{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Information","Main","WACC","Inputs","Adjustments","Load","CoS","Revenue","Tax_CoRE","Assets ","Tax Assets","SolverSheet","Tariff Variation Mechanism"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":2,"defined_names":345,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Information","index":0,"n_rows":37,"n_cols":3,"rows_kept":37,"cut":false,"hidden":false,"merged":[[9,1,9,2],[13,1,13,2],[12,1,12,2],[6,1,6,2]]}
[{"$f":"ROW()","v":1},{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[{"$f":"ROW()","v":2},"Information"]
[{"$f":"ROW()","v":3},"Prior to using this model"]
[{"$f":"ROW()","v":4},"Solver must be both installed using Excel Add-ins and enabled in the VBA window > Tools > References > Check Solver"]
[{"$f":"ROW()","v":5}]
[{"$f":"ROW()","v":6},"General"]
[{"$f":"ROW()","v":7},"All values in model must be displayed in non-negative values with the exception of adjustments, imputation credits and tax losses."]
[{"$f":"ROW()","v":8}]
[{"$f":"ROW()","v":9},"Assets"]
[{"$f":"ROW()","v":10},"Current Cost Accounting deems straight-line depreciation on all capex accounts prior to 1/01/2015 to be in 31/12/2014 dollars thereafter. No deflation or inflation is applied within the Asset Base."]
[{"$f":"ROW()","v":11}]
[{"$f":"ROW()","v":12},"Capex"]
[{"$f":"ROW()","v":13},{"$f":"\"Under Current Cost Accounting all capex occuring after 31/12/2014 is inflated to \"&TEXT(Inputs!$D$19,\"dd/mm/yyyy\")&\" dollars.\"","v":"Under Current Cost Accounting all capex occuring after 31/12/2014 is inflated to 31/12/2018 dollars."}]
[{"$f":"ROW()","v":14},"Capex accounts exist only to calculate capex depreciation - the year level capex opening asset values are not used for anything other than capex depreciation calculation while total capex opening asset values exist for a cross checking results of capex depreciation calculations against other financial models."]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},"Color codes"]
[{"$f":"ROW()","v":17},"blue text","Input cell, hard coded input"]
[{"$f":"ROW()","v":18},null,"Extraordinary cell (solver target, solver input etc)"]
[{"$f":"ROW()","v":19},"blue text","Hard coded input"]
[{"$f":"ROW()","v":20},"green text","Formula linking to another worksheet"]
[{"$f":"ROW()","v":21},"pink text","Extraordinary calculation"]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},"Worksheets"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},"Worksheet","Description"]
[{"$f":"ROW()","v":26},"Main","Summary of outputs, target outputs and settings for Solver to compute the X-Factor and tariffs.\n"]
[{"$f":"ROW()","v":27},"WACC","Contains the relevant parameters related to computing the WACC\n"]
[{"$f":"ROW()","v":28},"Inputs","Contains general inputs of assumptions, capital expenditures, operating expenditures, UAFG expense, approved depreciations\n"]
[{"$f":"ROW()","v":29},"Adjustments","This sheet is used when making adjustments to the initial capital base, capital expenditures and operating expenditure"]
[{"$f":"ROW()","v":30},"Load","Contains inputs of gas volumes,  distances, reserved capacity and other relevant information required to compute the reference tariffs \n"]
[{"$f":"ROW()","v":31},"CoS","Computations of total revenue building block (cost of service), inflationary gain and Credit Foncier Check\n"]
[{"$f":"ROW()","v":32},"Revenue","Contains relevant load parameters, tariffs and revenue\n"]
[{"$f":"ROW()","v":33},"Tax_CoRE","Contains calculation of tax and imputation credits"]
[{"$f":"ROW()","v":34},"Assets",{"$f":"\"Contains regulatory asset base. Computations prior to 31/12/2014 are nominal and thereafter are in Real at \"&TEXT(Inputs!$D$19,\"dd/mm/yyyy\")&\" $m.\"","v":"Contains regulatory asset base. Computations prior to 31/12/2014 are nominal and thereafter are in Real at 31/12/2018 $m."}]
[{"$f":"ROW()","v":35},"Tax Assets","Contains tax asset base modelled from inception in 1994 based on assumed tax asset lives. The tax depreciation for capex before 2020 are nominal straight line while the capex from 2020 onwards are diminishing value\n"]
[{"$f":"ROW()","v":36},"SolverSheet","This sheet is used with Excel addin Solver to cumpute the X-Factors and cost of raising equity"]
[{"$f":"ROW()","v":37},"Tariff Variation Mechanism","This sheet is to check the proposed reference tariff of each year during the access arrangement period."]

