.97884614231566,51.886420238978189,51.793508427116876,51.700121758432715,51.606270740490118,51.511965377162824,51.417215205115326,51.322029326788652,51.226416440311141,51.130384866680288,51.033942574527828,50.937097202731366,50.839856081101289,50.742226249351233,50.644214474518549,50.545827267003233,50.447070895349498,50.347951399897738,50.248474605415822,50.148646132797239,50.048471409916829,49.947955681718668,49.84710401960092,49.745921330161309,49.644412363354149,49.542581720111457,49.440433859469067,49.337973105239598,49.235203652265682,49.132129572289386,49.028754819463529,48.925083235536476,48.8211185547284,48.716864408329002,48.612324329030116,48.507501755015255,48.402400033824279,48.297022426004105,48.191372108567293,48.085452178260994,47.979265654670826,47.872815483159911,47.766104537661022,47.659135623327757,47.551911479051114,47.444434779859193,47.336708139191842,47.228734111077529,47.120515192196308,47.012053823856604,46.90335239387241,46.794413238362267,46.685238643462299,46.5758308469658,46.466192039890302,46.356324367975731,46.246229933118912,46.135910794747815,46.025368971136686,45.914606440668194,45.803625143041245]
[null,"52cA","Active leakage control 95Ml/d","L6","Active leakage management","Distribution Options","Y","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0.80000000000012506,1.6000000000002501,13.199999999999989,14.000000000000227,14.800000000000438,26.399999999999835,27.200000000000159,28.000000000000512,39.59999999999971,40.400000000000205,41.200000000000671,52.799999999999898,53.600000000000165,54.400000000000432,66.000000000000398,66.800000000000409,67.600000000000421,79.200000000000273,80.000000000000313,80.800000000000352,92.400000000000233,93.20000000000033,94.000000000000398,94.65,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613,95.299999999999613]
[null,"52dA","Smart Metering and Water Efficiency ","C5","Other water efficiency","Customer Options","Y","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,1.8138831210498365,3.6044637503498831,5.3770530977360114,7.1358297521204932,8.886146115590277,10.585670185334509,12.261744260482899,13.920658826320043,15.560365859796786,17.184347020999393,18.793261349489384,20.387140972073567,21.965454092761458,23.528044432559515,25.075319484406997,25.416950326941606,25.744186685650185,26.05708748365263,26.355808791274324,26.640496186823718,26.91103796978927,27.167459964814512,27.409830759638222,27.638160225534207,27.852419886989111,28.031946281232223,28.196364861649986,28.349418543913245,28.4930192322552,28.632533033000481,28.764720072972274,28.887041301857277,28.99856262758891,29.099141175972886,29.194664313770392,29.283210814344393,29.372920529134639,29.466389180544834,29.562750819626331,29.663274765927699,29.765548772628573,29.866305876057464,29.964185998585876,30.061303512359608,30.155576506818267,30.247764307848438,30.338225240437556,30.427924410739653,30.516196031903551,30.601340571506427,30.684602416523191,30.764989060499275,30.845000483593381,30.927191536629312,31.009395707377614,31.095224471765604,31.183662674315478,31.274608296008932,31.36550304635573,31.457271610041008]
[null,"52dA","Water appliance labelling","WAL Grid","Other water efficiency","Customer Options","N","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,1.8101671189608335,3.6427248281735936,5.4968234952088304,7.3694940435308123,9.2615695596689154,11.174364429398359,13.107561674860797,15.06114293259872,17.028341662242031,18.251981536129502,19.485029652745563,20.728757732033344,21.987543700308123,23.247477044923762,24.513803400628042,25.787107511484535,27.072045015662944,28.361465772071291,29.649730757114959,30.941534426132364,32.244528748720924,33.553975194840369,34.865334666033675,36.154723731802385,36.237934373471404,36.319101214263121,36.39727604804532,36.47489436283464,36.549947357565181,36.625097875426185,36.700701270584716,36.775544496774579,36.850622018576168,36.926432791293223,37.003764025814164,37.080875474224818,37.156223193897638,37.230015590244491,37.303767807244284,37.378383077976117,37.452434544148176,37.526908299250387,37.599557855435862,37.670954376352164,37.742591222601199,37.814369545065205,37.886831926985408,37.959065284155123,38.030096336072468,38.101805397785718,38.175105338129406,38.248747039144739,38.323354300511397,38.398037087545568,38.473120311593476,38.548440302793615,38.62310026207696,38.698358346279861]
[null,"52dA","Water appliance labelling","WAL East","Other water efficiency","Customer Options","N","Alternative 3 - enhanced environmental destimation","YWSEST","Ml/d",2,0,0,0,0,0,0,0,0,1.1471657667625432E-2,2.3224961290011798E-2,3.5145004432368496E-2,4.7164740807027462E-2,5.9253766755443332E-2,7.1473259886426194E-2,8.3816318936952683E-2,9.6274002007444529E-2,0.10883624891777009,0.11664460221409054,0.12449448887260772,0.13237696723687448,0.14031639846598432,0.14827588140407436,0.15624673081679388,0.16430512878858738,0.17243696268847175,0.18062920923905895,0.18880701063246771,0.19704062836874106,0.20535423162053273,0.21372142973766997,0.22213119924922142,0.23031058101607282,0.23081731880099976,0.2313187289097256,0.2317868739308942,0.23222779624888545,0.23267017196853737,0.23312304358732538,0.23355171692252827,0.23397960436555784,0.234408931695546,0.23487141982182874,0.2353730902223243,0.23589203321578592,0.23641306420434133,0.23694072011458003,0.23748027210706266,0.23802959621565292,0.23858941639099393,0.23917173265423072,0.23977054344319448,0.24037455397668178,0.24099573502802227,0.24163871753405008,0.2422643258084268,0.24288918231449369,0.24351395241470647,0.24413799430217126,0.24474408216708024,0.24533946804879692,0.24592883991689857,0.24650217625424742,0.2470647916936137,0.24761667693947934,0.24816254620178771,0.2487196189265384]
[null,"52aA","River Ouse licence transfer","R3a","Surface water enhancement","Resource Options","N","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,"52aA","East Yorkshire Groundwater Option 2","R13","New groundwater","Resource Options","N","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"52aA","Magnesium Limestone new GW supply","DV3","New groundwater","Resource Options","N","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aA","Sherwood Sandstone and Magnesian Limestone Boreholes option 2","R8b","New groundwater","Resource Options","N","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"52aA","New WTW  (York) supplied by the River Ouse","DV8(v)","Surface water enhancement","Resource Options","Y","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,"52aA","New north to south internal transfer connection","DV8(iv)","Conjunctive use ","Resource Options","N","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"52aA","Sherwood Sandstone Boreholes support to North Yorkshire","R8g","New groundwater","Resource Options","N","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"52aA","River Aire Abstraction option 4","R37b(ii)","New surface water","Resource Options","Y","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5,33.5]
[null,"52aA","Rebuild KirkleesWTW","R85","Surface water enhancement","Resource Options","Y","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,"52aA","Tees to York Pipeline - NWL import 140 Ml/d","DV7a(vi)","External raw water bulk supply/transfer","Resource Options","Y","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140]
[null,"52aA","Additonal bankside storage at York WTW","R31a","Surface water enhancement","Resource Options","N","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6,10.6," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52aA","Tidal abstraction","R78","Desalination","Resource Options","Y","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dA","Reduce level of service to 1:200","R48","Change in levels of service","Customer Options","N","Alternative 3 - enhanced environmental destimation","YWSGRD","Ml/d",2,52.433255998986169,52.343447920962262,52.253088740409567,52.162193020854829,52.070774496310605,51.97884614231566,51.886420238978189,51.793508427116876,51.700121758432715,51.606270740490118,51.511965377162824,51.417215205115326,51.322029326788652,51.226416440311141,51.130384866680288,51.033942574527828,50.937097202731366,50.839856081101289,50.742226249351233,50.644214474518549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"52dP","Medium scenario","WEF Medium","Other water efficiency","Customer Options","N","Preferred","NWLBWF","Ml/d",2,null,0,0,0,0,0,2.1938860420860351E-2,4.3617833272709738E-2,6.4792509134940168E-2,8.5661878722490314E-2,0.10662138744817984,0.12843275662323972,0.14947455028595069,0.17007923442070982,0.19052028048597069,0.21098139162464946,0.23141197912310041,0.25177149462015969,0.25113052771783995,0.2505437652896898,0.24995488934549037,0.24939812240850046,0.24886834262803958,0.24841728115614004,0.24796001379021959,0.24757458353388007,0.24728248248460005,0.24697987589788006,0.24676277042523953,0.2465969710682101,0.24648071533811056,0.24683945416209063,0.2466431629615693,0.24639776959531012,0.24609052059209002,0.24572734734793933,0.24536164297520013,0.24491872144287985,0.24445808323069951,0.24403751742592039,0.24356696959115975,0.24305026089938941,0.24253887830769028,0.24201514671921931,0.24149507044371976,0.24084002038846997,0.24008108068628964,0.23933295136559973,0.23866284674353988,0.23802436696694063,0.23743956374958053,0.23683012844329987,0.23624455821849022,0.23573833098136987,0.23523039762850928,0.2347885183734304,0.2343862604286695,0.23399630079917966,0.23360753634589049,0.23322984305045047,0.23281251235323008,0.2323872245010703,0.23192841971324007,0.23139687373090023,0.23088303473051042,0.23032057182555032]
[null,"52cP","50% reduction by 2050","LEAK 3","Other leakage control","Distribution Options","N","Preferred","NWLBWF","Ml/d",2,null,0,0,0,0,0,5.3674692715460104E-2,7.8666083165500389E-2,0.1036602773419002,0.12865751429128025,0.15365642958710968,0.17865299119014022,0.20364911095945004,0.22864571351606955,0.25364289767055048,0.27864062597768946,0.30363787364512973,0.32863538724204044,0.35363421164575026,0.37863337441925982,0.40363301816723052,0.42863234116707005,0.4536311243172193,0.47862980408697009,0.50362840237100936,0.52862706935909021,0.5536247377866701,0.57862105866812019,0.60361700002134988,0.62861263834179937,0.65360793137207018,0.67870305253934049,0.67869790278861952,0.67869276519755051,0.67868796878117976,0.67868350624948981,0.67867913347088038,0.67867493561006942,0.67867109496521927,0.6786675190817304,0.67866451919130011,0.67866196240363941,0.67865970095741979,0.67865782120676954,0.67865589225007028,0.67865427401487022,0.6786530896950298,0.6786520218252603,0.67865077446935995,0.67864942806909045,0.67864780415618053,0.67864617285043938,0.67864447639854042,0.6786424384134806,0.67864023916798999,0.67863769023171017,0.67863482885023974,0.67863174334218002,0.67862875861815031,0.6786258748734797,0.67862311876623949,0.6786203661918,0.67861753058739982,0.67861503531605027,0.67861255650565067,0.67861035238829004," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dP","Metering Option 2","DMO 2","Metering optants","Customer Options","N","Preferred","NWLBWF","Ml/d",2," ",0,0,0,0,0,8.7906744287760574E-2,9.0493779175869982E-2,9.1928731635420036E-2,9.3859644879310089E-2,9.680457929073949E-2,0.1017788916384994,0.1050587107156904,0.10793101154120954,0.11048275795476048,0.11275907040055966,0.11257328566787983,0.11196232250964044,0.1114808852955802,0.11105478586743978,0.11060494678214994,0.11012181518719988,0.10962860691358944,0.10920654274223995,0.10918616028415951,0.10921162074020963,0.10925030381778988,0.1092467228895897,0.10928669857886941,0.10936424858163019,0.10946589520735017,0.13486790328985077,0.13533969539459978,0.13576229996124045,0.13613330188294981,0.13649491185323992,0.13684991313072015,0.13714470900545006,0.13743242632278996,0.13778375080889038,0.13811803368735021,0.13844036169698004,0.13875122783928973,0.1390943917567995,0.13943247831987016,0.13968140482978963,0.13987542871213954,0.1400834865746603,0.14033755183495966,0.14060501812179016,0.14088952396885013,0.14114890220939991,0.14141010270981003,0.14171187596924995,0.14199654158993003,0.14230358638343965,0.14261462119527923,0.14291440164299019,0.14321727545645047,0.14353106213945033,0.14381842117539989,0.14410414095902002,0.1443546213489304,0.1445848584832401,0.14481858580075002,0.14503084487587081]
[null,"52dA","Medium scenario","WEF Medium","Other water efficiency","Customer Options","N","Least Cost","NWLBWF","Ml/d",2,null,0,0,0,0,0,2.1938860420860351E-2,4.3617833272709738E-2,6.4792509134940168E-2,8.5661878722490314E-2,0.10662138744817984,0.12843275662323972,0.14947455028595069,0.17007923442070982,0.19052028048597069,0.21098139162464946,0.23141197912310041,0.25177149462015969,0.25113052771783995,0.2505437652896898,0.24995488934549037,0.24939812240850046,0.24886834262803958,0.24841728115614004,0.24796001379021959,0.24757458353388007,0.24728248248460005,0.24697987589788006,0.24676277042523953,0.2465969710682101,0.24648071533811056,0.24683945416209063,0.2466431629615693,0.24639776959531012,0.24609052059209002,0.24572734734793933,0.24536164297520013,0.24491872144287985,0.24445808323069951,0.24403751742592039,0.24356696959115975,0.24305026089938941,0.24253887830769028,0.24201514671921931,0.24149507044371976,0.24084002038846997,0.24008108068628964,0.23933295136559973,0.23866284674353988,0.23802436696694063,0.23743956374958053,0.23683012844329987,0.23624455821849022,0.23573833098136987,0.23523039762850928,0.2347885183734304,0.2343862604286695,0.23399630079917966,0.23360753634589049,0.23322984305045047,0.23281251235323008,0.2323872245010703,0.23192841971324007,0.23139687373090023,0.23088303473051042,0.23032057182555032]
[null,"52cA","50% reduction by 2050","LEAK 3","Other leakage control","Distribution Options","N","Least Cost","NWLBWF","Ml/d",2,null,0,0,0,0,0,5.3674692715460104E-2,7.8666083165500389E-2,0.1036602773419002,0.12865751429128025,0.15365642958710968,0.17865299119014022,0.20364911095945004,0.22864571351606955,0.25364289767055048,0.27864062597768946,0.30363787364512973,0.32863538724204044,0.35363421164575026,0.37863337441925982,0.40363301816723052,0.42863234116707005,0.4536311243172193,0.47862980408697009,0.50362840237100936,0.52862706935909021,0.5536247377866701,0.57862105866812019,0.60361700002134988,0.62861263834179937,0.65360793137207018,0.67870305253934049,0.67869790278861952,0.67869276519755051,0.67868796878117976,0.67868350624948981,0.67867913347088038,0.67867493561006942,0.67867109496521927,0.6786675190817304,0.67866451919130011,0.67866196240363941,0.67865970095741979,0.67865782120676954,0.67865589225007028,0.67865427401487022,0.6786530896950298,0.6786520218252603,0.67865077446935995,0.67864942806909045,0.67864780415618053,0.67864617285043938,0.67864447639854042,0.6786424384134806,0.67864023916798999,0.67863769023171017,0.67863482885023974,0.67863174334218002,0.67862875861815031,0.6786258748734797,0.67862311876623949,0.6786203661918,0.67861753058739982,0.67861503531605027,0.67861255650565067,0.67861035238829004]
[null,"52dA","Metering Option 2","DMO 2","Metering optants","Customer Options","N","Least Cost","NWLBWF","Ml/d",2,null,0,0,0,0,0,8.7906744287760574E-2,9.0493779175869982E-2,9.1928731635420036E-2,9.3859644879310089E-2,9.680457929073949E-2,0.1017788916384994,0.1050587107156904,0.10793101154120954,0.11048275795476048,0.11275907040055966,0.11257328566787983,0.11196232250964044,0.1114808852955802,0.11105478586743978,0.11060494678214994,0.11012181518719988,0.10962860691358944,0.10920654274223995,0.10918616028415951,0.10921162074020963,0.10925030381778988,0.1092467228895897,0.10928669857886941,0.10936424858163019,0.10946589520735017,0.13486790328985077,0.13533969539459978,0.13576229996124045,0.13613330188294981,0.13649491185323992,0.13684991313072015,0.13714470900545006,0.13743242632278996,0.13778375080889038,0.13811803368735021,0.13844036169698004,0.13875122783928973,0.1390943917567995,0.13943247831987016,0.13968140482978963,0.13987542871213954,0.1400834865746603,0.14033755183495966,0.14060501812179016,0.14088952396885013,0.14114890220939991,0.14141010270981003,0.14171187596924995,0.14199654158993003,0.14230358638343965,0.14261462119527923,0.14291440164299019,0.14321727545645047,0.14353106213945033,0.14381842117539989,0.14410414095902002,0.1443546213489304,0.1445848584832401,0.14481858580075002,0.14503084487587081]