{"sheet":"Main","index":1,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"ERA, GGT Tariff Model, July 2019 [Draft Decision] "]
[null,"Main Summary"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8}]
[{"$f":"ROW()","v":4},"WACC"]
[{"$f":"ROW()","v":5},null,null,"Real ","Nominal"]
[{"$f":"ROW()","v":6},null,"Post-tax WACC",{"$f":"WACC!J35","v":3.6927330173775808E-2},{"$f":"WACC!J34","v":5.0199999999999995E-2}]
[{"$f":"ROW()","v":7}]
[{"$f":"ROW()","v":8},"Closing Regulated Asset Base"]
[{"$f":"ROW()","v":9}]
[{"$f":"ROW()","v":10},null,null,"December 2019","December 2024"]
[{"$f":"ROW()","v":11},null,null,{"$f":"\"[m$ \" & TEXT(Inputs!$D$19,\"dd/mm/yyyy\") & \"]\"","v":"[m$ 31/12/2018]"},{"$f":"\"[m$ \" & TEXT(Inputs!$D$19,\"dd/mm/yyyy\") & \"]\"","v":"[m$ 31/12/2018]"}]
[{"$f":"ROW()","v":12},null,"Closing Value of Regulated Asset Base",{"$f":"'Assets '!BA24","v":362.9290583431258},{"$f":"'Assets '!BF24","v":313.94866174647234}]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"Revenue Building Block"]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,null,"Real","Nominal","Real [%]","Nominal [%]"]
[{"$f":"ROW()","v":17},{"$f":"\"PV of Total Revenue (CoS) [m$ \" & TEXT(Inputs!$D$19,\"dd/mm/yyyy\") & \"]\"","v":"PV of Total Revenue (CoS) [m$ 31/12/2018]"}]
[{"$f":"ROW()","v":18},null,"Opex",{"$f":"CoS!D53","v":72.894940233577771},{"$f":"CoS!D43","v":72.894940233577785},{"$f":"D18/D$24","v":0.39199046370992646},{"$f":"E18/E$24","v":0.39199046370992691}]
[{"$f":"ROW()","v":19},null,"Depreciation",{"$f":"CoS!D52","v":47.669428434439105},{"$f":"CoS!D41","v":47.669428434439112},{"$f":"D19/$D$24","v":0.25634099289919687},{"$f":"E19/E$24","v":0.25634099289919715}]
[{"$f":"ROW()","v":20},null,"Inflationary Gains on RAB",null,{"$f":"CoS!D42","v":-18.890299126631422},{"$f":"D20/$D$24","v":0},{"$f":"E20/E$24","v":-0.10158204520835286}]
[{"$f":"ROW()","v":21},null,"Return on Asset",{"$f":"CoS!D51","v":55.195092760626366},{"$f":"CoS!D40","v":74.0853918872576},{"$f":"D21/$D$24","v":0.29681003834315672},{"$f":"E21/E$24","v":0.39839208355150885}]
[{"$f":"ROW()","v":22},null,"Tax",{"$f":"Tax_CoRE!C38","v":20.403085365444877},{"$f":"Tax_CoRE!C38","v":20.403085365444877},{"$f":"D22/$D$24","v":0.10971701009544006},{"$f":"E22/E$24","v":0.10971701009544016}]
[{"$f":"ROW()","v":23},null,"Imputation Credits",{"$f":"Tax_CoRE!C39","v":-10.201542682722438},{"$f":"Tax_CoRE!C39","v":-10.201542682722438},{"$f":"D23/$D$24","v":-5.4858505047720031E-2},{"$f":"E23/E$24","v":-5.485850504772008E-2}]
[{"$f":"ROW()","v":24},null,"Total Revenue (Cost of Service)",{"$f":"SUM(D18:D23)","v":185.96100411136567},{"$f":"SUM(E18:E23)","v":185.9610041113655},{"$f":"SUM(F18:F23)","v":1.0000000000000002},{"$f":"SUM(G18:G23)","v":1}]
[{"$f":"ROW()","v":25},null,"Tariff Revenue",{"$f":"CoS!D72","v":185.9610043449232},{"$f":"CoS!D72","v":185.9610043449232}]
[{"$f":"ROW()","v":26},null,"Check:",{"$f":"IF(ROUND(D24-D25,6)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"IF(ROUND(E24-E25,6)=0,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},"X-Factor"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,{"$f":"YEAR(CoS!G$8)","v":2020},{"$f":"YEAR(CoS!H$8)","v":2021},{"$f":"YEAR(CoS!I$8)","v":2022},{"$f":"YEAR(CoS!J$8)","v":2023},{"$f":"YEAR(CoS!K$8)","v":2024}]
[{"$f":"ROW()","v":31},null,"1. Toll charge",{"$f":"IF(CoS!G60=\"\",\"\",CoS!G60)","v":0.1043603019335748},{"$f":"IF(CoS!H60=\"\",\"\",CoS!H60)","v":""},{"$f":"IF(CoS!I60=\"\",\"\",CoS!I60)","v":""},{"$f":"IF(CoS!J60=\"\",\"\",CoS!J60)","v":""},{"$f":"IF(CoS!K60=\"\",\"\",CoS!K60)","v":""}]
[{"$f":"ROW()","v":32},null,"2. Reservation charge",{"$f":"IF(CoS!G61=\"\",\"\",CoS!G61)","v":0.25869669267811413},{"$f":"IF(CoS!H61=\"\",\"\",CoS!H61)","v":""},{"$f":"IF(CoS!I61=\"\",\"\",CoS!I61)","v":""},{"$f":"IF(CoS!J61=\"\",\"\",CoS!J61)","v":""},{"$f":"IF(CoS!K61=\"\",\"\",CoS!K61)","v":""}]
[{"$f":"ROW()","v":33},null,"3. Throughput charge",{"$f":"IF(CoS!G62=\"\",\"\",CoS!G62)","v":-6.4150129455413457E-2},{"$f":"IF(CoS!H62=\"\",\"\",CoS!H62)","v":""},{"$f":"IF(CoS!I62=\"\",\"\",CoS!I62)","v":""},{"$f":"IF(CoS!J62=\"\",\"\",CoS!J62)","v":""},{"$f":"IF(CoS!K62=\"\",\"\",CoS!K62)","v":""}]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,"Delta",{"$f":"NPVTarget","v":2.3355767098109936E-7}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},"Tariff"]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,"Calculated Tariff [Nominal $]",{"$f":"YEAR(CoS!G$8)","v":2020},{"$f":"YEAR(CoS!H$8)","v":2021},{"$f":"YEAR(CoS!I$8)","v":2022},{"$f":"YEAR(CoS!J$8)","v":2023},{"$f":"YEAR(CoS!K$8)","v":2024}]
[{"$f":"ROW()","v":40},null,"Toll charge",{"$f":"CoS!G65","v":0.12656410804279541},{"$f":"CoS!H65","v":0.12656410804279541},{"$f":"CoS!I65","v":0.12656410804279541},{"$f":"CoS!J65","v":0.12656410804279541},{"$f":"CoS!K65","v":0.12656410804279541}]
[{"$f":"ROW()","v":41},null,"Reservation charge",{"$f":"CoS!G66","v":7.6654628584097134E-4},{"$f":"CoS!H66","v":7.6654628584097134E-4},{"$f":"CoS!I66","v":7.6654628584097134E-4},{"$f":"CoS!J66","v":7.6654628584097134E-4},{"$f":"CoS!K66","v":7.6654628584097134E-4}]
[{"$f":"ROW()","v":42},null,"Throughput charge",{"$f":"CoS!G67","v":2.0963037100198739E-4},{"$f":"CoS!H67","v":2.0963037100198739E-4},{"$f":"CoS!I67","v":2.0963037100198739E-4},{"$f":"CoS!J67","v":2.0963037100198739E-4},{"$f":"CoS!K67","v":2.0963037100198739E-4}]

{"sheet":"WACC","index":2,"n_rows":64,"n_cols":14,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"WACC"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14}]
[{"$f":"ROW()","v":4},null,"ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA","ERA"]
[{"$f":"ROW()","v":5},null,"AA1","AA2","AA3\n2015","AA3\n2016","AA3\n2017","AA3\n2018","AA3\n2019","AA4\n2020","AA4\n2021","AA4\n2022","AA4\n2023","AA4\n2024"]
[{"$f":"ROW()","v":6},"Return on Debt"]
[{"$f":"ROW()","v":7},"Debt: Nominal Risk Free Rate (DRfn)",5.45E-2,5.79E-2,1.8200000000000001E-2,{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2}]