[null,"52dA","Medium scenario","WEF Medium","Other water efficiency","Customer Options","N","Ofwat Core","NWLBWF","Ml/d",2," ",0,0,0,0,0,2.1938860420860351E-2,4.3617833272709738E-2,6.4792509134940168E-2,8.5661878722490314E-2,0.10662138744817984,0.12843275662323972,0.14947455028595069,0.17007923442070982,0.19052028048597069,0.21098139162464946,0.23141197912310041,0.25177149462015969,0.25113052771783995,0.2505437652896898,0.24995488934549037,0.24939812240850046,0.24886834262803958,0.24841728115614004,0.24796001379021959,0.24757458353388007,0.24728248248460005,0.24697987589788006,0.24676277042523953,0.2465969710682101,0.24648071533811056,0.24683945416209063,0.2466431629615693,0.24639776959531012,0.24609052059209002,0.24572734734793933,0.24536164297520013,0.24491872144287985,0.24445808323069951,0.24403751742592039,0.24356696959115975,0.24305026089938941,0.24253887830769028,0.24201514671921931,0.24149507044371976,0.24084002038846997,0.24008108068628964,0.23933295136559973,0.23866284674353988,0.23802436696694063,0.23743956374958053,0.23683012844329987,0.23624455821849022,0.23573833098136987,0.23523039762850928,0.2347885183734304,0.2343862604286695,0.23399630079917966,0.23360753634589049,0.23322984305045047,0.23281251235323008,0.2323872245010703,0.23192841971324007,0.23139687373090023,0.23088303473051042,0.23032057182555032," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52cA","50% reduction by 2050","LEAK 3","Other leakage control","Distribution Options","N","Ofwat Core","NWLBWF","Ml/d",2," ",0,0,0,0,0,5.3674692715460104E-2,7.8666083165500389E-2,0.1036602773419002,0.12865751429128025,0.15365642958710968,0.17865299119014022,0.20364911095945004,0.22864571351606955,0.25364289767055048,0.27864062597768946,0.30363787364512973,0.32863538724204044,0.35363421164575026,0.37863337441925982,0.40363301816723052,0.42863234116707005,0.4536311243172193,0.47862980408697009,0.50362840237100936,0.52862706935909021,0.5536247377866701,0.57862105866812019,0.60361700002134988,0.62861263834179937,0.65360793137207018,0.67870305253934049,0.67869790278861952,0.67869276519755051,0.67868796878117976,0.67868350624948981,0.67867913347088038,0.67867493561006942,0.67867109496521927,0.6786675190817304,0.67866451919130011,0.67866196240363941,0.67865970095741979,0.67865782120676954,0.67865589225007028,0.67865427401487022,0.6786530896950298,0.6786520218252603,0.67865077446935995,0.67864942806909045,0.67864780415618053,0.67864617285043938,0.67864447639854042,0.6786424384134806,0.67864023916798999,0.67863769023171017,0.67863482885023974,0.67863174334218002,0.67862875861815031,0.6786258748734797,0.67862311876623949,0.6786203661918,0.67861753058739982,0.67861503531605027,0.67861255650565067,0.67861035238829004," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dA","Metering Option 2","DMO 2","Metering optants","Customer Options","N","Ofwat Core","NWLBWF","Ml/d",2," ",0,0,0,0,0,8.7906744287760574E-2,9.0493779175869982E-2,9.1928731635420036E-2,9.3859644879310089E-2,9.680457929073949E-2,0.1017788916384994,0.1050587107156904,0.10793101154120954,0.11048275795476048,0.11275907040055966,0.11257328566787983,0.11196232250964044,0.1114808852955802,0.11105478586743978,0.11060494678214994,0.11012181518719988,0.10962860691358944,0.10920654274223995,0.10918616028415951,0.10921162074020963,0.10925030381778988,0.1092467228895897,0.10928669857886941,0.10936424858163019,0.10946589520735017,0.13486790328985077,0.13533969539459978,0.13576229996124045,0.13613330188294981,0.13649491185323992,0.13684991313072015,0.13714470900545006,0.13743242632278996,0.13778375080889038,0.13811803368735021,0.13844036169698004,0.13875122783928973,0.1390943917567995,0.13943247831987016,0.13968140482978963,0.13987542871213954,0.1400834865746603,0.14033755183495966,0.14060501812179016,0.14088952396885013,0.14114890220939991,0.14141010270981003,0.14171187596924995,0.14199654158993003,0.14230358638343965,0.14261462119527923,0.14291440164299019,0.14321727545645047,0.14353106213945033,0.14381842117539989,0.14410414095902002,0.1443546213489304,0.1445848584832401,0.14481858580075002,0.14503084487587081]
[null,"52dP","Additional saving for combining DMOs","DMO Combined","Other water efficiency","Customer Options","N","Preferred","NWLBWF","Ml/d",2,null,0,0,0,0,0,2.6746944532468342E-3,5.6668474783528877E-3,8.9786698293667921E-3,1.231113330524447E-2,1.5588352547137307E-2,1.863924275303197E-2,2.1269981601632182E-2,2.3458318701701675E-2,2.5604564123790086E-2,2.7730623123131348E-2,3.0184410063048728E-2,3.2800862297493127E-2,3.6230054825320712E-2,3.9655839646653535E-2,4.3090337556021652E-2,4.6552305344594203E-2,5.0044782187301573E-2,5.3530630395247081E-2,5.7022072942173763E-2,6.0512237650939826E-2,6.4041971119250363E-2,6.7624082596001722E-2,7.1204276204692274E-2,7.4787900762822046E-2,7.8373685725443343E-2,7.833695074246938E-2,7.8344104068151399E-2,7.8359779163499343E-2,7.8395797319279481E-2,7.845223375707544E-2,7.851411507022954E-2,7.859213960482303E-2,7.8685400513474058E-2,7.878425352120888E-2,7.8909205177588149E-2,7.9055465443346851E-2,7.9211907121363723E-2,7.9383500196893664E-2,7.9554076078070413E-2,7.9751692592929357E-2,7.9970291833177942E-2,8.0185803975982406E-2,8.0386899168516157E-2,8.0581595866656031E-2,8.0761438860734724E-2,8.0945399788626693E-2,8.1125261252465775E-2,8.1285207348206878E-2,8.1440843203527846E-2,8.1578070187423801E-2,8.1701219109593382E-2,8.1816485306589026E-2,8.193595690598876E-2,8.2058474603220244E-2,8.2190838103842978E-2,8.2343715557152919E-2,8.2517604506791464E-2,8.2712668992469984E-2,8.2906751790942756E-2,8.3116133191531327E-2]
[null,"52dA","Additional saving for combining DMOs","DMO Combined","Other water efficiency","Customer Options","N","Least Cost","NWLBWF","Ml/d",2,null,0,0,0,0,0,2.6746944532468342E-3,5.6668474783528877E-3,8.9786698293667921E-3,1.231113330524447E-2,1.5588352547137307E-2,1.863924275303197E-2,2.1269981601632182E-2,2.3458318701701675E-2,2.5604564123790086E-2,2.7730623123131348E-2,3.0184410063048728E-2,3.2800862297493127E-2,3.6230054825320712E-2,3.9655839646653535E-2,4.3090337556021652E-2,4.6552305344594203E-2,5.0044782187301573E-2,5.3530630395247081E-2,5.7022072942173763E-2,6.0512237650939826E-2,6.4041971119250363E-2,6.7624082596001722E-2,7.1204276204692274E-2,7.4787900762822046E-2,7.8373685725443343E-2,7.833695074246938E-2,7.8344104068151399E-2,7.8359779163499343E-2,7.8395797319279481E-2,7.845223375707544E-2,7.851411507022954E-2,7.859213960482303E-2,7.8685400513474058E-2,7.878425352120888E-2,7.8909205177588149E-2,7.9055465443346851E-2,7.9211907121363723E-2,7.9383500196893664E-2,7.9554076078070413E-2,7.9751692592929357E-2,7.9970291833177942E-2,8.0185803975982406E-2,8.0386899168516157E-2,8.0581595866656031E-2,8.0761438860734724E-2,8.0945399788626693E-2,8.1125261252465775E-2,8.1285207348206878E-2,8.1440843203527846E-2,8.1578070187423801E-2,8.1701219109593382E-2,8.1816485306589026E-2,8.193595690598876E-2,8.2058474603220244E-2,8.2190838103842978E-2,8.2343715557152919E-2,8.2517604506791464E-2,8.2712668992469984E-2,8.2906751790942756E-2,8.3116133191531327E-2]
[null,"52dA","Additional saving for combining DMOs","DMO Combined","Other water efficiency","Customer Options","N","Ofwat Core","NWLBWF","Ml/d",2,null,0,0,0,0,0,2.6746944532468342E-3,5.6668474783528877E-3,8.9786698293667921E-3,1.231113330524447E-2,1.5588352547137307E-2,1.863924275303197E-2,2.1269981601632182E-2,2.3458318701701675E-2,2.5604564123790086E-2,2.7730623123131348E-2,3.0184410063048728E-2,3.2800862297493127E-2,3.6230054825320712E-2,3.9655839646653535E-2,4.3090337556021652E-2,4.6552305344594203E-2,5.0044782187301573E-2,5.3530630395247081E-2,5.7022072942173763E-2,6.0512237650939826E-2,6.4041971119250363E-2,6.7624082596001722E-2,7.1204276204692274E-2,7.4787900762822046E-2,7.8373685725443343E-2,7.833695074246938E-2,7.8344104068151399E-2,7.8359779163499343E-2,7.8395797319279481E-2,7.845223375707544E-2,7.851411507022954E-2,7.859213960482303E-2,7.8685400513474058E-2,7.878425352120888E-2,7.8909205177588149E-2,7.9055465443346851E-2,7.9211907121363723E-2,7.9383500196893664E-2,7.9554076078070413E-2,7.9751692592929357E-2,7.9970291833177942E-2,8.0185803975982406E-2,8.0386899168516157E-2,8.0581595866656031E-2,8.0761438860734724E-2,8.0945399788626693E-2,8.1125261252465775E-2,8.1285207348206878E-2,8.1440843203527846E-2,8.1578070187423801E-2,8.1701219109593382E-2,8.1816485306589026E-2,8.193595690598876E-2,8.2058474603220244E-2,8.2190838103842978E-2,8.2343715557152919E-2,8.2517604506791464E-2,8.2712668992469984E-2,8.2906751790942756E-2,8.3116133191531327E-2," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dP","Medium scenario","WEF Medium","Other water efficiency","Customer Options","N","Preferred","NWLKLD","Ml/d",2,null,0,0,0,0,0,2.4583319842899982,4.9088533639420575,7.3456740346989591,9.7681270201089774,12.184182412059045,14.589548751192979,16.963654026297036,19.326106928241074,21.683388986942987,24.039575885508953,26.397809358075961,28.739832387119918,31.062657777493996,33.37906499426208,35.695447603341108,38.018113573098958,40.330206858113002,42.641814008142092,44.954730569393973,47.283041797330043,47.256426870558016,47.224159566065964,47.193243461847032,47.182636531755975,47.181489891287015,47.238795041432013,47.23331465189392,47.22801095566706,47.218321115071944,47.194857196649082,47.166555496157002,47.133892794968915,47.101486316963928,47.071611143848031,47.031491790473979,46.984998882408036,46.93476851300602,46.87648324759698,46.808980291771945,46.72851857136493,46.638420887739017,46.549346461080972,46.469639671749974,46.392570867588006,46.322944360984025,46.255881159699925,46.191307516815982,46.131397081844966,46.07568494921702,46.02754351454098,45.984658849532934,45.946314316495091,45.910096209482049,45.872632880671063,45.834628885506049,45.793926315021963,45.748933100567001,45.69834318888104,45.647118304168998,45.592968896945081]
[null,"52cP","50% reduction by 2050","LEAK 3","Other leakage control","Distribution Options","N","Preferred","NWLKLD","Ml/d",2,null,0,0,0,0,0,3.9852579663199776,5.8425125419320239,7.6998642244769826,9.5573022575169944,11.414805541863075,13.272314229372,15.129837608531034,16.987403132276995,18.845005664804034,20.702642533035942,22.560194555359999,24.417753808170005,26.275453932152004,28.133177164300037,29.990920624444016,31.84860527533499,33.706213947146011,35.563815948661045,37.421408423713956,39.27898876945801,41.136429095684093,42.993708718332982,44.85094458148501,46.708133990254964,48.565274153084943,50.426822345999085,50.426260300197896,50.425689889064074,50.425133014117023,50.424610036630042,50.424102782522027,50.423600714434997,50.423109177042988,50.422623587999965,50.422177102812043,50.421755612477,50.421356412595969,50.420998582218999,50.420670618279928,50.420376490063973,50.420106676166029,50.419837283888,50.419550395101965,50.419258019918971,50.418947124673991,50.418622501994946,50.418285192663006,50.417937329116967,50.417577311327022,50.417197595338052,50.416802562680004,50.416386726675,50.415969654281071,50.415564985579067,50.415160293855024,50.41474660862707,50.414320176031083,50.41391262159209,50.413507753271006,50.413112088693083]
[null,"52dP","Metering Option 2","DMO 2","Metering optants","Customer Options","N","Preferred","NWLKLD","Ml/d",2,null,0,0,0,0,0,12.483966949225987,12.953626208459013,13.394574518479999,13.828039571134923,14.27220577735909,14.746358746695023,15.218754297294026,15.693492857735009,16.134042823475966,16.550631162310992,16.542640261514975,16.44270828303695,16.346411289177013,16.257873895117086,16.17635875007204,16.087251852020017,16.005285464954,15.930743220250065,15.91448451607198,15.908292130346013,15.900450645879005,15.886798509757,15.871511220471007,15.867300034983032,15.866341351399001,17.781336879885089,17.822518465730923,17.862360156822092,17.898681704094997,17.932824910618024,17.96484822674006,17.99447687444092,18.02299077207897,18.05548513173801,18.08369153902197,18.110057949189013,18.131631810177964,18.154516920414949,18.174441218318975,18.190191783957971,18.20269719491705,18.215564657848972,18.231730876495021,18.248510651787001,18.267626840497996,18.286642067182015,18.303443490743916,18.327358268898934,18.353085089104979,18.380819110754032,18.409701975225971,18.438969547344072,18.468821428334991,18.498591730408975,18.527756848257013,18.555711753945047,18.581463299542065,18.605671007250066,18.629540364417039,18.652456280447041]
[null,"52dA","Medium scenario","WEF Medium","Other water efficiency","Customer Options","N","Least Cost","NWLKLD","Ml/d",2,null,0,0,0,0,0,2.4583319842899982,4.9088533639420575,7.3456740346989591,9.7681270201089774,12.184182412059045,14.589548751192979,16.963654026297036,19.326106928241074,21.683388986942987,24.039575885508953,26.397809358075961,28.739832387119918,31.062657777493996,33.37906499426208,35.695447603341108,38.018113573098958,40.330206858113002,42.641814008142092,44.954730569393973,47.283041797330043,47.256426870558016,47.224159566065964,47.193243461847032,47.182636531755975,47.181489891287015,47.238795041432013,47.23331465189392,47.22801095566706,47.218321115071944,47.194857196649082,47.166555496157002,47.133892794968915,47.101486316963928,47.071611143848031,47.031491790473979,46.984998882408036,46.93476851300602,46.87648324759698,46.808980291771945,46.72851857136493,46.638420887739017,46.549346461080972,46.469639671749974,46.392570867588006,46.322944360984025,46.255881159699925,46.191307516815982,46.131397081844966,46.07568494921702,46.02754351454098,45.984658849532934,45.946314316495091,45.910096209482049,45.872632880671063,45.834628885506049,45.793926315021963,45.748933100567001,45.69834318888104,45.647118304168998,45.592968896945081]
[null,"52cA","50% reduction by 2050","LEAK 3","Other leakage control","Distribution Options","N","Least Cost","NWLKLD","Ml/d",2,null,0,0,0,0,0,3.9852579663199776,5.8425125419320239,7.6998642244769826,9.5573022575169944,11.414805541863075,13.272314229372,15.129837608531034,16.987403132276995,18.845005664804034,20.702642533035942,22.560194555359999,24.417753808170005,26.275453932152004,28.133177164300037,29.990920624444016,31.84860527533499,33.706213947146011,35.563815948661045,37.421408423713956,39.27898876945801,41.136429095684093,42.993708718332982,44.85094458148501,46.708133990254964,48.565274153084943,50.426822345999085,50.426260300197896,50.425689889064074,50.425133014117023,50.424610036630042,50.424102782522027,50.423600714434997,50.423109177042988,50.422623587999965,50.422177102812043,50.421755612477,50.421356412595969,50.420998582218999,50.420670618279928,50.420376490063973,50.420106676166029,50.419837283888,50.419550395101965,50.419258019918971,50.418947124673991,50.418622501994946,50.418285192663006,50.417937329116967,50.417577311327022,50.417197595338052,50.416802562680004,50.416386726675,50.415969654281071,50.415564985579067,50.415160293855024,50.41474660862707,50.414320176031083,50.41391262159209,50.413507753271006,50.413112088693083]
[null,"52dA","Metering Option 2","DMO 2","Metering optants","Customer Options","N","Least Cost","NWLKLD","Ml/d",2,null,0,0,0,0,0,12.483966949225987,12.953626208459013,13.394574518479999,13.828039571134923,14.27220577735909,14.746358746695023,15.218754297294026,15.693492857735009,16.134042823475966,16.550631162310992,16.542640261514975,16.44270828303695,16.346411289177013,16.257873895117086,16.17635875007204,16.087251852020017,16.005285464954,15.930743220250065,15.91448451607198,15.908292130346013,15.900450645879005,15.886798509757,15.871511220471007,15.867300034983032,15.866341351399001,17.781336879885089,17.822518465730923,17.862360156822092,17.898681704094997,17.932824910618024,17.96484822674006,17.99447687444092,18.02299077207897,18.05548513173801,18.08369153902197,18.110057949189013,18.131631810177964,18.154516920414949,18.174441218318975,18.190191783957971,18.20269719491705,18.215564657848972,18.231730876495021,18.248510651787001,18.267626840497996,18.286642067182015,18.303443490743916,18.327358268898934,18.353085089104979,18.380819110754032,18.409701975225971,18.438969547344072,18.468821428334991,18.498591730408975,18.527756848257013,18.555711753945047,18.581463299542065,18.605671007250066,18.629540364417039,18.652456280447041]
[null,"52dA","Medium scenario","WEF Medium","Other water efficiency","Customer Options","N","Ofwat Core","NWLKLD","Ml/d",2,null,0,0,0,0,0,2.4583319842899982,4.9088533639420575,7.3456740346989591,9.7681270201089774,12.184182412059045,14.589548751192979,16.963654026297036,19.326106928241074,21.683388986942987,24.039575885508953,26.397809358075961,28.739832387119918,31.062657777493996,33.37906499426208,35.695447603341108,38.018113573098958,40.330206858113002,42.641814008142092,44.954730569393973,47.283041797330043,47.256426870558016,47.224159566065964,47.193243461847032,47.182636531755975,47.181489891287015,47.238795041432013,47.23331465189392,47.22801095566706,47.218321115071944,47.194857196649082,47.166555496157002,47.133892794968915,47.101486316963928,47.071611143848031,47.031491790473979,46.984998882408036,46.93476851300602,46.87648324759698,46.808980291771945,46.72851857136493,46.638420887739017,46.549346461080972,46.469639671749974,46.392570867588006,46.322944360984025,46.255881159699925,46.191307516815982,46.131397081844966,46.07568494921702,46.02754351454098,45.984658849532934,45.946314316495091,45.910096209482049,45.872632880671063,45.834628885506049,45.793926315021963,45.748933100567001,45.69834318888104,45.647118304168998,45.592968896945081]
[null,"52cA","50% reduction by 2050","LEAK 3","Other leakage control","Distribution Options","N","Ofwat Core","NWLKLD","Ml/d",2,null,0,0,0,0,0,3.9852579663199776,5.8425125419320239,7.6998642244769826,9.5573022575169944,11.414805541863075,13.272314229372,15.129837608531034,16.987403132276995,18.845005664804034,20.702642533035942,22.560194555359999,24.417753808170005,26.275453932152004,28.133177164300037,29.990920624444016,31.84860527533499,33.706213947146011,35.563815948661045,37.421408423713956,39.27898876945801,41.136429095684093,42.993708718332982,44.85094458148501,46.708133990254964,48.565274153084943,50.426822345999085,50.426260300197896,50.425689889064074,50.425133014117023,50.424610036630042,50.424102782522027,50.423600714434997,50.423109177042988,50.422623587999965,50.422177102812043,50.421755612477,50.421356412595969,50.420998582218999,50.420670618279928,50.420376490063973,50.420106676166029,50.419837283888,50.419550395101965,50.419258019918971,50.418947124673991,50.418622501994946,50.418285192663006,50.417937329116967,50.417577311327022,50.417197595338052,50.416802562680004,50.416386726675,50.415969654281071,50.415564985579067,50.415160293855024,50.41474660862707,50.414320176031083,50.41391262159209,50.413507753271006,50.413112088693083]