[{"$f":"ROW()","v":8},"Debt: Real Risk Free Rate (DRfr)",{"$f":"((1+C7)/(C25+1))-1","v":2.6900008472290127E-2},{"$f":"((1+D7)/(D25+1))-1","v":3.2097560975610007E-2},{"$f":"((1+E7)/(E25+1))-1","v":3.548196333530429E-3},{"$f":"$E$8","v":3.548196333530429E-3},{"$f":"$E$8","v":3.548196333530429E-3},{"$f":"$E$8","v":3.548196333530429E-3},{"$f":"$E$8","v":3.548196333530429E-3}]
[{"$f":"ROW()","v":9},"Cost of Debt; 5 year Interest Rate Swap Spread",null,null,2.9600000000000008E-3,{"$f":"E9","v":2.9600000000000008E-3},{"$f":"F9","v":2.9600000000000008E-3},{"$f":"G9","v":2.9600000000000008E-3},{"$f":"H9","v":2.9600000000000008E-3},1.8599999999999998E-2,{"$f":"J9","v":1.8599999999999998E-2},{"$f":"K9","v":1.8599999999999998E-2},{"$f":"L9","v":1.8599999999999998E-2},{"$f":"M9","v":1.8599999999999998E-2}]
[{"$f":"ROW()","v":10},"Cost of Debt; Debt Risk Premium (Drp)",null,2.8299999999999999E-2,2.5259000000000004E-2,{"$f":"IF(ISNUMBER(F53),AVERAGE(F53:F62),E10)","v":2.7127999999999996E-2},{"$f":"IF(ISNUMBER(G52),AVERAGE(G52:G61),F10)","v":2.8551E-2},{"$f":"IF(ISNUMBER(H51),AVERAGE(H51:H60),G10)","v":2.6656999999999997E-2},{"$f":"IF(ISNUMBER(I50),AVERAGE(I50:I59),H10)","v":2.3651999999999999E-2},{"$f":"J39","v":2.316E-2},{"$f":"K39","v":2.316E-2},2.316E-2,2.316E-2,2.316E-2]
[{"$f":"ROW()","v":11},"Cost of Debt; Debt Issuing Cost (Disc) + Hedging Cost",null,1.25E-3,{"$f":"0.125%+0.114%","v":2.3899999999999998E-3},{"$f":"$E11","v":2.3899999999999998E-3},2.3899999999999998E-3,2.3899999999999998E-3,2.3899999999999998E-3,{"$f":"0.1%+0.114%","v":2.14E-3},{"$f":"J11","v":2.14E-3},2.14E-3,2.14E-3,2.14E-3]
[{"$f":"ROW()","v":12},"Cost of Debt; Risk Margin (Rm) -- Nominal Return on Debt (DPn)",null,{"$f":"SUM(D9:D11)","v":2.955E-2},3.0609000000000004E-2,3.2477999999999993E-2,3.3901000000000001E-2,3.2006999999999994E-2,2.9002E-2,4.3900000000000002E-2,4.3900000000000002E-2,4.3900000000000002E-2,4.3900000000000002E-2,4.3900000000000002E-2]
[{"$f":"ROW()","v":13},"Nominal Cost of Debt (DPn)",{"$f":"C7+C12","v":5.45E-2},8.745E-2,4.8809000000000005E-2,5.0677999999999994E-2,5.2101000000000001E-2,5.0206999999999995E-2,4.7202000000000001E-2,{"$f":"J12","v":4.3900000000000002E-2},{"$f":"K12","v":4.3900000000000002E-2},4.3900000000000002E-2,4.3900000000000002E-2,4.3900000000000002E-2]
[{"$f":"ROW()","v":14}]
[{"$f":"ROW()","v":15},"Return on Equity"]
[{"$f":"ROW()","v":16},"Equity: Nominal Risk Free Rate (ERfn)",5.45E-2,5.79E-2,1.8200000000000001E-2,{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},{"$f":"$E$7","v":1.8200000000000001E-2},1.5900000000000001E-2,{"$f":"J16","v":1.5900000000000001E-2},{"$f":"K16","v":1.5900000000000001E-2},1.5900000000000001E-2,1.5900000000000001E-2]
[{"$f":"ROW()","v":17},"Australian Market Risk Premium (Rp)",null,0.06,7.3999999999999996E-2,{"$f":"$E17","v":7.3999999999999996E-2},7.3999999999999996E-2,7.3999999999999996E-2,7.3999999999999996E-2,0.06,{"$f":"J17","v":0.06},0.06,0.06,0.06]
[{"$f":"ROW()","v":18},"Equity Beta (Be)",null,null,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"J18","v":0.7},0.7,0.7,0.7]
[{"$f":"ROW()","v":19},"Nominal Pre Tax Cost of Equity (EPn)",{"$f":"(C7+C17*C18)/(1-C26*(1-C27))","v":7.864357864357864E-2},0.13076206926761275,{"$f":"(E7+E17*E18)/(1-E26*(1-E27))","v":8.5365853658536564E-2},{"$f":"(F7+F17*F18)/(1-F26*(1-F27))","v":8.5365853658536564E-2},{"$f":"(G7+G17*G18)/(1-G26*(1-G27))","v":8.5365853658536564E-2},{"$f":"(H7+H17*H18)/(1-H26*(1-H27))","v":8.5365853658536564E-2},{"$f":"(I7+I17*I18)/(1-I26*(1-I27))","v":8.5365853658536564E-2},{"$f":"J20/(1-J26*(1-J27))","v":6.8117647058823519E-2},{"$f":"K20/(1-K26*(1-K27))","v":6.8117647058823519E-2},{"$f":"L20/(1-L26*(1-L27))","v":6.8117647058823519E-2},{"$f":"M20/(1-M26*(1-M27))","v":6.8117647058823519E-2},{"$f":"N20/(1-N26*(1-N27))","v":6.8117647058823519E-2}]
[{"$f":"ROW()","v":20},"Nominal After Tax Cost of Equity (EAn) -- Nominal return on Equity",{"$f":"C16+C17*C18","v":5.45E-2},0.11290000000000001,{"$f":"E16+E17*E18","v":6.9999999999999993E-2},6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,5.7899999999999993E-2,5.7899999999999993E-2,5.7899999999999993E-2,5.7899999999999993E-2,5.7899999999999993E-2]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},"Other Parameter"]
[{"$f":"ROW()","v":23},"Debt Proportion (D)",0.6,0.6,0.6,{"$f":"$E$23","v":0.6},{"$f":"$E$23","v":0.6},0.6,0.6,0.55000000000000004,{"$f":"J23","v":0.55000000000000004},{"$f":"K23","v":0.55000000000000004},0.55000000000000004,0.55000000000000004]
[{"$f":"ROW()","v":24},"Equity Proportion (E)",{"$f":"1-C23","v":0.4},{"$f":"1-D23","v":0.4},{"$f":"1-E23","v":0.4},{"$f":"$E$24","v":0.4},{"$f":"$E$24","v":0.4},0.4,0.4,{"$f":"1-J23","v":0.44999999999999996},{"$f":"1-K23","v":0.44999999999999996},0.44999999999999996,0.44999999999999996,0.44999999999999996]
[{"$f":"ROW()","v":25},"Inflation Rate for WACC (I)",2.6877000000000002E-2,2.5000000000000001E-2,1.46E-2,{"$f":"$E$25","v":1.46E-2},{"$f":"$E$25","v":1.46E-2},{"$f":"$E$25","v":1.46E-2},{"$f":"$E$25","v":1.46E-2},1.2800000000000001E-2,{"$f":"J25","v":1.2800000000000001E-2},1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2]
[{"$f":"ROW()","v":26},"Corporate Tax Rate (T)",0.307,0.3,0.3,{"$f":"$E26","v":0.3},0.3,0.3,0.3,0.3,{"$f":"J26","v":0.3},0.3,0.3,0.3]
[{"$f":"ROW()","v":27},"Franking Credit (g)",null,null,0.4,0.4,0.4,0.4,0.4,0.5,{"$f":"J27","v":0.5},0.5,0.5,0.5]
[{"$f":"ROW()","v":28},"Imputation Adj (G)",null,null,null,null,null,null,null,{"$f":"(1-J26)/(1-J26*(1-J27))","v":0.82352941176470584},0.82352941176470584,0.82352941176470584,0.82352941176470584,0.82352941176470584]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"WACC; Pre-tax Officer (Market Practise or Forward Transformation)"]
[{"$f":"ROW()","v":31},"Nominal Pre Tax WACC (WPn)",0.106,0.1047748277070451,{"$f":"E19*E24+E13*E23","v":6.3431741463414626E-2},6.4553141463414621E-2,6.5406941463414636E-2,6.4270541463414627E-2,6.2467541463414628E-2,5.4797941176470584E-2,5.4797941176470584E-2,5.4797941176470584E-2,5.4797941176470584E-2,5.4797941176470584E-2]