[null,"52dA","Metering Option 2","DMO 2","Metering optants","Customer Options","N","Ofwat Core","NWLKLD","Ml/d",2,null,0,0,0,0,0,12.483966949225987,12.953626208459013,13.394574518479999,13.828039571134923,14.27220577735909,14.746358746695023,15.218754297294026,15.693492857735009,16.134042823475966,16.550631162310992,16.542640261514975,16.44270828303695,16.346411289177013,16.257873895117086,16.17635875007204,16.087251852020017,16.005285464954,15.930743220250065,15.91448451607198,15.908292130346013,15.900450645879005,15.886798509757,15.871511220471007,15.867300034983032,15.866341351399001,17.781336879885089,17.822518465730923,17.862360156822092,17.898681704094997,17.932824910618024,17.96484822674006,17.99447687444092,18.02299077207897,18.05548513173801,18.08369153902197,18.110057949189013,18.131631810177964,18.154516920414949,18.174441218318975,18.190191783957971,18.20269719491705,18.215564657848972,18.231730876495021,18.248510651787001,18.267626840497996,18.286642067182015,18.303443490743916,18.327358268898934,18.353085089104979,18.380819110754032,18.409701975225971,18.438969547344072,18.468821428334991,18.498591730408975,18.527756848257013,18.555711753945047,18.581463299542065,18.605671007250066,18.629540364417039,18.652456280447041]
[null,"52dP","Additional saving for combining DMOs","DMO Combined","Other water efficiency","Customer Options","N","Preferred","NWLKLD","Ml/d",2,null,0,0,0,0,0,0.29779377318612177,0.62258869933847549,0.96768707876621818,1.3054156528036032,1.6342079933354796,1.9581491944867935,2.2340110138764189,2.4563337261438036,2.6701980441782709,2.8780078618924421,3.1247213447828273,3.3886254689185336,3.6477957925837359,3.905797296427707,4.1618088082966835,4.4185607717740396,4.678652013488616,4.9376397040769717,5.1953297608643254,5.4499024603008195,5.8289277180429906,6.2149380492167268,6.6015447034375256,6.9864652984830968,7.3708652908284051,7.3605091823569353,7.3565212496682761,7.3524993759618553,7.3496815033603156,7.3499298606988646,7.3515104205128523,7.353969206877224,7.3569294186642935,7.3599890996327986,7.3657011280665898,7.3731374420029852,7.3818843716514237,7.39306101879491,7.4064003940337102,7.4224568632192529,7.440336315498655,7.4580014489193331,7.4740699718691133,7.4897241145645523,7.5039929376546439,7.517692457136647,7.5307807096558435,7.5430687544654376,7.5545718366198003,7.5646562506384356,7.57374389982823,7.5817442533391954,7.5895829166636304,7.5980986899833027,7.6067978790506743,7.6179234784692085,7.6315259454997317,7.6464963626674631,7.6617059224977027,7.6776328453250073]
[null,"52dA","Additional saving for combining DMOs","DMO Combined","Other water efficiency","Customer Options","N","Least Cost","NWLKLD","Ml/d",2,null,0,0,0,0,0,0.29779377318612177,0.62258869933847549,0.96768707876621818,1.3054156528036032,1.6342079933354796,1.9581491944867935,2.2340110138764189,2.4563337261438036,2.6701980441782709,2.8780078618924421,3.1247213447828273,3.3886254689185336,3.6477957925837359,3.905797296427707,4.1618088082966835,4.4185607717740396,4.678652013488616,4.9376397040769717,5.1953297608643254,5.4499024603008195,5.8289277180429906,6.2149380492167268,6.6015447034375256,6.9864652984830968,7.3708652908284051,7.3605091823569353,7.3565212496682761,7.3524993759618553,7.3496815033603156,7.3499298606988646,7.3515104205128523,7.353969206877224,7.3569294186642935,7.3599890996327986,7.3657011280665898,7.3731374420029852,7.3818843716514237,7.39306101879491,7.4064003940337102,7.4224568632192529,7.440336315498655,7.4580014489193331,7.4740699718691133,7.4897241145645523,7.5039929376546439,7.517692457136647,7.5307807096558435,7.5430687544654376,7.5545718366198003,7.5646562506384356,7.57374389982823,7.5817442533391954,7.5895829166636304,7.5980986899833027,7.6067978790506743,7.6179234784692085,7.6315259454997317,7.6464963626674631,7.6617059224977027,7.6776328453250073," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"52dA","Additional saving for combining DMOs","DMO Combined","Other water efficiency","Customer Options","N","Ofwat Core","NWLKLD","Ml/d",2,null,0,0,0,0,0,0.29779377318612177,0.62258869933847549,0.96768707876621818,1.3054156528036032,1.6342079933354796,1.9581491944867935,2.2340110138764189,2.4563337261438036,2.6701980441782709,2.8780078618924421,3.1247213447828273,3.3886254689185336,3.6477957925837359,3.905797296427707,4.1618088082966835,4.4185607717740396,4.678652013488616,4.9376397040769717,5.1953297608643254,5.4499024603008195,5.8289277180429906,6.2149380492167268,6.6015447034375256,6.9864652984830968,7.3708652908284051,7.3605091823569353,7.3565212496682761,7.3524993759618553,7.3496815033603156,7.3499298606988646,7.3515104205128523,7.353969206877224,7.3569294186642935,7.3599890996327986,7.3657011280665898,7.3731374420029852,7.3818843716514237,7.39306101879491,7.4064003940337102,7.4224568632192529,7.440336315498655,7.4580014489193331,7.4740699718691133,7.4897241145645523,7.5039929376546439,7.517692457136647,7.5307807096558435,7.5430687544654376,7.5545718366198003,7.5646562506384356,7.57374389982823,7.5817442533391954,7.5895829166636304,7.5980986899833027,7.6067978790506743,7.6179234784692085,7.6315259454997317,7.6464963626674631,7.6617059224977027,7.6776328453250073]

{"sheet":"Adaptive Programmes","index":9,"n_rows":164,"n_cols":26,"rows_kept":164,"cut":false,"hidden":false,"merged":[[2,2,2,8],[3,2,3,8],[4,2,4,8],[7,12,7,25],[8,3,8,4],[3,13,3,20],[36,2,36,8],[37,2,37,8],[21,12,21,25],[27,12,27,25],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[14,12,14,25],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[35,2,35,8],[40,12,40,25],[41,3,41,4],[68,2,68,8],[43,3,43,4],[44,3,44,4],[45,3,45,4],[47,12,47,25],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[54,12,54,25],[60,12,60,25],[42,3,42,4],[83,3,83,4],[69,2,69,8],[70,2,70,8],[73,12,73,25],[74,3,74,4],[75,3,75,4],[76,3,76,4],[77,3,77,4],[78,3,78,4],[80,12,80,25],[81,3,81,4],[82,3,82,4],[110,3,110,4],[84,3,84,4],[85,3,85,4],[87,12,87,25],[93,12,93,25],[101,2,101,8],[102,2,102,8],[103,2,103,8],[106,12,106,25],[107,3,107,4],[108,3,108,4],[109,3,109,4],[118,3,118,4],[120,12,120,25],[126,12,126,25],[111,3,111,4],[113,12,113,25],[114,3,114,4],[115,3,115,4],[116,3,116,4],[117,3,117,4],[134,2,134,8],[135,2,135,8],[136,2,136,8],[139,12,139,25],[140,3,140,4],[141,3,141,4],[142,3,142,4],[143,3,143,4],[144,3,144,4],[146,12,146,25],[153,12,153,25],[159,12,159,25],[147,3,147,4],[148,3,148,4],[149,3,149,4],[150,3,150,4],[151,3,151,4]]}
[]
[null,"Water Company",{"$f":"'[7]TITLE PAGE'!$D$18","v":"Yorkshire Water"},"Programme:","Core","WRZ(s) impacted","YWSGRD","Planning Scenario","DYAA",null,"Back to title page"]
[null,"Description of key triggers for alternative programme activation","The Core scenario assumes there will be no licence reductions resulting from the Environmental Destination (ED) and that the import from STW will be maintained throughpout the planning period. \nThe first 2 decisions would be in 2030 when the future of the import and groundwater ED licence reductions will be determined. The pathway for both of these will be triggered in 2035 .\nThe next decision point is in 2032 when the future of the River Derwent ED (CSMG target) will be determined and the pathway trigger is in 2050 when any reductions would be made.\nIn the Core scenario it is assumed that the STW import will continue and there are no ED reductions.\n"]
[null,"\nMonitoring and triggering of alternative programme","We shall continue discussions with STW on the import they provide and the outputs of the SRO. The final decision date under the terms of the transfer contract is that notice for termination in 2035 must be provided by 2030.\nWe have outlined investigations for our ED scenarios and investigations will be carried out from 2025 to 2030 and the decision will be built into WRMP32. ",null,null,null,null,null,null,null,null,null,null,"Insert figure to represent your adaptive programmes here\n if applicable"]
[null,"Option differences to preferred (most likely) programme","This pathway would trigger removal of option DV8(iv), which is required to provide an internal transfer to substitute the loss of the STW transfer. Options DV7a(vi) (an import from NWL) and R31a (bankside storage) would also not be required.\n"]
[null,"NPV cost associated with programme (£M)",{"$f":"'[7]8. Business Plan Links '!E193","v":1339.8},"Likelihood ","Low","Earliest expected trigger year",2035,"Version",1]
[]
[null,{"$f":"CONCATENATE(\"Table 7a: WC level - Alternative Programme \",E2, \" Baseline SDB\")","v":"Table 7a: WC level - Alternative Programme Core Baseline SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","BL SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1BL","Distribution Input","Ml/d",null,2,1238.0670043565838,1240.8813209728203,1241.4337290220878,1241.7049783851435,1241.8216814229536,1241.8719098164634,6214.6450811260602,6229.8429455450605,6250.0563135350367,6278.1767592448014,6303.9730835848668,6332.1341492046304,6371.4224537865412,6413.7976549580571,6454.9554913607117,6495.1697323139861]
[null,"AP2BL","Total Water Available For Use","Ml/d",null,2,1198.0657847335892,1196.6125262937405,1195.1516276725386,1193.6832626413775,1192.2075964159053,1190.7247862920165,5931.1418701267421,5893.0789446024628,5854.2638118014547,5814.7563341519954,5774.6066966440085,5733.8576382261454,5692.5460378053931,5650.7040741206401,5608.3600946305278,5565.5392799486726]
[null,"AP3BL ","Target Headroom","Ml/d",null,2,61.601937598966991,61.309821596483779,59.343637582097287,57.377453567710788,55.411269553324296,53.445085538937796,237.25579875676289,191.26007023046583,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP5BL","Supply Demand Balance","Ml/d",null,2,-101.60315722196151,-105.57861627556349,-105.62573893164654,-105.39916931147673,-105.02535456037253,-104.59220906338464,-520.75900975608101,-528.02407117306507,-547.87277440394791,-579.03715175424577,-626.61830192774119,-698.56157031201724,-779.92457173120692,-861.4971139284371,-942.57239151208091,-1024.8332807351226]
[]
[null,{"$f":"CONCATENATE(\"Table 7b: WC level - Alternative Programme  \",E2, \" Final Plan SDB\")","v":"Table 7b: WC level - Alternative Programme  Core Final Plan SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","FP SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1FP","Distribution Input","Ml/d",null,2,1238.0670043565838,1238.2674378517702,1236.2292652717376,1221.3177581684465,1217.0431268426594,1212.6889402056638,5927.558162333069,5754.6120709303095,5616.4598853159223,5510.3927466451923,5504.1858719024003,5527.1881066935439,5562.17659660149,5600.223682707554,5637.2502284431193,5673.5594446977202]
[null,"AP2FP","Total Water Available For Use","Ml/d",null,2,1289.7231538269139,1327.6324976434876,1326.0334789407882,1334.7262879193572,1348.1111054150915,1396.4881035953626,6957.8328990595846,6820.1813749183893,6428.2638118014556,6388.7563341519954,6348.6066966440076,6307.8576382261454,6266.546037805394,6240.7040741206411,6222.3600946305278,6179.5392799486726]
[null,"AP3FP","Target Headroom","Ml/d",null,2,69.862512920731533,69.779516829115792,67.930371417670003,66.081226006224213,64.232080594778424,62.382935183332634,283.99889146871215,231.26200493172644,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP4FP","Supply Demand Balance","Ml/d",null,2,-18.206363450401341,19.585542962601494,21.873842251380665,47.32730374468656,66.835897977653758,121.41622820636621,746.27584525780321,834.30729905635303,659.72365381516647,762.74686084536256,747.16890975472506,680.38447219906925,603.3212854538433,542.07685832206585,489.13287140551097,410.77700688114237]
[]
[null,{"$f":"CONCATENATE(\"Table 7c: WC level - Alternative Programme  \",E2, \" Totex\")","v":"Table 7c: WC level - Alternative Programme  Core Totex"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP6FP","Totex increases (base)","Totex","£M",3,{"$f":"'[7]8. Business Plan Links '!L197","v":62.598635391572991},{"$f":"'[7]8. Business Plan Links '!M197","v":51.350837521483506},{"$f":"'[7]8. Business Plan Links '!N197","v":34.394953250878459},{"$f":"'[7]8. Business Plan Links '!O197","v":21.405440338783933},{"$f":"'[7]8. Business Plan Links '!P197","v":19.703234572451802},{"$f":"'[7]8. Business Plan Links '!Q197","v":17.367692044017467},{"$f":"'[7]8. Business Plan Links '!R197","v":100.51332101902113},{"$f":"'[7]8. Business Plan Links '!S197","v":124.3325854964111},{"$f":"'[7]8. Business Plan Links '!T197","v":140.57805718177855},{"$f":"'[7]8. Business Plan Links '!U197","v":164.99118282227923},{"$f":"'[7]8. Business Plan Links '!V197","v":171.22460504890523},{"$f":"'[7]8. Business Plan Links '!W197","v":165.53769726810157},{"$f":"'[7]8. Business Plan Links '!X197","v":215.86758853092766},{"$f":"'[7]8. Business Plan Links '!Y197","v":199.71765447007334},{"$f":"'[7]8. Business Plan Links '!Z197","v":156.86113141704186},{"$f":"'[7]8. Business Plan Links '!AA197","v":159.77937080353885}]
[null,"AP7FP","Totex savings (base)","Totex","£M",3,{"$f":"'[7]8. Business Plan Links '!L198","v":0},{"$f":"'[7]8. Business Plan Links '!M198","v":-0.29779177830173192},{"$f":"'[7]8. Business Plan Links '!N198","v":-0.42390284592473249},{"$f":"'[7]8. Business Plan Links '!O198","v":-0.55054186830751239},{"$f":"'[7]8. Business Plan Links '!P198","v":-0.67756906739451506},{"$f":"'[7]8. Business Plan Links '!Q198","v":-0.80508125110223361},{"$f":"'[7]8. Business Plan Links '!R198","v":-5.9080353551533547},{"$f":"'[7]8. Business Plan Links '!S198","v":-9.6020871655701612},{"$f":"'[7]8. Business Plan Links '!T198","v":-12.332163914700784},{"$f":"'[7]8. Business Plan Links '!U198","v":-15.37768274757588},{"$f":"'[7]8. Business Plan Links '!V198","v":-16.11153264844182},{"$f":"'[7]8. Business Plan Links '!W198","v":-16.091535691962356},{"$f":"'[7]8. Business Plan Links '!X198","v":-16.088189857586158},{"$f":"'[7]8. Business Plan Links '!Y198","v":-16.088206644789459},{"$f":"'[7]8. Business Plan Links '!Z198","v":-16.084013628768073},{"$f":"'[7]8. Business Plan Links '!AA198","v":-12.880636637308518}]
[null,"AP8FP","Totex total (base)","Totex","£M",3,{"$f":"SUM(G24:G25)","v":62.598635391572991},{"$f":"SUM(H24:H25)","v":51.053045743181777},{"$f":"SUM(I24:I25)","v":33.971050404953729},20.854898470476421,19.025665505057287,16.562610792915233,94.605285663867775,114.73049833084093,128.24589326707778,149.61350007470335,155.11307240046341,149.44616157613922,199.77939867334152,183.62944782528388,140.77711778827378,146.89873416623033]
[]
[null,{"$f":"CONCATENATE(\"Table 7d: WC level - Alternative Programme  \",E2, \" Enhancement Expenditure\")","v":"Table 7d: WC level - Alternative Programme  Core Enhancement Expenditure"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP9FP","Total enhancement expenditure","Capex","£M",3,{"$f":"'[7]8. Business Plan Links '!L262","v":62.343837000000001},{"$f":"'[7]8. Business Plan Links '!M262","v":48.831047789558937},{"$f":"'[7]8. Business Plan Links '!N262","v":30.229473789558934},{"$f":"'[7]8. Business Plan Links '!O262","v":13.567207789558934},{"$f":"'[7]8. Business Plan Links '!P262","v":9.3041977895589323},{"$f":"'[7]8. Business Plan Links '!Q262","v":6.4334147895589338},{"$f":"'[7]8. Business Plan Links '!R262","v":34.937962947794659},{"$f":"'[7]8. Business Plan Links '!S262","v":39.119733947794671},{"$f":"'[7]8. Business Plan Links '!T262","v":34.760827999999997},{"$f":"'[7]8. Business Plan Links '!U262","v":35.848062999999996},{"$f":"'[7]8. Business Plan Links '!V262","v":33.936969999999995},{"$f":"'[7]8. Business Plan Links '!W262","v":28.171378000000001},{"$f":"'[7]8. Business Plan Links '!X262","v":78.487462999999991},{"$f":"'[7]8. Business Plan Links '!Y262","v":61.717333999999994},{"$f":"'[7]8. Business Plan Links '!Z262","v":17.428595999999999},{"$f":"'[7]8. Business Plan Links '!AA262","v":20.352263999999998}]
[null,"AP10FP","Total enhancement expenditure","Opex","£M",3,{"$f":"'[7]8. Business Plan Links '!L263","v":0.25479800000000002},{"$f":"'[7]8. Business Plan Links '!M263","v":2.3900730000000001},{"$f":"'[7]8. Business Plan Links '!N263","v":3.9060480000000002},{"$f":"'[7]8. Business Plan Links '!O263","v":7.4490840000000009},{"$f":"'[7]8. Business Plan Links '!P263","v":9.880173000000001},{"$f":"'[7]8. Business Plan Links '!Q263","v":10.285697000000001},{"$f":"'[7]8. Business Plan Links '!R263","v":60.453102000000001},{"$f":"'[7]8. Business Plan Links '!S263","v":77.029469000000006},{"$f":"'[7]8. Business Plan Links '!T263","v":96.231234999999998},{"$f":"'[7]8. Business Plan Links '!U263","v":119.291382},{"$f":"'[7]8. Business Plan Links '!V263","v":127.25786600000001},{"$f":"'[7]8. Business Plan Links '!W263","v":127.248227},{"$f":"'[7]8. Business Plan Links '!X263","v":127.247872},{"$f":"'[7]8. Business Plan Links '!Y263","v":127.86806799999999},{"$f":"'[7]8. Business Plan Links '!Z263","v":129.30028300000001},{"$f":"'[7]8. Business Plan Links '!AA263","v":129.29485499999998}]
[null,"AP11FP","Total enhancement expenditure","Totex","£M",3,{"$f":"SUM(G30:G31)","v":62.598635000000002},{"$f":"SUM(H30:H31)","v":51.221120789558938},34.135521789558936,21.016291789558935,19.184370789558933,16.719111789558934,95.391064947794661,116.14920294779468,130.992063,155.13944499999999,161.19483600000001,155.41960499999999,205.73533499999999,189.58540199999999,146.72887900000001,149.64711899999998]
[]
[]
[null,"Water Company",{"$f":"'[7]TITLE PAGE'!$D$18","v":"Yorkshire Water"},"Programme:","Alternative 1 - STW transfer maintained","WRZ(s) impacted","YWSGRD","Planning Scenario","DYAA"]
[null,"Description of key triggers for alternative programme activation","Pathway 2 would maintain the transfer from STW but follow the BAU+ ED requiring groundwater redutions in 2035 and a reduction in the River Derwent licence in 2050.\nThe key trigger is in 2030, as in the Core pathway but this scenario represents the potential for the transfer to be maintained.\n"]
[null,"\nMonitoring and triggering of alternative programme","We shall continue discussions with STW on the import they provide and the outputs of the SRO. The final decision date under the terms of the transfer contract is that notice for termination in 2035 must be provided by 2030."]
[null,"Option differences to preferred (most likely) programme","This pathway would trigger removal of option DV8(iv), which is required to provide an internal transfer to substitute the loss of the STW transfer. Options R31a (bankside storage) would also not be required."]
[null,"NPV cost associated with programme (£M)",2061.1687039101921,"Likelihood ","Low","Earliest expected trigger year",2035,"Version",1]
[]
[null,{"$f":"CONCATENATE(\"Table 7a: WC level - Alternative Programme \",E35, \" Baseline SDB\")","v":"Table 7a: WC level - Alternative Programme Alternative 1 - STW transfer maintained Baseline SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","BL SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1BL","Distribution Input","Ml/d",null,2,1238.0670043565838,1240.8813209728203,1241.4337290220878,1241.7049783851435,1241.8216814229538,1241.8719098164634,6214.6450811260602,6229.8429455450605,6250.0563135350367,6278.1767592448014,6303.9730835848668,6332.1341492046304,6371.4224537865412,6413.7976549580571,6454.9554913607117,6495.1697323139852]
[null,"AP2BL","Total Water Available For Use","Ml/d",null,2,1198.0617600182325,1196.6085015783838,1195.1476029571818,1193.679237926021,1192.2035717005485,1190.7207615766597,5931.1217465499594,5640.7083013176507,5602.9547832456683,5434.6078563286856,4877.5326239862006,4840.6959425341638,4803.3507295634045,4765.5260742848104,4727.2476024758744,4688.5380771225082]
[null,"AP3BL ","Target Headroom","Ml/d",null,2,61.601937598966991,61.309821596483779,59.343637582097287,57.377453567710788,55.411269553324296,53.445085538937796,237.25579875676289,191.26007023046583,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP5BL","Supply Demand Balance","Ml/d",null,2,-101.60718193731827,-105.58264099092025,-105.6297636470033,-105.40319402683326,-105.02937927572953,-104.59623377874141,-520.77913333286392,-780.39471445787649,-799.18180295973411,-959.18562957755626,-1523.6923745855488,-1591.7232660039983,-1669.1198799731967,-1746.6751137642671,-1823.6848836667339,-1901.8344835612872]
[]
[null,{"$f":"CONCATENATE(\"Table 7b: WC level - Alternative Programme  \",E35, \" Final Plan SDB\")","v":"Table 7b: WC level - Alternative Programme  Alternative 1 - STW transfer maintained Final Plan SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","FP SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1FP","Distribution Input","Ml/d",null,2,1238.0670043565838,1238.2674378517702,1236.2292652717376,1221.3177581684465,1217.0431268426596,1212.6889402056638,5927.558162333069,5754.6120709303104,5616.4598853159223,5510.3927466451923,5504.1858719024003,5527.1881066935439,5562.17659660149,5600.223682707554,5637.2502284431193,5673.5594446977202]
[null,"AP2FP","Total Water Available For Use","Ml/d",null,2,1289.7191291115569,1327.6284729281308,1326.0294542254314,1334.7222632040007,1348.1070806997348,1396.4840788800061,6957.812775482802,6814.30707860861,6623.0843026680495,6591.1441856901592,6590.4173590919563,6549.8745662805086,6508.7720789692039,6525.5419130129903,6518.0122723799377,6475.4082102231851]
[null,"AP3FP","Target Headroom","Ml/d",null,2,69.862512920731533,69.779516829115792,67.930371417670003,66.081226006224213,64.232080594778424,62.382935183332634,283.99889146871215,231.26200493172644,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP4FP","Supply Demand Balance","Ml/d",null,2,-18.210388165758332,19.58151824724473,21.869817536023902,47.323279029330024,66.831873262296767,121.41220349100968,746.25572168102053,828.43300274657372,854.54414468176174,965.1347123835269,988.97957220267335,922.40140025343317,845.54732661765343,826.91469721441536,784.78504915492067,706.64593715565502]
[]
[null,{"$f":"CONCATENATE(\"Table 7c: WC level - Alternative Programme  \",E35, \" Totex\")","v":"Table 7c: WC level - Alternative Programme  Alternative 1 - STW transfer maintained Totex"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP6FP","Totex increases (base)","Totex","£M",3,{"$f":"'[7]8. Business Plan Links '!L7-'[7]8. Business Plan Links '!L24","v":62.598635391572991},{"$f":"'[7]8. Business Plan Links '!M7-'[7]8. Business Plan Links '!M24","v":51.350837521483506},{"$f":"'[7]8. Business Plan Links '!N7-'[7]8. Business Plan Links '!N24","v":34.394953250878459},{"$f":"'[7]8. Business Plan Links '!O7-'[7]8. Business Plan Links '!O24","v":21.405440338783933},{"$f":"'[7]8. Business Plan Links '!P7-'[7]8. Business Plan Links '!P24","v":19.703234572451802},{"$f":"'[7]8. Business Plan Links '!Q7-'[7]8. Business Plan Links '!Q24","v":17.36769221322157},{"$f":"'[7]8. Business Plan Links '!R7-'[7]8. Business Plan Links '!R24","v":100.513321154962},{"$f":"'[7]8. Business Plan Links '!S7-'[7]8. Business Plan Links '!S24","v":124.33258584641111},{"$f":"'[7]8. Business Plan Links '!T7-'[7]8. Business Plan Links '!T24","v":140.57805753177854},{"$f":"'[7]8. Business Plan Links '!U7-'[7]8. Business Plan Links '!U24","v":428.32648354274721},{"$f":"'[7]8. Business Plan Links '!V7-'[7]8. Business Plan Links '!V24","v":297.84740520568045},{"$f":"'[7]8. Business Plan Links '!W7-'[7]8. Business Plan Links '!W24","v":293.5389609898632},{"$f":"'[7]8. Business Plan Links '!X7-'[7]8. Business Plan Links '!X24","v":388.52080569059376},{"$f":"'[7]8. Business Plan Links '!Y7-'[7]8. Business Plan Links '!Y24","v":378.92482533668414},{"$f":"'[7]8. Business Plan Links '!Z7-'[7]8. Business Plan Links '!Z24","v":285.03129204518245},{"$f":"'[7]8. Business Plan Links '!AA7-'[7]8. Business Plan Links '!AA24","v":335.38379429565941}]
[null,"AP7FP","Totex savings (base)","Totex","£M",3,{"$f":"'[7]8. Business Plan Links '!L8","v":0},{"$f":"'[7]8. Business Plan Links '!M8","v":-0.29779177830173192},{"$f":"'[7]8. Business Plan Links '!N8","v":-0.42390284592473249},{"$f":"'[7]8. Business Plan Links '!O8","v":-0.55054186830751239},{"$f":"'[7]8. Business Plan Links '!P8","v":-0.67756906739451506},{"$f":"'[7]8. Business Plan Links '!Q8","v":-0.80508125110223361},{"$f":"'[7]8. Business Plan Links '!R8","v":-5.9080353551533547},{"$f":"'[7]8. Business Plan Links '!S8","v":-9.6020871655701612},{"$f":"'[7]8. Business Plan Links '!T8","v":-12.332163914700784},{"$f":"'[7]8. Business Plan Links '!U8","v":-15.37768274757588},{"$f":"'[7]8. Business Plan Links '!V8","v":-16.11153264844182},{"$f":"'[7]8. Business Plan Links '!W8","v":-16.091535691962356},{"$f":"'[7]8. Business Plan Links '!X8","v":-16.088189857586158},{"$f":"'[7]8. Business Plan Links '!Y8","v":-16.088206644789459},{"$f":"'[7]8. Business Plan Links '!Z8","v":-16.084013628768073},{"$f":"'[7]8. Business Plan Links '!AA8","v":-12.880636637308518}]
[null,"AP8FP","Totex total (base)","Totex","£M",3,{"$f":"SUM(G57:G58)","v":62.598635391572991},51.053045743181777,33.971050404953729,20.854898470476421,19.025665505057287,16.562610962119336,94.605285799808641,114.73049868084095,128.24589361707777,412.94880079517134,281.73587255723862,277.44742529790085,372.43261583300762,362.83661869189467,268.94727841641441,322.50315765835091]
[]
[null,{"$f":"CONCATENATE(\"Table 7d: WC level - Alternative Programme  \",E35, \" Enhancement Expenditure\")","v":"Table 7d: WC level - Alternative Programme  Alternative 1 - STW transfer maintained Enhancement Expenditure"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP9FP","Total enhancement expenditure","Capex","£M",3,{"$f":"'[7]8. Business Plan Links '!L72-'[7]8. Business Plan Links '!L22","v":62.343837000000001},{"$f":"'[7]8. Business Plan Links '!M72-'[7]8. Business Plan Links '!M22","v":48.831047789558937},{"$f":"'[7]8. Business Plan Links '!N72-'[7]8. Business Plan Links '!N22","v":30.229473789558934},{"$f":"'[7]8. Business Plan Links '!O72-'[7]8. Business Plan Links '!O22","v":13.567207789558934},{"$f":"'[7]8. Business Plan Links '!P72-'[7]8. Business Plan Links '!P22","v":9.3041977895589323},{"$f":"'[7]8. Business Plan Links '!Q72-'[7]8. Business Plan Links '!Q22","v":6.4334147895589346},{"$f":"'[7]8. Business Plan Links '!R72-'[7]8. Business Plan Links '!R22","v":34.937962947794652},{"$f":"'[7]8. Business Plan Links '!S72-'[7]8. Business Plan Links '!S22","v":39.119733947794671},{"$f":"'[7]8. Business Plan Links '!T72-'[7]8. Business Plan Links '!T22","v":34.760827999999997},{"$f":"'[7]8. Business Plan Links '!U72-'[7]8. Business Plan Links '!U22","v":261.19652400000001},{"$f":"'[7]8. Business Plan Links '!V72-'[7]8. Business Plan Links '!V22","v":33.936969999999995},{"$f":"'[7]8. Business Plan Links '!W72-'[7]8. Business Plan Links '!W22","v":29.549841999999998},{"$f":"'[7]8. Business Plan Links '!X72-'[7]8. Business Plan Links '!X22","v":124.517881},{"$f":"'[7]8. Business Plan Links '!Y72-'[7]8. Business Plan Links '!Y22","v":112.92746699999999},{"$f":"'[7]8. Business Plan Links '!Z72-'[7]8. Business Plan Links '!Z22","v":17.449026},{"$f":"'[7]8. Business Plan Links '!AA72-'[7]8. Business Plan Links '!AA22","v":67.806956999999997}]
[null,"AP10FP","Total enhancement expenditure","Opex","£M",3,{"$f":"'[7]8. Business Plan Links '!L73-'[7]8. Business Plan Links '!L23","v":0.25479800000000002},{"$f":"'[7]8. Business Plan Links '!M73-'[7]8. Business Plan Links '!M23","v":2.3900730000000001},{"$f":"'[7]8. Business Plan Links '!N73-'[7]8. Business Plan Links '!N23","v":3.9060480000000002},{"$f":"'[7]8. Business Plan Links '!O73-'[7]8. Business Plan Links '!O23","v":7.4490840000000009},{"$f":"'[7]8. Business Plan Links '!P73-'[7]8. Business Plan Links '!P23","v":9.880173000000001},{"$f":"'[7]8. Business Plan Links '!Q73-'[7]8. Business Plan Links '!Q23","v":10.285697000000001},{"$f":"'[7]8. Business Plan Links '!R73-'[7]8. Business Plan Links '!R23","v":60.453101999999994},{"$f":"'[7]8. Business Plan Links '!S73-'[7]8. Business Plan Links '!S23","v":77.029469000000006},{"$f":"'[7]8. Business Plan Links '!T73-'[7]8. Business Plan Links '!T23","v":96.231234999999998},{"$f":"'[7]8. Business Plan Links '!U73-'[7]8. Business Plan Links '!U23","v":157.278222},{"$f":"'[7]8. Business Plan Links '!V73-'[7]8. Business Plan Links '!V23","v":253.88066599999999},{"$f":"'[7]8. Business Plan Links '!W73-'[7]8. Business Plan Links '!W23","v":253.871027},{"$f":"'[7]8. Business Plan Links '!X73-'[7]8. Business Plan Links '!X23","v":253.87067199999998},{"$f":"'[7]8. Business Plan Links '!Y73-'[7]8. Business Plan Links '!Y23","v":255.865104},{"$f":"'[7]8. Business Plan Links '!Z73-'[7]8. Business Plan Links '!Z23","v":257.45001200000002},{"$f":"'[7]8. Business Plan Links '!AA73-'[7]8. Business Plan Links '!AA23","v":257.44458400000002}]
[null,"AP11FP","Total enhancement expenditure","Totex","£M",3,{"$f":"SUM(G63:G64)","v":62.598635000000002},51.221120789558938,34.135521789558936,21.016291789558935,19.184370789558933,16.719111789558937,95.391064947794646,116.14920294779468,130.992063,418.47474599999998,287.81763599999999,283.42086899999998,378.388553,368.79257100000001,274.89903800000002,325.25154100000003]
[]
[]
[null,"Water Company",{"$f":"'[7]TITLE PAGE'!$D$18","v":"Yorkshire Water"},"Programme:","Alternative Programme 2 - Pathway 3 Low demand reduction\nY/N","WRZ(s) impacted","YWSGRD","Planning Scenario","DYAA"]
[null,"Description of key triggers for alternative programme activation","Pathway 3 represents a low demand scenario where the benefit from leakage reduction, smart metering and water efficiency and water labelling is half of that assumed in the preferred plan. If by WRMP29 we are not on track to achive the policy demand reduction we shall need to plan additonal investment for the late 2030s.\n"]
[null,"\nMonitoring and triggering of alternative programme","We shall continually montor the success of our demand options and report against targets annually. We shall collaborate with NWL on preliminary studies for implementing the Tees transfer as a potential SRO scheme. We have assumed the earliest trigger to be 2027 wen the next draft iteration of the WRMP will be produced."]
[null,"Option differences to preferred (most likely) programme","This pathway would create the need for R7a(vi) (Tees to York transfer – 140 Ml/d) to be implemented by 2038 "]
[null,"NPV cost associated with programme (£M)",2126.1999999999998,"Likelihood ","Medium","Earliest expected trigger year",2027,"Version",1]
[]
[null,{"$f":"CONCATENATE(\"Table 7a: WC level - Alternative Programme \",E68, \" Baseline SDB\")","v":"Table 7a: WC level - Alternative Programme Alternative Programme 2 - Pathway 3 Low demand reduction\nY/N Baseline SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","BL SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1BL","Distribution Input","Ml/d",null,2,1238.0670043565838,1240.8813209728203,1241.4337290220878,1241.7049783851435,1241.8216814229538,1241.8719098164634,6214.6450811260602,6229.8429455450605,6250.0563135350367,6278.1767592448014,6303.9730835848668,6332.1341492046304,6371.4224537865412,6413.7976549580571,6454.9554913607117,6495.1697323139852]
[null,"AP2BL","Total Water Available For Use","Ml/d",null,2,1198.0617600182325,1196.6085015783838,1195.1476029571818,1193.679237926021,1192.2035717005485,1190.7207615766597,5931.1217465499594,5640.7083013176507,5602.9547832456683,5434.6078563286856,4877.5326239862006,4840.6959425341638,4803.3507295634045,4765.5260742848104,4727.2476024758744,4688.5380771225082]
[null,"AP3BL ","Target Headroom","Ml/d",null,2,61.601937598966991,61.309821596483779,59.343637582097287,57.377453567710788,55.411269553324296,53.445085538937796,237.25579875676289,191.26007023046583,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP5BL","Supply Demand Balance","Ml/d",null,2,-101.60718193731827,-105.58264099092025,-105.6297636470033,-105.40319402683326,-105.02937927572953,-104.59623377874141,-520.77913333286392,-780.39471445787649,-799.18180295973411,-959.18562957755626,-1523.6923745855488,-1591.7232660039983,-1669.1198799731967,-1746.6751137642671,-1823.6848836667339,-1901.8344835612872]
[]
[null,{"$f":"CONCATENATE(\"Table 7b: WC level - Alternative Programme  \",E68, \" Final Plan SDB\")","v":"Table 7b: WC level - Alternative Programme  Alternative Programme 2 - Pathway 3 Low demand reduction\nY/N Final Plan SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","FP SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1FP","Distribution Input","Ml/d",null,2,1238.0670043565838,1239.5743794122952,1238.8314971469126,1231.5113682767951,1229.4324041328066,1227.2804250110635,6071.1016217295646,5992.2275082376855,5933.2580994254804,5894.2847529449973,5904.079477743634,5929.6611279490871,5966.7995251940156,6007.010668832806,6046.1028599019146,6084.364588505854]
[null,"AP2FP","Total Water Available For Use","Ml/d",null,2,1289.7191291115569,1327.6284729281308,1326.0294542254314,1334.7222632040007,1348.1070806997348,1396.4840788800061,6957.812775482802,6618.3565589005811,6428.1953976890454,6397.3358314436318,6397.7071189949274,6358.2788348168033,6318.3062419647304,6336.2204761878702,6329.84896613607,6288.4160762591655]
[null,"AP3FP","Target Headroom","Ml/d",null,2,69.862512920731533,69.779516829115792,67.930371417670003,66.081226006224213,64.232080594778424,62.382935183332634,283.99889146871215,231.26200493172644,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP4FP","Supply Demand Balance","Ml/d",null,2,-18.210388165758332,18.274576686719683,19.267585660848908,37.12966892098143,54.442595972149775,106.82071868561002,602.7122622845252,394.86704573116913,342.85702559319998,387.43435183719407,396.37572626441147,328.33264753418462,250.45856102065613,230.80627426404408,187.7691114522579,108.84865938350208]
[]
[null,{"$f":"CONCATENATE(\"Table 7c: WC level - Alternative Programme  \",E68, \" Totex\")","v":"Table 7c: WC level - Alternative Programme  Alternative Programme 2 - Pathway 3 Low demand reduction\nY/N Totex"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP6FP","Totex increases (base)","Totex","£M",3,62.598635000000002,51.350837480556002,34.39495317155307,21.405440362550134,47.6411922227513,35.821424000684473,245.08373237664401,346.55227392228147,278.8406332673606,441.92483967402018,312.83862270268418,304.57083502655416,399.55268006687675,392.52318067305248,300.02250857365198,346.41566781687681]
[null,"AP7FP","Totex savings (base)","Totex","£M",3,0,{"$f":"'[7]8. Business Plan Links '!M8/2","v":-0.14889588915086596},{"$f":"'[7]8. Business Plan Links '!N8/2","v":-0.21195142296236624},{"$f":"'[7]8. Business Plan Links '!O8/2","v":-0.2752709341537562},{"$f":"'[7]8. Business Plan Links '!P8/2","v":-0.33878453369725753},{"$f":"'[7]8. Business Plan Links '!Q8/2","v":-0.4025406255511168},{"$f":"'[7]8. Business Plan Links '!R8/2","v":-2.9540176775766773},{"$f":"'[7]8. Business Plan Links '!S8/2","v":-4.8010435827850806},{"$f":"'[7]8. Business Plan Links '!T8/2","v":-6.166081957350392},{"$f":"'[7]8. Business Plan Links '!U8/2","v":-7.6888413737879402},{"$f":"'[7]8. Business Plan Links '!V8/2","v":-8.0557663242209099},{"$f":"'[7]8. Business Plan Links '!W8/2","v":-8.0457678459811781},{"$f":"'[7]8. Business Plan Links '!X8/2","v":-8.0440949287930792},{"$f":"'[7]8. Business Plan Links '!Y8/2","v":-8.0441033223947294},{"$f":"'[7]8. Business Plan Links '!Z8/2","v":-8.0420068143840364},{"$f":"'[7]8. Business Plan Links '!AA8/2","v":-6.440318318654259}]
[null,"AP8FP","Totex total (base)","Totex","£M",3,{"$f":"SUM(G90:G91)","v":62.598635000000002},51.201941591405138,34.183001748590705,21.130169428396378,47.302407689054043,35.418883375133355,242.12971469906734,341.75123033949637,272.6745513100102,434.23599830023221,304.78285637846329,296.52506718057299,391.50858513808367,384.47907735065775,291.98050175926795,339.97534949822256]
[]
[null,{"$f":"CONCATENATE(\"Table 7d: WC level - Alternative Programme  \",E68, \" Enhancement Expenditure\")","v":"Table 7d: WC level - Alternative Programme  Alternative Programme 2 - Pathway 3 Low demand reduction\nY/N Enhancement Expenditure"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP9FP","Total enhancement expenditure","Capex","£M",3,62.343837000000001,47.016839024789562,28.415265024789562,11.752999024789558,35.42794719399366,23.072938030929755,165.27004498811451,178.53149670459294,34.475624193548391,263.11765216262734,37.499710676130043,29.400991032258062,124.517881,115.49394935617569,21.408369256775195,67.806956999999997]
[null,"AP10FP","Total enhancement expenditure","Opex","£M",3,0.25479800000000002,2.3900736345999998,3.9060472692000001,7.4490844037999997,9.8801720383999996,10.285696923,65.969039308799992,151.37274359899999,233.885908715,168.31009682999999,264.91254070000002,264.90290169999997,264.90254644999999,266.89697869999998,268.48188669999996,268.47645819999997]
[null,"AP11FP","Total enhancement expenditure","Totex","£M",3,{"$f":"SUM(G96:G97)","v":62.598635000000002},{"$f":"SUM(H96:H97)","v":49.406912659389562},32.321312293989564,19.202083428589557,45.308119232393658,33.358634953929752,231.23908429691448,329.90424030359293,268.36153290854838,431.42774899262736,302.41225137613009,294.30389273225802,389.42042744999998,382.39092805617565,289.89025595677515,336.28341519999998]
[]
[]
[null,"Water Company",{"$f":"'[7]TITLE PAGE'!$D$18","v":"Yorkshire Water"},"Programme:","Alternative 3 - Pathway 4 enhanced environmental destimation","WRZ(s) impacted","YWSGRD","Planning Scenario","DYAA"]
[null,"Description of key triggers for alternative programme activation","This alternative represents a higher than baseline scenario due to the ED being greater than assumed in the baseline. The next decision point is in 2032 when the future of the River Derwent ED (CSMG target) will be determined and the pathway trigger is in 2050 when any reductions would be made."]
[null,"\nMonitoring and triggering of alternative programme","The alternative will be triggerd in 2050. We have outlined investigations for our ED scenarios and the investigations will be carried out from 2025 to 2030 and the decision will be built into WRMP32. "]
[null,"Option differences to preferred (most likely) programme","An additional scheme is needed in 2068, this will abstract from the Humber Estuary and store in a tidal abstrction reservoir (R71)"]
[null,"NPV cost associated with programme (£M)",{"$f":"'[7]8. Business Plan Links '!E288","v":2209.69},"Likelihood ","medium","Earliest expected trigger year",2050,"Version",1]
[]
[null,{"$f":"CONCATENATE(\"Table 7a: WC level - Alternative Programme \",E101, \" Baseline SDB\")","v":"Table 7a: WC level - Alternative Programme Alternative 3 - Pathway 4 enhanced environmental destimation Baseline SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","BL SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1BL","Distribution Input","Ml/d",null,2,1238.0670043565838,1240.8813209728203,1241.4337290220878,1241.7049783851435,1241.8216814229538,1241.8719098164634,6214.6450811260602,6229.8429455450605,6250.0563135350367,6278.1767592448014,6303.9730835848668,6332.1341492046304,6371.4224537865412,6413.7976549580571,6454.9554913607117,6495.1697323139852]
[null,"AP2BL","Total Water Available For Use","Ml/d",null,2,1198.0657847335892,1196.6125262937405,1195.1516276725386,1193.6832626413775,1192.2075964159053,1190.7247862920165,5931.1418701267421,5613.7284248944334,5575.974906822451,5365.687979905465,4641.6221664863388,4608.0580353414425,4574.0305503353156,4539.5662164095211,4504.6883827617148,4469.4177901267958]
[null,"AP3BL ","Target Headroom","Ml/d",null,2,61.601937598966991,61.309821596483779,59.343637582097287,57.377453567710788,55.411269553324296,53.445085538937796,237.25579875676289,191.26007023046583,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP5BL","Supply Demand Balance","Ml/d",null,2,-101.60315722196151,-105.57861627556349,-105.62573893164654,-105.39916931147673,-105.02535456037276,-104.59220906338464,-520.75900975608101,-807.37459088109404,-826.16167938295189,-1028.1055060007766,-1759.6028320854111,-1824.3611731967194,-1898.4400592012842,-1972.6349716395578,-2046.2441033808934,-2120.9547705569994]
[]
[null,{"$f":"CONCATENATE(\"Table 7b: WC level - Alternative Programme  \",E101, \" Final Plan SDB\")","v":"Table 7b: WC level - Alternative Programme  Alternative 3 - Pathway 4 enhanced environmental destimation Final Plan SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","FP SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1FP","Distribution Input","Ml/d",null,2,1238.0670043565838,1238.2674378517702,1236.2292652717376,1221.3177581684465,1217.0431268426596,1212.6889402056638,5927.558162333069,5754.6120709303104,5616.4598853159223,5510.3927466451923,5504.1858719024003,5527.1881066935439,5562.17659660149,5600.223682707554,5637.2502284431193,5673.5594446977202]
[null,"AP2FP","Total Water Available For Use","Ml/d",null,2,1289.7231538269139,1327.6324976434876,1326.0334789407882,1334.7262879193572,1348.1111054150915,1396.4881035953626,6957.8328990595846,6591.3766824773638,6401.2155212658281,6328.4159550204113,6161.7966614950656,6125.640927624082,6088.9860627366434,6150.260618312579,6207.2897464219104,6169.2957892634513]
[null,"AP3FP","Target Headroom","Ml/d",null,2,69.862512920731533,69.779516829115792,67.930371417670003,66.081226006224213,64.232080594778424,62.382935183332634,283.99889146871215,231.26200493172644,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP4FP","Supply Demand Balance","Ml/d",null,2,-18.206363450401341,19.585542962601494,21.873842251380665,47.32730374468656,66.835897977653531,121.41622820636621,746.27584525780321,605.5026066153273,632.67536327953962,702.40648171377848,560.3588746057826,498.16776159700635,425.76131038509334,451.63340251400473,474.06252319689361,400.53351619592172]
[]
[null,{"$f":"CONCATENATE(\"Table 7c: WC level - Alternative Programme  \",E101, \" Totex\")","v":"Table 7c: WC level - Alternative Programme  Alternative 3 - Pathway 4 enhanced environmental destimation Totex"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP6FP","Totex increases (base)","Totex","£M",3,{"$f":"'[7]8. Business Plan Links '!L292","v":62.598635391572991},{"$f":"'[7]8. Business Plan Links '!M292","v":51.350837521483506},{"$f":"'[7]8. Business Plan Links '!N292","v":34.394953250878459},{"$f":"'[7]8. Business Plan Links '!O292","v":21.405440338783933},{"$f":"'[7]8. Business Plan Links '!P292","v":19.703234572451802},{"$f":"'[7]8. Business Plan Links '!Q292","v":45.305650213221568},{"$f":"'[7]8. Business Plan Links '!R292","v":167.611687154962},{"$f":"'[7]8. Business Plan Links '!S292","v":135.36445984641111},{"$f":"'[7]8. Business Plan Links '!T292","v":151.60993153177853},{"$f":"'[7]8. Business Plan Links '!U292","v":441.92483954274724},{"$f":"'[7]8. Business Plan Links '!V292","v":312.83862220568045},{"$f":"'[7]8. Business Plan Links '!W292","v":304.57083498986322},{"$f":"'[7]8. Business Plan Links '!X292","v":440.01487317793828},{"$f":"'[7]8. Business Plan Links '!Y292","v":459.67928597799545},{"$f":"'[7]8. Business Plan Links '!Z292","v":307.6348849279475},{"$f":"'[7]8. Business Plan Links '!AA292","v":354.30089630136376}]
[null,"AP7FP","Totex savings (base)","Totex","£M",3,0,{"$f":"'[7]8. Business Plan Links '!M293","v":-0.29779177830173192},{"$f":"'[7]8. Business Plan Links '!N293","v":-0.42390284592473249},{"$f":"'[7]8. Business Plan Links '!O293","v":-0.55054186830751239},{"$f":"'[7]8. Business Plan Links '!P293","v":-0.67756906739451506},{"$f":"'[7]8. Business Plan Links '!Q293","v":-0.80508125110223361},{"$f":"'[7]8. Business Plan Links '!R293","v":-5.9080353551533547},{"$f":"'[7]8. Business Plan Links '!S293","v":-9.6020871655701612},{"$f":"'[7]8. Business Plan Links '!T293","v":-12.332163914700784},{"$f":"'[7]8. Business Plan Links '!U293","v":-15.37768274757588},{"$f":"'[7]8. Business Plan Links '!V293","v":-16.11153264844182},{"$f":"'[7]8. Business Plan Links '!W293","v":-16.091535691962356},{"$f":"'[7]8. Business Plan Links '!X293","v":-16.088189857586158},{"$f":"'[7]8. Business Plan Links '!Y293","v":-16.088206644789459},{"$f":"'[7]8. Business Plan Links '!Z293","v":-16.084013628768073},{"$f":"'[7]8. Business Plan Links '!AA293","v":-12.880636637308518}]
[null,"AP8FP","Totex total (base)","Totex","£M",3,{"$f":"SUM(G123:G124)","v":62.598635391572991},{"$f":"SUM(H123:H124)","v":51.053045743181777},33.971050404953729,20.854898470476421,19.025665505057287,44.500568962119331,161.70365179980865,125.76237268084094,139.27776761707776,426.54715679517136,296.72708955723863,288.47929929790087,423.92668332035214,443.59107933320598,291.55087129917945,341.42025966405527]
[]
[null,{"$f":"CONCATENATE(\"Table 7d: WC level - Alternative Programme  \",E101, \" Enhancement Expenditure\")","v":"Table 7d: WC level - Alternative Programme  Alternative 3 - Pathway 4 enhanced environmental destimation Enhancement Expenditure"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP9FP","Total enhancement expenditure","Capex","£M",3,{"$f":"'[7]8. Business Plan Links '!L357","v":62.343837000000001},{"$f":"'[7]8. Business Plan Links '!M357","v":48.831047789558937},{"$f":"'[7]8. Business Plan Links '!N357","v":30.229473789558934},{"$f":"'[7]8. Business Plan Links '!O357","v":13.567207789558934},{"$f":"'[7]8. Business Plan Links '!P357","v":9.3041977895589323},{"$f":"'[7]8. Business Plan Links '!Q357","v":34.371372789558933},{"$f":"'[7]8. Business Plan Links '!R357","v":96.52039194779465},{"$f":"'[7]8. Business Plan Links '!S357","v":39.119733947794671},{"$f":"'[7]8. Business Plan Links '!T357","v":34.760827999999997},{"$f":"'[7]8. Business Plan Links '!U357","v":263.76300600000002},{"$f":"'[7]8. Business Plan Links '!V357","v":37.896312999999992},{"$f":"'[7]8. Business Plan Links '!W357","v":29.549841999999998},{"$f":"'[7]8. Business Plan Links '!X357","v":164.980074},{"$f":"'[7]8. Business Plan Links '!Y357","v":178.90366499999999},{"$f":"'[7]8. Business Plan Links '!Z357","v":21.527968000000001},{"$f":"'[7]8. Business Plan Links '!AA357","v":68.199407999999991}]
[null,"AP10FP","Total enhancement expenditure","Opex","£M",3,{"$f":"'[7]8. Business Plan Links '!L358","v":0.25479800000000002},{"$f":"'[7]8. Business Plan Links '!M358","v":2.3900730000000001},{"$f":"'[7]8. Business Plan Links '!N358","v":3.9060480000000002},{"$f":"'[7]8. Business Plan Links '!O358","v":7.4490840000000009},{"$f":"'[7]8. Business Plan Links '!P358","v":9.880173000000001},{"$f":"'[7]8. Business Plan Links '!Q358","v":10.285697000000001},{"$f":"'[7]8. Business Plan Links '!R358","v":65.969038999999995},{"$f":"'[7]8. Business Plan Links '!S358","v":88.061343000000008},{"$f":"'[7]8. Business Plan Links '!T358","v":107.263109},{"$f":"'[7]8. Business Plan Links '!U358","v":168.31009599999999},{"$f":"'[7]8. Business Plan Links '!V358","v":264.91253999999998},{"$f":"'[7]8. Business Plan Links '!W358","v":264.90290099999999},{"$f":"'[7]8. Business Plan Links '!X358","v":264.90254599999997},{"$f":"'[7]8. Business Plan Links '!Y358","v":270.64336700000001},{"$f":"'[7]8. Business Plan Links '!Z358","v":275.97466400000002},{"$f":"'[7]8. Business Plan Links '!AA358","v":275.96923600000002}]
[null,"AP11FP","Total enhancement expenditure","Totex","£M",3,{"$f":"SUM(G129:G130)","v":62.598635000000002},51.221120789558938,34.135521789558936,21.016291789558935,19.184370789558933,44.657069789558932,162.48943094779463,127.18107694779468,142.02393699999999,432.07310200000001,302.808853,294.452743,429.88261999999997,449.547032,297.50263200000001,344.16864400000003]
[]
[]
[null,"Water Company",{"$f":"'[7]TITLE PAGE'!$D$18","v":"Yorkshire Water"},"Programme:","Least cost","WRZ(s) impacted","YWSGRD","Planning Scenario","DYAA"]
[null,"Description of key triggers for alternative programme activation","This is the least cost DYAA solution which is not a pathway and triggers are not applpicable"]
[null,"\nMonitoring and triggering of alternative programme","n/a"]
[null,"Option differences to preferred (most likely) programme","n/a"]
[null,"NPV cost associated with programme (£M)",{"$f":"'[7]8. Business Plan Links '!E98","v":1533.22},"Likelihood ","n/a","Earliest expected trigger year","n/a","Version",1]
[]
[null,{"$f":"CONCATENATE(\"Table 7a: WC level - Alternative Programme \",E134, \" Baseline SDB\")","v":"Table 7a: WC level - Alternative Programme Least cost Baseline SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","BL SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1BL","Distribution Input","Ml/d",null,2,{"$f":"G10","v":1238.0670043565838},{"$f":"H10","v":1240.8813209728203},1241.4337290220878,1241.7049783851435,1241.8216814229536,1241.8719098164634,6214.6450811260602,6229.8429455450605,6250.0563135350367,6278.1767592448014,6303.9730835848668,6332.1341492046304,6371.4224537865412,6413.7976549580571,6454.9554913607117,6495.1697323139861]
[null,"AP2BL","Total Water Available For Use","Ml/d",null,2,{"$f":"[7]YWSGRD!$L$42","v":1198.0617600182325},{"$f":"[7]YWSGRD!$M$42","v":1196.6085015783838},{"$f":"[7]YWSGRD!$N$42","v":1195.1476029571818},{"$f":"[7]YWSGRD!$O$42","v":1193.679237926021},{"$f":"[7]YWSGRD!$P$42","v":1192.2035717005485},{"$f":"[7]YWSGRD!$Q$42","v":1190.7207615766597},{"$f":"[7]YWSGRD!$V$42","v":1183.2045713390289},{"$f":"[7]YWSGRD!$AA$42","v":1125.1438840269079},{"$f":"[7]YWSGRD!$AF$42","v":1117.5375965045562},{"$f":"[7]YWSGRD!$AK$42","v":979.88079722809653},{"$f":"[7]YWSGRD!$AP$42","v":972.57642000167561},{"$f":"[7]YWSGRD!$AU$42","v":965.16740128993683},{"$f":"[7]YWSGRD!$AZ$42","v":957.65912667516704},{"$f":"[7]YWSGRD!$BE$42","v":950.05711485143206},{"$f":"[7]YWSGRD!$BJ$42","v":942.3662449155222},{"$f":"[7]YWSGRD!$BO$42","v":934.59086447914251}]
[null,"AP3BL ","Target Headroom","Ml/d",null,2,{"$f":"G12","v":61.601937598966991},{"$f":"H12","v":61.309821596483779},59.343637582097287,57.377453567710788,55.411269553324296,53.445085538937796,237.25579875676289,191.26007023046583,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP5BL","Supply Demand Balance","Ml/d",null,2,{"$f":"G143-(G142+G144)","v":-101.60718193731827},{"$f":"H143-(H142+H144)","v":-105.58264099092025},-105.6297636470033,-105.40319402683326,-105.0293792757293,-104.59623377874141,-5268.6963085437937,-5295.9591317486193,-5284.5989897008467,-5413.9126886781451,-5428.6485785700734,-5467.2518072482253,-5514.8114828614343,-5562.1440731976454,-5608.5662412270867,-5655.7816962046536]
[]
[null,{"$f":"CONCATENATE(\"Table 7b: WC level - Alternative Programme  \",E134, \" Final Plan SDB\")","v":"Table 7b: WC level - Alternative Programme  Least cost Final Plan SDB"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","FP SDB Component","Unit",null,"Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP1FP","Distribution Input","Ml/d",null,2,{"$f":"G142-'[7]5. Options Benefits'!$L$34","v":1238.0670043565838},{"$f":"H142-'[7]5. Options Benefits'!M34","v":1240.8813209728203},{"$f":"I142-'[7]5. Options Benefits'!N34","v":1241.4337290220878},{"$f":"J142-'[7]5. Options Benefits'!O34","v":1241.7049783851435},{"$f":"K142-'[7]5. Options Benefits'!P34","v":1241.8216814229536},{"$f":"L142-'[7]5. Options Benefits'!Q34","v":1241.8719098164634},{"$f":"M142-'[7]5. Options Benefits'!AA34","v":6175.0450811260607},{"$f":"N142-SUM('[7]5. Options Benefits'!AF34)","v":6175.44294554506},{"$f":"O142-SUM('[7]5. Options Benefits'!AK34)","v":6170.0563135350367},{"$f":"P142-SUM('[7]5. Options Benefits'!AP34)","v":6183.5267592448017},{"$f":"Q142-SUM('[7]5. Options Benefits'!AU34)","v":6208.6730835848675},{"$f":"R142-SUM('[7]5. Options Benefits'!AZ34)","v":6236.8341492046311},{"$f":"S142-SUM('[7]5. Options Benefits'!BE34)","v":6276.1224537865419},{"$f":"T142-SUM('[7]5. Options Benefits'!BJ34)","v":6318.4976549580579},{"$f":"U142-SUM('[7]5. Options Benefits'!BO34)","v":6359.6554913607124},{"$f":"V142-SUM('[7]5. Options Benefits'!BT34)","v":6399.8697323139868}]
[null,"AP2FP","Total Water Available For Use","Ml/d",null,2,{"$f":"G143+SUM('[7]5. Options Benefits'!$L$35:$L$49)+G7","v":1198.0617600182325},{"$f":"H143+SUM('[7]5. Options Benefits'!$L$35:$L$49)+H7","v":1196.6085015783838},{"$f":"I143+SUM('[7]5. Options Benefits'!$L$35:$L$49)+I7","v":1195.1476029571818},{"$f":"J143+SUM('[7]5. Options Benefits'!$L$35:$L$49)+J7","v":1193.679237926021},{"$f":"K143+SUM('[7]5. Options Benefits'!$L$35:$L$49)+K7","v":1192.2035717005485},{"$f":"L143+SUM('[7]5. Options Benefits'!$L$35:$L$49)+L7","v":1190.7207615766597},{"$f":"M143+SUM('[7]5. Options Benefits'!AA35:AA49)+M7","v":1324.4945713390289},{"$f":"N143+SUM('[7]5. Options Benefits'!AF35:AF49)","v":1266.4338840269079},{"$f":"O143+SUM('[7]5. Options Benefits'!AK35:AK49)","v":1258.8275965045561},{"$f":"P143+SUM('[7]5. Options Benefits'!AP35:AP49)","v":1261.1707972280965},{"$f":"Q143+SUM('[7]5. Options Benefits'!AU35:AU49)","v":1253.8664200016756},{"$f":"R143+SUM('[7]5. Options Benefits'!AZ35:AZ49)","v":1246.4574012899368},{"$f":"S143+SUM('[7]5. Options Benefits'!BE35:BE49)","v":1238.949126675167},{"$f":"T143+SUM('[7]5. Options Benefits'!BJ35:BJ49)","v":1241.9471148514322},{"$f":"U143+SUM('[7]5. Options Benefits'!BO35:BO49)","v":1255.8362449155222},{"$f":"V143+SUM('[7]5. Options Benefits'!BT35:BT49)","v":1263.0608644791425}]
[null,"AP3FP","Target Headroom","Ml/d",null,2,{"$f":"G144","v":61.601937598966991},{"$f":"H144","v":61.309821596483779},59.343637582097287,57.377453567710788,55.411269553324296,53.445085538937796,237.25579875676289,191.26007023046583,152.08027267036587,115.61672666144047,97.251914986882625,100.28505933353179,101.04815575005952,98.403533091020137,95.976994781896877,95.202828369810049]
[null,"AP4FP","Supply Demand Balance","Ml/d",null,2,{"$f":"G150-(G149+G151)","v":-101.60718193731827},{"$f":"H150-(H149+H151)","v":-105.58264099092025},-105.6297636470033,-105.40319402683326,-105.0293792757293,-104.59623377874141,-5087.8063085437943,-5100.2691317486187,-5063.3089897008467,-5037.9726886781455,-5052.0585785700741,-5090.6618072482261,-5138.2214828614342,-5174.9540731976458,-5199.7962412270872,-5232.0116962046541]
[]
[null,{"$f":"CONCATENATE(\"Table 7c: WC level - Alternative Programme  \",E134, \" Totex\")","v":"Table 7c: WC level - Alternative Programme  Least cost Totex"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP6FP","Totex increases (base)","Totex","£M",3,{"$f":"'[7]8. Business Plan Links '!L102","v":0},{"$f":"'[7]8. Business Plan Links '!M102","v":136.320899},{"$f":"'[7]8. Business Plan Links '!N102","v":126.67290700000001},{"$f":"'[7]8. Business Plan Links '!O102","v":81.795733999999996},{"$f":"'[7]8. Business Plan Links '!P102","v":47.549196000000002},{"$f":"'[7]8. Business Plan Links '!Q102","v":53.130785000000003},{"$f":"'[7]8. Business Plan Links '!R102","v":167.41387800000001},{"$f":"'[7]8. Business Plan Links '!S102","v":119.218782},{"$f":"'[7]8. Business Plan Links '!T102","v":134.25118799999998},{"$f":"'[7]8. Business Plan Links '!U102","v":464.153436},{"$f":"'[7]8. Business Plan Links '!V102","v":312.693332},{"$f":"'[7]8. Business Plan Links '!W102","v":455.81638299999997},{"$f":"'[7]8. Business Plan Links '!X102","v":335.77685200000002},{"$f":"'[7]8. Business Plan Links '!Y102","v":477.46972099999999},{"$f":"'[7]8. Business Plan Links '!Z102","v":343.286562},{"$f":"'[7]8. Business Plan Links '!AA102","v":582.80809599999998}]
[null,"AP7FP","Totex savings (base)","Totex","£M",3,{"$f":"'[7]8. Business Plan Links '!L103","v":0},{"$f":"'[7]8. Business Plan Links '!M103","v":0},{"$f":"'[7]8. Business Plan Links '!N103","v":-0.12834600000000002},{"$f":"'[7]8. Business Plan Links '!O103","v":-0.26225500000000002},{"$f":"'[7]8. Business Plan Links '!P103","v":-0.39616399999999996},{"$f":"'[7]8. Business Plan Links '!Q103","v":-0.53471000000000002},{"$f":"'[7]8. Business Plan Links '!R103","v":-4.6265550000000006},{"$f":"'[7]8. Business Plan Links '!S103","v":-8.4769230000000011},{"$f":"'[7]8. Business Plan Links '!T103","v":-11.685564000000001},{"$f":"'[7]8. Business Plan Links '!U103","v":-14.894204},{"$f":"'[7]8. Business Plan Links '!V103","v":-16.177659999999999},{"$f":"'[7]8. Business Plan Links '!W103","v":-16.177659999999999},{"$f":"'[7]8. Business Plan Links '!X103","v":-16.177659999999999},{"$f":"'[7]8. Business Plan Links '!Y103","v":-16.177659999999999},{"$f":"'[7]8. Business Plan Links '!Z103","v":-16.177659999999999},{"$f":"'[7]8. Business Plan Links '!AA103","v":-16.150769}]
[null,"AP8FP","Totex total (base)","Totex","£M",3,{"$f":"SUM(G156:G157)","v":0},136.320899,126.54456100000002,81.533479,47.153032000000003,52.596075000000006,162.78732300000001,110.74185900000001,122.56562399999999,449.259232,296.515672,439.63872299999997,319.59919200000002,461.29206099999999,327.108902,566.65732700000001]
[]
[null,{"$f":"CONCATENATE(\"Table 7d: WC level - Alternative Programme  \",E134, \" Enhancement Expenditure\")","v":"Table 7d: WC level - Alternative Programme  Least cost Enhancement Expenditure"},null,null,null,null,null,null,null,null,null,null,"5 Year totals"]
[null,"WRMP24 Reference","Expenditure element","Expenditure type","Unit","Decimal places","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2034/35","2039/40","2044/45","2049/50","2054/55","2059/60","2064/65","2069/70","2074/75","2079/80","2084/85","2089/90","2094/95","2099/100"]
[null,"AP9FP","Total enhancement expenditure","Capex","£M",3,{"$f":"'[7]8. Business Plan Links '!L167","v":0},{"$f":"'[7]8. Business Plan Links '!M167","v":136.18574599999999},{"$f":"'[7]8. Business Plan Links '!N167","v":125.41376199999999},{"$f":"'[7]8. Business Plan Links '!O167","v":79.510809999999992},{"$f":"'[7]8. Business Plan Links '!P167","v":40.822052000000006},{"$f":"'[7]8. Business Plan Links '!Q167","v":42.544315999999995},{"$f":"'[7]8. Business Plan Links '!R167","v":94.741804999999999},{"$f":"'[7]8. Business Plan Links '!S167","v":22.806592999999999},{"$f":"'[7]8. Business Plan Links '!T167","v":18.940280000000001},{"$f":"'[7]8. Business Plan Links '!U167","v":288.52520700000002},{"$f":"'[7]8. Business Plan Links '!V167","v":35.565527999999993},{"$f":"'[7]8. Business Plan Links '!W167","v":178.688579},{"$f":"'[7]8. Business Plan Links '!X167","v":58.649047999999993},{"$f":"'[7]8. Business Plan Links '!Y167","v":199.27306600000003},{"$f":"'[7]8. Business Plan Links '!Z167","v":59.813596999999994},{"$f":"'[7]8. Business Plan Links '!AA167","v":296.70243199999999}]
[null,"AP10FP","Total enhancement expenditure","Opex","£M",3,{"$f":"'[7]8. Business Plan Links '!L168","v":0},{"$f":"'[7]8. Business Plan Links '!M168","v":0.13515300000000002},{"$f":"'[7]8. Business Plan Links '!N168","v":1.259144},{"$f":"'[7]8. Business Plan Links '!O168","v":2.2849249999999999},{"$f":"'[7]8. Business Plan Links '!P168","v":6.7271440000000009},{"$f":"'[7]8. Business Plan Links '!Q168","v":10.58647},{"$f":"'[7]8. Business Plan Links '!R168","v":72.672073999999995},{"$f":"'[7]8. Business Plan Links '!S168","v":96.412188999999998},{"$f":"'[7]8. Business Plan Links '!T168","v":115.310909},{"$f":"'[7]8. Business Plan Links '!U168","v":175.62822800000001},{"$f":"'[7]8. Business Plan Links '!V168","v":277.12780400000003},{"$f":"'[7]8. Business Plan Links '!W168","v":277.12780400000003},{"$f":"'[7]8. Business Plan Links '!X168","v":277.12780400000003},{"$f":"'[7]8. Business Plan Links '!Y168","v":278.19665500000002},{"$f":"'[7]8. Business Plan Links '!Z168","v":283.47296500000004},{"$f":"'[7]8. Business Plan Links '!AA168","v":286.10566300000005}]
[null,"AP11FP","Total enhancement expenditure","Totex","£M",3,{"$f":"SUM(G162:G163)","v":0},136.320899,126.672906,81.795734999999993,47.549196000000009,53.130785999999993,167.41387900000001,119.218782,134.25118900000001,464.15343500000006,312.693332,455.81638300000003,335.77685200000002,477.46972100000005,343.28656200000006,582.80809500000009]

{"sheet":"Best Value Planning metrics","index":10,"n_rows":40,"n_cols":19,"rows_kept":40,"cut":false,"hidden":false,"merged":[[16,5,16,16],[16,17,16,18],[21,0,24,0],[26,0,29,0],[33,0,39,0]]}
[null,"Best Value Planning Metrics and regional plan costs (WReN)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Region: WReN",null,null,null,"Best Value Planning Metrics",null,null,null,null,null,null,null,null,null,null,null,"Average"]
[]
[]
[null,"WReN \n(quantified)","Programme cost (NPC £millions) ","What are the strategic options selected (name, volume (Ml/d), year) in this scenario?","Description or justification for change in cost and metric scores between scenarios","Cost","PWS Drought resilience","Biodiversity","Natural Capital","Leakage reduction","PCC reduction","Flood risk management (non-drought resilience)","Multi-abstractor benefit","Carbon","Customer preferred option type","Human and social well-being","Option Deliverability","Unweighted average ","Weighted average (where applicable)"]
[]
["2021 reconciliation position (Unchanged from exercise, as record at the time)","Emerging regional plan position in Jan 2022 (Reconciliation Round 1)","-","No additional options included beyond activity to achieve the policy requirement.  Majority of metrics were not applicable as an options appraisal was not required. Although there was a deficit this was closed through inclusion of options to meet the policy demand reduction requirements. Since R1&2 the SDB has changed and this is no longer the case.","Assumes the DV transfer from WRW is still available as in current operations",100,96,"n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a",98,"N/a"]
[null,"Reconciliation Round 2","-","Upper Derwent Valley dam raising SRO avoids loss of 40+Ml/d ","This scenario assumes the STW transfer to Yorkshire Water cannot be maintained. This is only possible through implementation of the Upper Derwent Valley dam raising SRO and the cost of the plan increases. Metric data for this option is not yet available, therefore quantitative assumptions have been made","w","S","w","w","n/a","n/a","w","s","w","w","w","w","w","N/a"]
[null,"Stress test: Cessation of existing Derwent Valley transfer","-","Cessation of the UDV transfer requires an in-region option. This includes an internal transfer connection from the Yorks area to South Yorkshire plus a river source. New supply investment is needed to either increase the use of an existing river abstraction or displace the existing abstracted volume. ","The cost of the plan increases by indicatively £253M NPV as an option to back fill the loss of the transfer is now required. This cannot be compared to the UDV SRO option until costs are available for the SRO. The costs and impacts on the non-financial metrics are greater than the WRS as this assumed the transfer would be available as currently used and no additional cost.",71,96,76.566616634092597,5.2127987751213141,"n/a","n/a",34.375,42.1875,88.66471019809245,46.25,37.5,62.790697674418603,56.054732328172499,"N/a"]
[null,"Stress test: Reduction of existing Derwent Valley transfer","-","This is the same option as above, but operating costs will be lower as the volume lost is lower.","As above, but the cost of the plan is reduced to indicatively £172M NPV compared to a full loss of the transfer.",80,96,91.480253760378744,0.12377388506936882,"n/a","n/a",31.25,46.875,100,50,32.291666666666657,75,60.302069431211478,"N/a"]
[]
["Spring 2022 reconciliation (Unchanged from exercise, as record)","BVP for April reconciliation (Baseline / starting position with options)","-","Assumes Derwent Valley (DV) transfer continues through implementation of the UDV SRO. However, the SDB deficit has increased due to loss of R Derwent abs as BAU+ in baseline; reduction in GW sources as BAU+ in baseline. This is a key change to the previous BL. Some more minor updates have been made to the supply and demand forecasts. \nAs the scenario is still being finalised and there is no metric data for the SRO a qualitative assessment is presented.  \nThe solution to meet this scenario includes the SRO and in addition to this a number of in-region options would be required. ","The cost of plan is increased to indicatively £800m+ NPV to meet the loss of the R Derwent and will increase further once the BAU+ baseline scenario is finalised and the options appraisal complete. The total deficit by 2050 is 125Ml/d. We will discuss the time scale of the ED reductions with local Environment Agency to help confirm the SDB and the BVP.","w","S","w","w","s","s","w","s","w","w","w","w","w","N/a"]
[null,"Option BVP test: outcome of WRW OA is to cease existing Derwent Valley Transfer","-","Includes in region options to backfill the loss of the transfer in addition to the option to meet the BAU+ in baseline. ","The total deficit by 2050 is -152Ml/d. Costs are in the region of £850m NPV but as the SDB is unconfirmed and the BAU+ scenario not finalised the cost could increase. As metric data is not available for the SRO it is not possible to compare this to the R2 outcome. Too uncertain to make BVP choice between regions.",0,96,0,46.114700513246667,0,100,35.9375,41.093749999999993,0,47.751865671641788,39.166666666666657,52.351231190150486,38.201309503475464,"N/a"]
[null,"Option BVP test: partially cease existing Derwent Valley Transfer","-","This is a similar solution to the above, but the backfill option has a lower operating cost as the volume to transfer to S Yorkshire is reduced","The cost of this scenario is lower than the full loss of the transfer as the deficit is reduced to -132Ml/d, but still dependent on finalising the BAU+ scenario.",9.3705741682338299,96,14.913637126286162,41.025675623194715,0,100,34.375,43.437499999999993,11.33528980190755,49.626865671641781,36.5625,58.455882352941181,41.258577062017103,"N/a"]
[null,"Option BVP test: include Kielder transfer to WRW","-","No strategic options selected as part of the option test. Utilises existing Kielder availability / surplus (i.e. from 2035-40 linked to earliest expected date of selection).\n\nNot selected in draft plans on basis of WRW not selecting within their plans.","Assumed that income from transfer offsets the loss of hydro income, but is not materially different in plan cost terms. No cost of options assumed to offset the use of Kielder. No impact on SDB, drought resilience, leakage or PCC as only surplus raw water (above DO) to be traded, although it should be noted that this position is subject to further work exploring climate change / resource availability between UU and NWL (this may change utilisation / availability). \n\nNegative impact on biodiversity, natural capital (lake use) and social well-being due to lower reservoir levels and less hydro-power flow. Reduction in hydro-power flow will also negatively impact on carbon. Benefit to flood risk management due to lower res levels. Better understanding scale of impacts on SEA scores would require further work in future (uncertainty on materiality), linked to above ongoing work linked to RAPID.\n\nPotential risk of availability if YW and UU wanted the water at the same time; further modelling work would be required to assess impacts.","s","s","w","w","s","s","b","s","w","n/a","w","s","N/a","N/a"]
[null,"Nationally reconciled position as of June 2022","-","The SRO included in the solution to R2 that enabled the transfer to be maintained is not included, as the WRW plan requires cessation of the transfer in almost all of its scenarios (this is driven by lack of feasible alternatives, not a BVP decision). There is also uncertainty over the feasibility of the SRO and the timescale of the date the SRO could be implemented. We do not have not enough information or data on the SRO for feasibility and BVP comparison. Maintaining the transfer through the SRO remains as a pathway in the WReN plan. \nWReN's solution plans for the cessation of the transfer as a risk to its future PWS needs based on the latest position of WRW. The final scores are the same as line 28 at this time. Potential offset options were broadly presented in the emerging plan.","Exact solution TBC but will require a new intra-company transfer between York and South Yorkshire and additional supplies. The date the transfer would stop is 2035. To ensure a backfill option can be available by this data the implementation would need to start in AMP7 (e.g. licence and planning applications, monitoring, testing.  Once the option is confirmed the lead in times will be assessed to understand if construction is needed before 2030.\n\nA more confirmed time frame for the ED will be discussed with local EA. Timing will influence the solution as time to implement will be a key decision criteria.",0,96,0,46.114700513246667,0,100,35.9375,41.093749999999993,0,47.751865671641788,39.166666666666657,52.351231190150486,{"$f":"AVERAGE(F31:Q31)","v":38.201309503475464},"N/a"]
[]
[null,"Preferred, most likely programme set out in Autumn 2022 draft regional plan (aligned to reconciliation position, but rebased scoring and finalised internal options)",2126,"The solution invests in demand reduction to meet the policy requirements and supply side options to close a deficit in the Yorkshire Grid zone. The supply side options include investment in groundwater and river sources in AMP8 to close a near term deficit, achieve the 1 in 500 level of service, provide critical period resilience and offset the future loss of the existing transfer from STW. A new Yorkshire Grid zone interconnector is planned in AMP9 to enable supply to be transferred to the demand area directly impacted by the loss of the transfer. Further longer term investment includes an intra-regional transfer of 140Ml/d from the Tees (NWL) to the York (YW) area to offset a licence reduction on the River Derwent to meet a CSMG target. ","n/a - Note that alternative candidate solutions and pathways are presented in Section 7 of the main WReN report.",72,78,88,88,100,100,100,100,74,82,100,71,{"$f":"AVERAGE(F33:Q33)","v":87.75},"N/a"]
["Reconciliation stress tests (rebased and refreshed with subsequent modelling for draft plan, where appropriate / available)","Rebased preferred plan BVP scoring relative scoring in scenario tests Oct 2022",2126,"This scenario is the WReN preferred plan (also represented above) and the metric scores have been calculated comparative to alternative scenarios/pathways for the purpose of relative impact testing. This results in different scores to those presented when the normalised metrics are considered in comparison to alternative candidate solutions for meeting the baseline deficit.\n","n/a - Further details on scenario testing are included in the WReN main report (Section 5 and 7), Appendix 5, and the Yorkshire Water WRMP24 submissions.",63,78,20,88,100,100,73,42,72,82,55,71,{"$f":"AVERAGE(F34:Q34)","v":70.333333333333329},"N/a"]
[null,"Stress test: Environmental Destination scenario - low","B","A qualitative approach has been used based on a reduced deficit requiring less investment in new assets. The AMP7 and 8 supply solutions, demand reduction and backfill option to replace the STW transfer would still be required. The loss of the transfer cannot be substituted by a reduced SDB at a zonal level as the resource zone integrity relies on the import. However, the 140Ml/d Tees transfer would not be required in 2049 under this scenario. ","The Yorkshire Grid zone baseline remains in deficit throughout the planning period. It is improved by 5Ml/d from 2035 to 2049 and by 135Ml/d in 2050 (deficit in 2050 is increased from -300 to -347Ml/d). Indicative metric data only but would not impact on the regional reconciliation position.\nThis scenario assumes the baseline reduction to the R Derwent abstraction would not be required. A solution to the loss of the transfer is still required as a zonal surplus does not mitigate the loss. The metric scores are improved overall with some of the metrics staying the same.","B","S","B","B","S","S","B","B","B","S","B","S","B","N/a"]
[null,"Stress test: Environmental Destination scenario - enhanced",2210,"The scenario represents a greater loss of licence capacity on the River Derwent investment and new assets. It includes the options included in the preferred plan plus a 20Ml/d tidal abstraction reservoir (R78) in 2068. This does not close the longer term deficit in this pathway and a residual deficit in the 2070s would need to be addressed if this pathway was triggered.  Alternative options will be explored for future plans such as an increased tidal abstraction reservoir to provide a greater benefit or a desalination plant.","The deficit is increased from -299 to -345Ml/d in 2050. As this brings in an additional option the scores for a number of the metrics change but not materially.",61,76,20,87,100,100,68,45,69,81,51,71,{"$f":"AVERAGE(F36:Q36)","v":69.083333333333329},"N/a"]
[null,"Stress test: Low scenario (Ofwat PR24 low scenario: known ED requirements, ONS 2018 population+water labelling, RCP 2.6, STW transfer maintained)",1340,"This scenario assumes the STW transfer can be maintained and the low ED pathway is also triggered. It is dependent on WRW's plan and would require the STW transfer to be maintained as it currently operates i.e. no additional investment required to raise the Upper Derwent Valley dams.  \nIt includes the AMP7 and 8 investment in the preferred plan and one additional 8Ml/d longer term option in 2068 (R85 Rebuild Kirklees WTW ) to close the deficit driven by climate change and population growth. The interconnector (2035 - no Ml/d benefit), Tees transfer (2049,  140 Ml/d) and R Ouse bankside storage (2066, 10.6Ml/d) options are not required. This improves the metric scores.   ","The total investment is significantly reduced in this scenario however, the near term investment including demand reduction to meet policy requirements is still required. The 2050 baseline deficit of -300Ml/d is increased to -120Ml/d. Overall the metric scores improve as the schemes removed reduce the costs, carbon impact and two lengthy mains are no longer required.  As this scenario represents a lower deficit the  scores are 100 for the majority of the metrics. ",100,76,100,71,100,100,100,100,100,87,100,70,{"$f":"AVERAGE(F37:Q37)","v":92},"N/a"]
[null,"Stress test: Demand scenarios not met (50% achievement of PCC savings)  ","S","No material change to options portfolio from baseline. Does not impact selection of strategic schemes.","Qualitative scores are provided. This scenario does not materially impact the plan provided the leakage reduction is achieved and therefore a combined low demand scenario that achieves 50% of the preferred plan total demand reduction activity has been tested.","S","W","S","S","S","W","S","S","W","S","S","S","W","N/a"]
[null,"Stress test: Demand scenarios not met (50% achievement of leakage and PCC savings)  ","S","This scenario includes the same options as the preferred plan however, the 140Ml/d Tees transfer is triggered in 2038 instead of 2049. In the latter years the solution would not close the deficit but this would be considered in future plans. ","The early start date for the transfer has a negative impact as the 140Ml/d Tees transfer is require earlier in the programme but it is not materially different to the preferred plan.","W","S","W","S","W","W","S","S","W","S","S","S","W","N/a"]
[null,"Stress test: High scenario (Ofwat PR24 high scenario: enhanced ED, local plan population+ no water labelling, RCP 8.5 with RCM)","W","A compound scenario of high climate change and high ED has been stress tested. The 2050 baseline deficit increases from -300Ml/d to -384Ml/d.  The preferred plan benefits and the additional tidal abstraction option included in the enhanced ED solution close the deficit in this scenario until the late 2060s. This would trigger additional options to be implemented but we have not assumed any options at this stage as this could be addressed in future plans. ","Scores presented are the same as the enhanced ED as it is the same solution however, further options in the 2060/70s would be needed if this pathway was triggered.",61,76,20,87,100,100,68,45,69,81,51,71,{"$f":"AVERAGE(F40:Q40)","v":69.083333333333329},"N/a"]

{"sheet":"Non-PWS regional demands","index":11,"n_rows":56,"n_cols":11,"rows_kept":56,"cut":false,"hidden":false,"merged":[[2,4,2,5],[2,6,2,7],[73,13,77,13]]}
[null,"Abstraction and demand from non-public water supply sources"]
[]
[null,null,null,null,"Including non-consumptive abstractions",null,"Consumptive abstraction only",null,"Note: Growth factor used by the National Framework was 1 for steady state"]
[null,"Water resource zone ","Catchment","Sector of water use","Total licensed daily water abstracted in Ml/d","Recent actual daily water abstracted in Ml/d (based on 2010 - 2015)","Total licensed daily water abstracted in Ml/d","Recent actual daily water abstracted in Ml/d (based on 2010 - 2015)","Growth factor","Units","Future abstraction - consumptive only 2049-50"]
[null,"RZ1 - Berwick - NWL",null,"Agriculture - general",4.7276711999999999E-2,2.7276712000000002E-2,2.8366027397260272E-2,1.6366027397260272E-2,1,"Ml/d",{"$f":"H5*I5","v":1.6366027397260272E-2}]
[null,"RZ1 - Berwick - NWL",null,"Agriculture - spray irrigation ",1.2931506850000001,0.53935616399999997,1.2931506849315069,0.5393561643835616,1.44,"Ml/d",{"$f":"H6*I6","v":0.77667287671232865}]
[null,"RZ1 - Berwick - NWL",null,"Industry - food and drink ",2.0547945209999998,1.242454795,1.2328767123287672,0.74547287671232876,1.25,"Ml/d",0.93184109589041098]
[null,"RZ1 - Berwick - NWL",null,"Industry - minerals",0.178082192,4.3087671000000001E-2,5.342465753424658E-3,1.2926301369863015E-3,1,"Ml/d",1.2926301369863015E-3]
[null,"RZ1 - Berwick - NWL",null,"Industry - other industry",0.182328767,4.7258481999999997E-2,0.13432876712328767,3.1407522993593305E-2,1,"Ml/d",3.1407522993593305E-2]
[null,"RZ1 - Berwick - NWL",null,"Private water supply",2.3865753E-2,2.3865753E-2,1.4319452054794519E-2,1.4319452054794519E-2,1,"Ml/d",1.4319452054794519E-2]
[null,"RZ2 - Hartlepool - HW",null,"Industry - food and drink ",1.22539726,0.82444931499999996,0.7352383561643836,0.49466958904109587,1.25,"Ml/d",0.6183369863013698]
[null,"RZ2 - Hartlepool - HW",null,"Industry - other industry",8.2191781000000005E-2,2.0937898999999999E-2,8.2191780821917804E-2,2.0937898630136984E-2,1,"Ml/d",2.0937898630136984E-2]
[null,"RZ3 - Kielder - NWL",null,"Aquaculture",24.372065750000001,5.0458851310000004,6.4188493150684922E-2,4.0575342465753424E-3,1,"Ml/d",4.0575342465753424E-3]
[null,"RZ3 - Kielder - NWL",null,"Agriculture - general",1.595724973,0.67439367699999997,0.93895005205479465,0.40335237041095889,1,"Ml/d",0.40335237041095889]
[null,"RZ3 - Kielder - NWL",null,"Agriculture - other agriculture",0.48687671199999999,2.1369862999999999E-2,3.1830684931506851E-3,1.3698630136986301E-3,1,"Ml/d",1.3698630136986301E-3]
[null,"RZ3 - Kielder - NWL",null,"Agriculture - spray irrigation ",2.134887644,0.72197748699999997,2.1348876438356159,0.72197748716638244,1.44,"Ml/d",1.0396475815195907]
[null,"RZ3 - Kielder - NWL",null,"Industry - chemicals",1.486298082,0.39233753399999999,0.89177884931506801,0.2354025205479453,1.22,"Ml/d",0.28719107506849328]
[null,"RZ3 - Kielder - NWL",null,"Industry - food and drink ",2.6918904110000001,0.82904476800000004,1.6233534246575341,0.49742686063960395,1.25,"Ml/d",0.62178357579950494]
[null,"RZ3 - Kielder - NWL",null,"Industry - industry general ",6.8518356159999998,1.090550921,4.0399282191780816,0.11747712682671371,1,"Ml/d",0.11747712682671371]
[null,"RZ3 - Kielder - NWL",null,"Industry - minerals",7.3439369860000001,0.64531743100000005,0.71922197260273979,6.4152996903995618E-2,1,"Ml/d",6.4152996903995618E-2]
[null,"RZ3 - Kielder - NWL",null,"Industry - other industry",3.733879452,2.1092629729999999,1.1300601643835615,0.33934242708355133,1,"Ml/d",0.33934242708355133]
[null,"RZ3 - Kielder - NWL",null,"Industry - paper and printing",11.99638356,8.4483763990000007,6.5044602739726027,4.5843404542861901,1.1200000000000001,"Ml/d",5.1344613088005335]
[null,"RZ3 - Kielder - NWL",null,"Power - hydropower",142.35772879999999,35.30714278,0,0,1.22,"Ml/d",0]
[null,"RZ3 - Kielder - NWL",null,"Private water supply",7.8190586299999998,1.229491844,6.8972506301369876,0.75996425698630055,1,"Ml/d",0.75996425698630055]
[null,"RZ3 - Kielder - NWL",null,"\"Other\" non-PWS sectors",10.98365699,2.9422474109999999,0.13827976438356168,2.547114332745708E-2,1,"Ml/d",2.547114332745708E-2]
[null,"RZ4 - Yorkshire East - YW",null,"Aquaculture",0.19178082199999999,0,0,0,1,"Ml/d",0]
[null,"RZ4 - Yorkshire East - YW",null,"Agriculture - general",0.50800000000000001,1.369863E-2,0.30479999999999985,8.21917808219178E-3,1,"Ml/d",8.21917808219178E-3]
[null,"RZ4 - Yorkshire East - YW",null,"Agriculture - other agriculture",0.39178082199999997,0,1.1753424657534246E-3,0,1,"Ml/d",0]
[null,"RZ4 - Yorkshire East - YW",null,"Industry - food and drink ",0.112082192,6.4547944999999995E-2,5.7808219178082185E-3,4.3547945205479454E-3,1.25,"Ml/d",5.4434931506849322E-3]
[null,"RZ4 - Yorkshire East - YW",null,"Industry - other industry",3.7369859999999999E-3,3.7369859999999999E-3,2.2421917808219177E-3,2.2421917808219177E-3,0.95,"Ml/d",2.1300821917808218E-3]
[null,"RZ4 - Yorkshire East - YW",null,"Power - hydropower",219.17808220000001,42.866931510000001,0,0,1.22,"Ml/d",0]
[null,"RZ4 - Yorkshire East - YW",null,"Private water supply",0.28515068500000001,0.173839726,0.19919123287671234,0.11663260273972603,0.95,"Ml/d",0.11080097260273973]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Aquaculture",539.42704119999996,331.07497610000001,0.16590649315068492,8.6131758904109595E-2,1,"Ml/d",8.6131758904109595E-2]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Agriculture - general",23.366252630000002,11.0655284,12.255673228794496,6.2948232930854724,1,"Ml/d",6.2948232930854724]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Agriculture - horticulture",1.404375342,1.2390664039999999,0.32073917808219177,0.17010759103222078,2.0099999999999998,"Ml/d",0.34191625797476372]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Agriculture - other agriculture",100.1501263,66.974274070000007,0.39504750133464323,5.9805610958904104E-2,1,"Ml/d",5.9805610958904104E-2]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Agriculture - spray irrigation ",81.254301780000006,22.88845362,81.254301778992399,22.888453624453497,1.44,"Ml/d",32.959373219213035]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Industry - chemicals",96.410520550000001,8.2370247259999996,18.639890246575344,2.6831211975472926,1.22,"Ml/d",3.2734078610076969]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Industry - food and drink ",73.185249560000003,39.025076509999998,19.358619988219164,11.329561863522354,1.25,"Ml/d",14.161952329402943]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Industry - industry general ",5.4660151729999997,1.768257575,2.0297588920547947,0.44895421517808221,0.94,"Ml/d",0.42201696226739727]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Industry - metals",72.088752249999999,11.027021360000001,15.879360909589044,2.4520680409315059,0.94,"Ml/d",2.3049439584756155]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Industry - minerals",73.537836889999994,30.556116750000001,24.396812105643829,16.661057012555503,0.94,"Ml/d",15.661393591802172]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Industry - other industry",94.30687897,31.083204980000001,35.070038889452022,17.277857487616576,0.96,"Ml/d",16.58674318811191]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Industry - paper and printing",16.488531510000001,3.195832094,9.868913424657535,1.8932937769080238,1.1200000000000001,"Ml/d",2.1204890301369868]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Power - evaporative cooling",50.385087669999997,41.889300550000002,50.385087671232874,41.889300547945204,1.22,"Ml/d"]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Power - hydropower",10019.826370000001,6954.5140950000005,0,0,1.22,"Ml/d"]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Power - non evaporative cooling",316.0037562,44.459388969999999,0,0,1.22,"Ml/d"]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Power - process water ",19.64046849,19.64046849,11.784281095890412,11.784281095890412,1.22,"Ml/d"]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Power - production (general)",163.18630139999999,40.581822260000003,19.340794520547949,6.3815500063209392,1.22,"Ml/d"]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"Private water supply",10.97810591,4.2403183489999998,7.1116449184025754,2.8899671089602084,0.95,"Ml/d",2.7454687535121978]
[null,"RZ5 - Yorkshire Grid SWZ - YW",null,"\"Other\" non-PWS sectors",607.50581369999998,291.76098459999997,7.9166619178082192,7.2010872402993158,1,"Ml/d",7.2010872402993158]
[null,"All ",null,"Power (All)",null,null,null,null,null,null,295.89]
[null,"All ",null,"Navigation (Canal and Rivers Trust)",null,null,null,339.7,1,null,339.7]
[null,null,null,null,{"$f":"SUM(E5:E51)","v":12814.223710509001},{"$f":"SUM(F5:F53)","v":8060.5700506149997},{"$f":"SUM(G5:G51)","v":345.29807915220903},{"$f":"SUM(H5:H53)","v":501.84102744202204},{"$f":"SUM(I5:I53)","v":53.429999999999986},null,{"$f":"SUM(K5:K53)","v":751.14559253128414}]
[]
[null,"Note: Figures in this table sourced from the WRNF dataset have been included for WRZs in the WReN region only. Some outlier abstractions will not be reflected as a result ."]

{"sheet":"Regional plan strategic options","index":12,"n_rows":75,"n_cols":15,"rows_kept":75,"cut":false,"hidden":false,"merged":[[7,14,8,14],[10,1,14,1],[10,2,14,2],[10,3,14,3],[10,4,14,4],[10,5,14,5],[10,6,14,6],[10,7,14,7],[10,8,14,8],[10,9,14,9],[7,7,8,7],[7,8,8,8],[7,9,8,9],[7,10,8,10],[7,12,8,12],[7,13,8,13],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[10,10,14,10],[10,13,14,13],[15,12,24,12],[15,13,24,13],[15,14,24,14],[25,1,30,1],[25,2,30,2],[25,3,30,3],[25,4,30,4],[25,5,30,5],[25,6,30,6],[15,1,24,1],[15,2,24,2],[15,3,24,3],[15,4,24,4],[15,5,24,5],[15,6,24,6],[15,7,24,7],[15,9,24,9],[15,10,24,10],[35,1,37,1],[35,2,37,2],[35,3,37,3],[35,4,37,4],[35,5,37,5],[35,6,37,6],[35,7,37,7],[25,14,30,14],[31,1,33,1],[31,3,33,3],[31,4,33,4],[31,5,33,5],[31,6,33,6],[31,7,33,7],[31,8,33,8],[31,9,33,9],[31,10,33,10],[25,7,30,7],[25,8,30,8],[25,9,30,9],[25,10,30,10],[25,12,30,12],[25,13,30,13],[35,8,37,8],[35,9,37,9],[35,10,37,10],[35,11,37,11],[35,13,37,13],[35,14,37,14],[31,12,33,12],[31,13,33,13],[31,14,33,14],[39,14,41,14],[39,7,41,7],[39,8,41,8],[39,10,41,10],[39,11,41,11],[39,12,41,12],[39,13,41,13],[39,1,41,1],[39,2,41,2],[39,3,41,3],[39,4,41,4],[39,5,41,5],[39,6,41,6],[42,11,46,11],[42,12,46,12],[42,13,46,13],[47,1,49,1],[47,2,49,2],[47,3,49,3],[47,4,49,4],[47,5,49,5],[47,6,49,6],[47,7,49,7],[47,9,49,9],[47,10,49,10],[47,11,49,11],[47,12,49,12],[47,13,49,13],[42,1,46,1],[42,2,46,2],[42,3,46,3],[42,4,46,4],[42,5,46,5],[42,6,46,6],[42,7,46,7],[42,8,46,8],[42,10,46,10],[50,1,51,1],[50,3,51,3],[50,4,51,4],[50,5,51,5],[50,6,51,6],[50,13,51,13],[50,14,51,14],[53,1,55,1],[53,2,55,2],[53,3,55,3],[53,4,55,4],[53,5,55,5],[53,6,55,6],[53,7,55,7],[53,8,55,8],[50,7,51,7],[50,8,51,8],[50,9,51,9],[50,10,51,10],[50,11,51,11],[50,12,51,12],[53,9,55,9],[53,10,55,10],[53,11,55,11],[57,6,59,6],[57,7,59,7],[57,8,59,8],[53,12,55,12],[53,13,55,13],[57,1,59,1],[57,2,59,2],[57,3,59,3],[57,4,59,4],[57,5,59,5],[57,12,59,12],[57,13,59,13],[57,9,59,9],[57,10,59,10],[57,11,59,11],[72,10,74,10],[72,11,74,11],[72,12,74,12],[72,13,74,13],[72,14,74,14],[62,9,64,9],[62,13,64,13],[62,14,64,14],[72,1,74,1],[72,2,74,2],[72,3,74,3],[72,4,74,4],[72,6,74,6],[72,7,74,7],[72,9,74,9],[62,1,64,1],[62,2,64,2],[62,3,64,3],[62,4,64,4],[62,5,64,5],[62,6,64,6],[62,7,64,7],[62,8,64,8]]}
[null,"Regional plan supply-side strategic options"]
[null,"Key:"]
[null,"Transfer related options directly explored in reconciliation"]
[null,"In-region SRO only – not a direct transfer related option for reconciliation"]
[]
[null,"A","B","C","D","E","F","G","H","I","J","K","L","M","O"]
[null,null,"Resource zone and water company area of proposed scheme (source of abstraction)","Potential resource zones or regions that could benefit or receive water from scheme","Option Name","In-region or inter-regional option?","Type of option","Proposed scheme development history","Reconciliation BVP assessment","Reconciliation outcome and current status of scheme selection ","Earliest year of Ml/d benefit available","Indicative year of option selection","Maximum capacity or yield of option in Ml/d","Indicative unit costs of option (AISC in pence/m3)","Further comments"]
[null,1,"Severn Trent Strategic Grid","Thames Water (SWOX, London), Affinity Water and potentially others in WRSE and WCWRG"," Netheridge (Severn Trent Sources - STT)","Inter-regional option from WRW to WRSE (primarily) and WCWRG (as adaptation)","Effluent re-use ","Strategic Resource Option under development through the RAPID gated process","Following the update of scheme information in November the Netheridge scheme still gets selected. The Netheridge scheme is always selected in the more challenging situations in the south east of England. ","Included in the reconciled plan to meet the needs of WRSE, and potential adaptation into WCWRG noted. Reconciliation assessment accounts for consequential cost to Severn Trent Water being reflected in prices to WRSE companies.",2030,2050,"35 Ml/d",null,"Selected in alternative pathway by WRSE if Thames Valley Reservoirs are rejected"]
[null,null,null,null,null,null,null,null,null,null,null,"2040 – Alternative pathway with no Upper Thames Valley Reservoirs (UTVRs)"]
[null,2,"Severn Trent Strategic Grid","Thames Water (SWOX, London), Affinity Water and potentially others in WRSE and WCWRG","Mythe (Severn Trent Sources - STT)","Either in region or inter-regional option from WRW to WRSE (primarily) and WCWRG (as adaptation)","Partial source re-deployment","Strategic Resource Option under development through the RAPID gated process","Following the update of scheme information in November Mythe is not available for selected as it is needed in-region by Severn Trent to meet environmental requirements.","Not included in reconciled plan in terms of exports from WRW, but is included in WRW plan to meet Severn Trent needs.",null,null,15,null,"Selected in-region by Severn Trent as part of best value plan."]
[null,3,"Severn Trent Strategic Grid","Thames Water (SWOX, London), Affinity Water and potentially others in WRSE and WCWRG","Minworth (Severn Trent Sources – GUC/STT)","Both in region and inter-regional option from WRW to WRSE (primarily) and WCRW (as adaptation)","Effluent re-use","Strategic Resource Option under development through the RAPID gated process","Minworth always gets selected for the GUC transfer, and in the alternative pathway for the STT transfer with the UTVRs. Minworth-GUC always gets selected across all three branches in WRSE modelling. In lower branches STT is not selected. If Minworth could only support one of the two transfer routes then the transfer route to GUC would be the preferred route. Minworth does not get selected to meet Severn Trent needs.","Included in the reconciled plan to meet the needs of WRSE, and potential adaptation into WCWRG noted. Reconciliation assessment accounts for consequential cost to Severn Trent Water being reflected in prices to WRSE companies.",2030,"2031 (via GUC) @ 100 Ml/d","100 Ml/d (GUC)",null,"GUC element is very stable element if WRSE modelling"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"2050 58 Ml/d and 2055 57 Ml/d (total 115 Ml/d) additionally via STT) in alternative pathway with no UTVRs","135 Ml/d (Via STT)",null,"STT component selected in alternative pathway by WRSE if Thames Valley Reservoirs are rejected."]
[]
[]
[null,"4a","United Utilities Strategic Zone","Severn Trent, Thames Water (SWOX, London), Affinity Water and potentially others in WRSE (Southern), WCWRG (Bristol and Wessex) and WRW (South Staffs)","North West Transfer (Vyrnwy Aqueduct and United Utilities Sources - STT): Raw water releases from Vyrnwy to River Severn.","Both in-region option and Inter-regional option from WRW to WRSE (primarily) and WCRW (as adaptation)","Partial source re-deployment (Vyrnwy) enabled by network enhancement and new sources","Strategic Resource Option under development through the RAPID gated process","The North West Transfer (Vyrnwy) options get selected by both Severn Trent and WRSE. For WRSE it is selected in the reconciled branch. It is only in the middle to lower branches in which the schemes are not selected.","Included in the reconciled plan to meet the needs of WRW, WRSE, and potential adaptation into WCWRG noted. Reconciliation assessment accounts for consequential cost to United Utilities being be reflected in prices to WRSE companies.",2030,"Reconciled plan:","180 Ml/d via Vyrnwy Reservoir (limited by yield of Vyrnwy reservoir)",null,"Selected in 2031 by Severn Trent and 2060 by WRSE in reconciled plan. Selected in an alternative pathway by WRSE in starting 2048 if Thames Valley Reservoirs are rejected, but with 20 Ml/d lower volumes than reconciled plan"]
[null,null,null,null,null,null,null,null,"Adaptive planning enables the use of 75 Ml/d from the North West Transfer by Severn Trent until the year the scheme is selected by WSE. ",null,null,"2031-2060: 75 Ml/d to Severn Trent"]
[null,null,null,null,null,null,null,null,null,null,null,"From 2060: 135 Ml/d to WRSE"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Alternative pathway (No SESRO)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"2031-2050: 75 Ml/d to Severn Trent"]
[null,null,null,null,null,null,null,null,null,null,null,"2048 – 25 to WRSE"]
[null,null,null,null,null,null,null,null,null,null,null,"2050 – 105 to WRSE (+80)"]
[null,null,null,null,null,null,null,null,null,null,null,"Note dates and volumes refer to water made available by the scheme in the River Severn Uplands."]
[null,"4b","United Utilities Strategic Zone","Severn Trent, Thames Water (SWOX, London), Affinity Water and potentially others in WRSE (Southern), WCWRG (Bristol and Wessex) and WRW (South Staffs)","Vyrnwy / North West Transfer (Vyrnwy Aqueduct and United Utilities Sources - STT): potable water from Vyrnwy aqueduct","Both in-region option and Inter-regional option from WRW to WRSE (primarily) and WCRW (as adaptation)","Partial source re-deployment (Vyrnwy) enabled by network enhancement and new sources. To benefit WRSE and others the potable water would offset Severn Trent abstraction from River Severn.","Strategic Resource Option under development through the RAPID gated process","This element of the North West Transfer gets selected by Severn Trent. It is not selected by WRSE. ","Not included in reconciled plan in terms of exports from WRW, but is included in WRW plan to meet Severn Trent needs. .",2030,"Reconciled plan:","25 Ml/d for downstream abstraction on River Severn. Potable connections to Severn Trent could be greater.",null,"Selected in-region by Severn Trent as part of best value plan."]
[null,null,null,null,null,null,null,null,null,null,null,"2041: 25 Ml/d to Severn Trent"]
[null,null,null,null,null,null,null,null,null,null,null,"2051: additional 6.5 Ml/d to Severn Trent"]
[null,null,null,null,null,null,null,null,null,null,null,"2061: additional 1 Ml/d"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total 32.5 Ml/d of potable water from North West Transfer to Severn Trent"]
[null,5,"Severn Trent Strategic Grid and","Thames Water (SWOX, London), Affinity Water and potentially others in WRSE","Severn Thames Transfer (STT)","Inter-regional option from WRW to WRSE ","New raw water transfer using rivers and pipeline or canal","Strategic Resource Option under development through the RAPID gated process","The Severn Thames Transfer is selected as one of the many solutions in the south east of England. This enabling scheme is usually configured with support options. This scheme is always selected in the more challenging situations in the south east of England. ","500 Ml/d transfer included in the reconciled plan to meet the needs of WRSE. Linked to supporting options: Severn Trent Sources, Minworth and North West Transfer (Vyrnwy Aqueduct and UU Sources) and benefits from unsupported abstraction from the River Severn.",2033,"Earliest date of 2040 ","500 Ml/d",null,"-"]
[null,null,"United Utilities Strategic Zone"]
[null,null,null,null,null,null,null,null,null,null,null,"Used from 2050 with support options for WRSE, with in-region use prior to this date (from 2040). From 2040 for WRSE in alternative pathway without SESRO available."]
[null,6,"Severn Trent Strategic Grid","Affinity Water","Grand Union Canal (GUC)","Inter-regional option from WRW to WRSE ","New raw water transfer using canal","Strategic Resource Option under development through the RAPID gated process","The Minworth / Grand Union canal option is selected across a number of the more challenging situations in the regional plan. These schemes were also selected in the stress tests.","100 Ml/d transfer included in the reconciled plan to meet the needs of WRSE. Linked to Minworth supporting option.",2030,"2031 – 100 from Minworth","100 Ml/d",null,"Forms stable selection in WRSE modelling"]
[null,7,"Anglian Water East Lincolnshire","Anglian Water Ruthamford North and Ruthamford South; Affinity Water","South Lincolnshire Reservoir","Inter-regional option from WRE to WRSE","New reservoir","Strategic Resource Option under development through the RAPID gated process","Initially selected in WRSE model runs at materiality review stage (100 Ml/d in 2054), but with costs finely balanced with other transfer or strategic option selection. Included in options BVP test (50 and 100 Ml/d exports). Position to retain as a WRE in-region option only, to avoid deterioration of environmental BVP scores. Increases cost of WRE options indicatively (requires recharge to WRSE). Drives WRE to use desalination as substitute option, bringing higher costs to WRSE, which would result in subsequent non-selection.","Selected as an in-region option only; in development as Gate 2 solution","2035-36","2039-40 as an in-region option\n\nN/a, regarding export option","150 Ml/d",null,"Specifically tested and reviewed in WRSE-WRE inter-regional meeting."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"(50 & 100 Ml/d exports tested in reconciliation)"]
[null,8,"Anglian Water Fenland","Anglian Water WRZs in Cambridgeshire and Norfolk; Cambridge Water","Fens Reservoir","In-region option","New reservoir","Strategic Resource Option under development through the RAPID gated process","Not specifically explored in reconciliation tests as non-export. In scenarios with larger deficits in WRE the option is selected at a larger size.","In development as Gate 2 solution","2035-36","2035-36","99 Ml/d",null,"Not included in options flex tests agreed by RCG WG"]
[null,9,"Anglian Water Ruthamford South","Anglian Water Ruthamford South; Affinity Water","Grafham Water","Inter-regional option from WRE to/from WRSE","Transfer","n/a","Included in options BVP test only, as reverse trade (reduce export to SE by 45 Ml/d). Not selected in reconciliation following inter-regional review due to cost impacts on WRSE. ","Options to either increase or reduce transfers from WRE to WRSE were investigated in 2021 reconciliation, and reviewed in Spring 2022. The reconciled plan includes continuation of the existing transfer volumes. ","2025-6","n/a","45 Ml/d",null,"Inclusion of reverse trade by WRE would result in less strategic options for WRE, but increased intra-regional transfers."]
[]
[null,null,null,null,null,null,null,null,null,"The impact of a 45 Ml/d reduction in the transfer previously had approximately double the cost impact on WRSE compared to WRE (2021 reconciliation). Latest costs to be available from WRE by mid-June."]
[null,10,"Severn Trent Strategic Grid","Yorkshire Water Grid","Cease existing Derwent Valley Transfer","Inter-regional option to stop existing transfer from WRW to WReN regional group","Stop existing transfer","Operational since early 1900s","The ceasing of the existing transfer is now included in the reconciled plan, even with the Derwent Valley Storage Increase (SRO, but note comments column on SRO definition) below. This is not a BVP position, as such, but rather on the basis of a lack of feasible alternatives, driven by the impacts of licence capping in the WRW (STWL) supply area to avoid environmental deterioration. Limits to system connectivity mean options need to benefit the Notts area specifically. There is currently high uncertainty on the scale of benefit from the associated SRO (which is looking at different reservoir enlargement options), as well as cost (very new RAPID scheme), hence this cannot be affirmed as part of the BVP/reconciled plan at this stage. The retaining of the transfer is a plan pathway, but not the reconciled plan position. ","Ceasing transfer is in the reconciled plan, due to WRW needs (with lack of feasible alternatives at this time).","N/A existing","N/A existing (contractually existing transfer ends 2084, but with potential for break from 2035)","40 Ml/d annual average, but 68Ml/d actual max ",null,"Further environmental, commercial and SRO work is ongoing. Potential deferral of licence capping and/or contract end dates could result in better long-term BVP position to be confirmed. WReN and WRW discussed potential future Idle and Torne investigations, but requires further consideration. "]
[]
[null,null,null,null,null,null,null,null,null,"Existing transfer was originally retained in 2021 reconciliation, but licence capping and uncertainty on benefit of SRO (Derwent Valley, Howden raising) mean that retaining the existing transfer is in a plan pathway following Spring 2022 reconciliation (viewed as almost equal probability).",null,null,null,null,"Technically, the SRO, as well as including different options for reservoir enlargement referred to here, also covers YW backfill options (which have not been directly covered in reconciliation)."]
[]
[null,null,null,null,null,null,null,null,null,"Loss of this existing transfer requires YW to deliver options to offset in-region (could cause in 2035 a deficit in Yorkshire Water Grid of around 40 Ml/d under average baseline conditions. This may include intra-regional transfers, but detailed BVP still to be confirmed. Transfer loss impacts on the supply integrity and cause deficit in a specific part of Yorkshire Water Grid, requiring significant in-company investment for Yorkshire Water / WReN. Indicative costs of the order of £200m to develop and construction options to offset the lost water in YW's operating area."]
[null,11,"Severn Trent Strategic Grid","Severn Trent Strategic Grid and Yorkshire Water Grid (Maintains existing transfer benefit if retained)","Derwent Valley Storage Increase","In-region option, which also allows existing inter-regional Derwent Valley Transfer to continue","Reservoir enlargement","Strategic Resource Option under development through the RAPID gated process.","As above. Currently selected by WRW (STWL) to meet in-region needs, driven by licence capping to avoid environmental deterioration. Depending on the scale of benefit in future, there is potential for this scheme to allow the existing transfer to YW to be continued, but it cannot be included in the reconciled plan (or be stated as the BVP) at this stage at this stage based on the lack of alternatives to SDB deficits in the STWL area. Whilst avoiding deterioration of the environment is the key driver, the environmental destination scenario influences the scale of the challenge and thus the level of risk the benefits of reservoir enlargement are insufficient.","Selected by WRW for in-region use only, along with ceasing of existing Derwent export to WReN. Alternative plan pathway to be presented where SRO yields suitable benefit to allow existing transfer to be retained. ",2040,2040,"80 Ml/d",null,"Risk that the SRO will not be sufficient in future to allow the existing transfer (above) to be maintained is influenced by the environmental destination scenario, but the need is driven by licence capping."]
[]
[null,null,null,null,null,null,null,null,"Retaining transfer could avoid deterioration of several Best Value Plan metrics in WReN area, if better value than capital, operational and opportunity cost associated with alternative solutions for Yorkshire Water. This remains an alternative plan pathway in combination with retaining the existing Derwent transfer to WReN.",null,null,null,null,null,"Technically, the SRO, as well as including different options for reservoir enlargement referred to here, also covers YW backfill options (which have not been directly covered in reconciliation)."]
[null,12,"Severn Trent Strategic Grid and","Bristol Water and Wessex Water","River Severn to West Country Transfer","Inter-regional option from WRW to WCWRG","Enhance existing canal transfer to Bristol.","New scheme identified through regional planning. United Utilities to Bristol was identified at WRMP19. Linked to Severn Thames Transfer Strategic Resource Option under development through the RAPID gated process.","WCWRG BVP option tests result in non-selection on basis of high costs, with indicative impact of £219.9m NPV.","Not selected in reconciled plan, but remains a feasible option in future. ",2030,"n/a","35 Ml/d",null,"Robust option - water could be used when not needed by other regions. Increases local resilience in Bristol and Bath towns. Potential drought resilience benefits, due to lower correlation of drought events across regions compared to within regions."]
[null,null,"United Utilities Strategic Zone"]
[null,13,"Bristol Water","Bristol Water and Wessex Water","Cheddar 2","In-region option for WCWRG","New reservoir ","Strategic Resource Option under development through the RAPID gated process, has been a feasible option in previous WRMP submissions.","Robust to a reasonable range of stresses and is selected in moderate and/or more challenging adaptive pathways","Lower value option that is likely to only be needed in the more extreme adaptive pathways of the regional plan and/or WRMP24",2030,"2030-2040","14  Ml/d (treated water), 36 Ml/d (raw water)","~150 (WCN to SRN was 390p/m3 of which about half the capex was the pipeline)","Not explored through reconciliation"]
[null,14,"Bristol Water ","Bristol Water supply area, wider WCWRG region and configuration options to export to WRSE in the future","Mendip quarries raw water reservoir","In-region option for WCWRG, with option for inter-regional connection with WRSE in the future","New reservoir ","Strategic Resource Option under development, New feasible option for WRMP24","Initially selected in WRSE model runs at materiality review stage (30 Ml/d in 2042), but with costs finely balanced with other transfer or strategic option selections. Relatively high uncertainty on cost and availability for export (relatively new RAPID scheme). On this basis, excluded from core reconciled plan and to be presented in plan pathways and/or sensitivity tests.","Selected as in-region option only, but costs and availability uncertainty for export result in non-selection in core reconciled plan. Reflect as key potential alternative, in draft plan pathways and/or sensitivity tests.",2045,"2042 in WRSE sensitivity test only; export not selected in core reconciled plan.","30 Ml/d","69-84","Note potential future long-term alternatives (further quarries) – coarse level assessment to date only. May represent a BVP option in future, when more information available."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Time frame to see benefit maybe reduced due to loss payment being paid to current owner 5 years sooner than operations are planned to be concluded. Two seasons will be required for the new reservoir to be filled."]
[null,15,"Bournemouth Water","Bournemouth Water, Wessex Water","Poole Effluent Re-use","In-region","Effluent Re-use","Strategic Resource Option under development through the RAPID gated process.","Robust option. Water would be used in all scenarios.","Feasible and cost-beneficial. Has the potential for significant improvement in overall catchment operation. Water would be used to offset sustainability reductions on the Hampshire Avon. Also has the added environmental benefit of reducing nutrient load into Poole Harbour. Opportunity to offset an existing large industrial potable supply but analysis needed to understand the feasibility.",2030,2035,"30 Ml/d",92,"Not explored through reconciliation"]
[null,16,"Thames Water ","Thames Water - Affinity Water (Potentially others that extract from the Thames)","SESRO (Abingdon)","In region option for WRSE ","New Reservoir of various volumes","Strategic Resource Option under development through the RAPID gated process","This option is consistently selected across all WRSE situations. This scheme is also selected in stress test model runs. ","Included in the reconciled plan to meet the needs of WRSE. Subject to specific alternative pathway with WRW.",2037,2040,"271 Ml/d (conjunctive use benefit varies depending on other schemes selected)",null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typically SESRO 150 is selected, though not exclusively across all of the branches."]
[null,17,"Thames Water","Thames water London (WLJ,KGV)","London Reuse - Mogden ","In region option for WRSE ","Effluent Re-use","Strategic Resource Option under development through the RAPID gated process.","London-Reuse Mogden option is selected across a number of the more challenging situations in the regional plan. These schemes were also selected in the stress tests.","Included in the reconciled plan to meet the needs of WRSE.",2031,"N/a","100 Ml/d",null,"Not explored through reconciliation"]
[null,18,"Thames Water ","Thames water London (WLJ,KGV)","Direct river abstraction - Teddington","In region option for WRSE ","DRA","Strategic Resource Option under development through the RAPID gated process.","Teddington DRA option is selected n the most challenging situation in the regional plan. These schemes were also selected in the stress tests.","Included in the reconciled plan to meet the needs of WRSE.",2031,2031,"50 Ml/d",null,"Not explored through reconciliation"]
[null,19,"Thames Water ","Thames water London (WLJ,KGV)","London Reuse - Beckton","In region option for WRSE ","Effluent Re-use","Strategic Resource Option under development through the RAPID gated process.","The core London-Reuse Beckton is selected across all situations. The Enhanced Beckton 50Ml/d options are also used in all options. The Enhanced Beckton 100Ml/d options is only selected in the most challenging situation. These schemes were also selected in the stress tests. ","Included in the reconciled plan to meet the needs of WRSE.","2031 Beckton","2031 Beckton","Beckton 95Ml/d",null,"Model selection was sensitive between Beckton reuse and STT "]
[null,null,null,null,null,null,null,null,null,null,"2034 Beckton Enhanced 100Ml/d","2046 Beckton Enhanced 50Ml/d","Beckton Enhanced + 50Ml/d"]
[null,null,null,null,null,null,null,null,null,null,"2034 Beckton Enhanced 50Ml/d","2051 Beckton Enhanced 100Ml/d","Beckton Enhanced + 100Ml/d"]
[null,20,"Thames Water","Thames Water London","Desalination – Beckton","In region option for WRSE","Desalination","WRMP option","The Beckton desalination option is an alternative option to Beckton re-use and some other strategic resource options","This scheme isn’t consistently selected across all plans but it is selected in some plans and in some situations. ","2040. the option has several modular option ranging up to 150 Ml/d.","2044 for operation in 2050","150 Ml/d"]
[null,21,"Thames Water","Thames water London","London reuse - Deephams","In region option for WRSE","Effluent re-use","Strategic resource option under development through the Rapid gated process","London reuse scheme – Deephams reuse is sometimes selected across some ","Scheme selected in some of the exclusion runs and in the more challenging branches.","Selected in the 2060’s but is available much earlier than that",2060,42.3,null,"Deephams is another / alternative source of water in London area. "]
[null,22,"Portsmouth Water","Southern Water","SWS Havant Thicket Raw Water Transfer","In region option for WRSE ","Raw water transfer","Strategic Resource Option under development through the RAPID gated process.","Not included in stress testing as the reservoir now has planning permission so is more likely to be constructed.","Not included in reconciled plan ",2027,"n/a","Multiple options ranging from 90-190Ml/d",null,"Not explored through reconciliation"]
[null,23,"Southern water","Portsmouth Water","SWS Water Recycling","In region option for WRSE ","Reclaimed water, water re-use, effluent re-use","Strategic Resource Option under development through the RAPID gated process.","This option is consistently selected across all WRSE situations. This scheme is also selected in stress test model runs. ","Included in the reconciled plan to meet the needs of WRSE.",2027,2031,"90Ml/d",null,"Not explored through reconciliation"]
[null,24,"Southern water","Southern Water ","SWS Water Desalination at Fawley","In region option for WRSE ","Desalination","Strategic Resource Option under development through the RAPID gated process.","Not included in stress testing following the announcement that the Fawley desalination plant is no longer a feasible option following the gate 1 review. Other smaller WRMP type desalination options are included","Not included in reconciled plan ",2026,"n/a","Multiple options ranging from 40-200Ml/d",null,"Rejected on grounds on operability, resilience, adaptability, customer preference"]
[null,25,"Thames water","Affinity Water","T2AT","In region option for WRSE ","Raw water transfer","Strategic Resource Option under development through the RAPID gated process.","Not included in stress testing exercise for the regional reconciliation process but will be completed for the within region stress testing","Included in reconciled plan",2034,"n/a","Multiple options ranging from 50-100Ml/d",null,"Not explored through reconciliation"]
[null,26,"Thames water","Southern Water","T2ST","In region option for WRSE ","Raw water transfer","Strategic Resource Option under development through the RAPID gated process.","Not included in stress testing exercise for the regional reconciliation process but will be completed for the within region stress testing","Included in reconciled plan",2030,"n/a","Multiple options ranging from 24-200Ml/d",null,"Not explored through reconciliation"]
[null,27,"Northumbrian Water ","WRW","Kielder transfer","Inter-region option from WReN to WRW","Raw water transfer","Associated with North West Transfer (NWT) Strategic Resource Option (SRO). One of 27 potential options carried forward for more detailed assessment for Gate 2 linked to the overall SRO. ","Included in options BVP test. Option not selected primarily on basis of cost and carbon metrics from WRW perspective.","Not included in reconciled plan, option flex test only. ",2034,"n/a","100 Ml/d capacity explored (but further detailed modelling work ongoing to explore levels of availability linked to NWT SRO)","Indicatively 78.97 - Inclusive of abstraction charges","-"]
[]
[null,null,null,null,null,"Also features as in-region option to YW Grid",null,null,"Could impact on carbon, natural capital and SEA related BVP areas for WReN driven by increased lake drawdowns and lost hydropower generation (but scale TBC). "]

{"sheet":"Environmental destination","index":13,"n_rows":14,"n_cols":23,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,7,2,12],[2,13,2,22]]}
[null,null,"Proposed abstraction reduction through environmental destination "]
[]
[null,null,"Options are: WFD operational catchment, WFD management catchment, WFD waterbody level or water company resource zone","Refer to National Framework scenarios of  BAU+, Enhance, Ofwat core/low/high common reference scenarios,  or any another scenario for clarity of approach. ","Description of outcomes, objectives and/or flow reductions in this catchment. ","PWS: This can be either DO loss or abstraction reductions, and should be consistent with the sum of DO loss within 7.2BL  and 7.3BL of WRMP24 data tables where relevant. If the spatial resolution for this row is resource zone level and represents DO loss, the sum should match exactly to WRMP24 data. If set out at another scale figures should align with WRMP24 but may not match. \n\nNON-PWS: Do not specify individual licences, but can refer to groups of water users by sector if desired.",null,"Annual profile to 2030 to reflect baseline commitments in the short term",null,null,null,null,null,"Every 5 years 2030 to 2080 "]
[]
[null,null,"water company resource zone:\n","Scenario represented ","Environmental destination for this catchment","Indicative abstraction reductions ","Unit","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030 to 2034","2035 to 2039","2040 to 2044","2045 to 2049","2050 to 2054","2055 to 2059","2060 to 2064","2065 to 2069","2070 to 2074","2075 to 2079"]
[null,null,"YWSGRD","BAU+","See Appendix 6 of dRP","Proposed public water supply abstraction reductions","Ml/d",null,null,null,null,null,null,null,11.28,11.28,141.19999999999999,140.65,140.08000000000001,139.51,138.94,138.35,137.76]
[null,null,"YWSGRD","BAU+","See Appendix 6 of dRP","Proposed non-public water supply abstraction reductions ","Ml/d"]
[null,null,"Total abstraction reductions proposed for YWSGRD:"]
[null,null,"Catchment A",null,null,"Potential public water supply abstraction reductions","Ml/d"]
[null,null,"Catchment A",null,null,"Potential non-public water supply abstraction reductions ","Ml/d"]
[null,null,"Potential total abstraction reductions for catchment A:"]
[null,null,"Catchment A",null,null,"Potential public water supply abstraction reductions","Ml/d"]
[null,null,"Catchment A",null,null,"Potential non-public water supply abstraction reductions ","Ml/d"]
[null,null,"Potential total abstraction reductions for catchment A:"]