[{"$f":"ROW()","v":32},"Real Pre Tax WACC (WPr)",{"$f":"((1+C31)/(1+C25))-1","v":7.7052071474967399E-2},7.7799999999999994E-2,{"$f":"(1+E31)/(1+E25)-1","v":4.8129057227887628E-2},4.9234320385782349E-2,5.0075834282884646E-2,4.8955786973600146E-2,4.7178731976556865E-2,{"$f":"(1+J31)/(1+J25)-1","v":4.1467161509153527E-2},4.1467161509153527E-2,4.1467161509153527E-2,4.1467161509153527E-2,4.1467161509153527E-2]
[{"$f":"ROW()","v":33},"WACC:  Vanilla"]
[{"$f":"ROW()","v":34},"Nominal After Tax WACC",null,null,{"$f":"E13*E23+E20*E24","v":5.72854E-2},5.8406799999999995E-2,5.9260599999999997E-2,5.8124199999999994E-2,5.6321199999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2,5.0199999999999995E-2]
[{"$f":"ROW()","v":35},"Real After Tax WACC",null,null,{"$f":"(1+E34)/(1+E25)-1","v":4.2071161048689243E-2},4.3176424206583963E-2,4.401793810368626E-2,4.2897890794401761E-2,4.1120835797358479E-2,3.6927330173775808E-2,3.6927330173775808E-2,3.6927330173775808E-2,3.6927330173775808E-2,3.6927330173775808E-2]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},"Cost of Debt; Debt Risk Premium (Drp)"]
[{"$f":"ROW()","v":38},"Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!BE$24=\"\",\"\",Inputs!BE$24)","v":2.316E-2},{"$f":"IF(Inputs!BF$24=\"\",\"\",Inputs!BF$24)","v":""},{"$f":"IF(Inputs!BG$24=\"\",\"\",Inputs!BG$24)","v":""},{"$f":"IF(Inputs!BH$24=\"\",\"\",Inputs!BH$24)","v":""},{"$f":"IF(Inputs!BI$24=\"\",\"\",Inputs!BI$24)","v":""}]
[{"$f":"ROW()","v":39},"Modelled DRP",null,null,null,null,null,null,null,{"$f":"IF(J38=\"\",I39,J38)","v":2.316E-2},{"$f":"IF(K38=\"\",J39,K38)","v":2.316E-2},{"$f":"IF(L38=\"\",K39,L38)","v":2.316E-2},{"$f":"IF(M38=\"\",L39,M38)","v":2.316E-2},{"$f":"IF(N38=\"\",M39,N38)","v":2.316E-2}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41},"Annual Update of Debt Risk Premium",null,null,2015,{"$f":"E41+1","v":2016},{"$f":"F41+1","v":2017},2018,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":42},"Trailing Average DRP",null,null,{"$f":"ROUND(AVERAGE(E50:E63),5)","v":2.5260000000000001E-2},{"$f":"IF(F53=\"\",\"\",ROUND(AVERAGE(F50:F63),5))","v":2.7130000000000001E-2},{"$f":"IF(G52=\"\",\"\",ROUND(AVERAGE(G50:G63),5))","v":2.8549999999999999E-2},{"$f":"IF(H51=\"\",\"\",ROUND(AVERAGE(H50:H63),5))","v":2.666E-2},{"$f":"IF(I50=\"\",\"\",ROUND(AVERAGE(I50:I63),5))","v":2.3650000000000001E-2},{"$f":"IF(J49=\"\",\"\",ROUND(AVERAGE(J45:J63),5))","v":2.316E-2},{"$f":"IF(K48=\"\",\"\",ROUND(AVERAGE(K45:K63),5))","v":""},{"$f":"IF(L47=\"\",\"\",ROUND(AVERAGE(L45:L63),5))","v":""},{"$f":"IF(M46=\"\",\"\",ROUND(AVERAGE(M45:M63),5))","v":""},{"$f":"IF(N45=\"\",\"\",ROUND(AVERAGE(N45:N63),5))","v":""}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},"Annual Debt Risk Premium, Year",null,null,{"$f":"E41","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":45},{"$f":"B46+1","v":2024},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BI$23=\"\",\"\",Inputs!BI$23)","v":""}]
[{"$f":"ROW()","v":46},2023,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BH$23=\"\",\"\",Inputs!BH$23)","v":""},{"$f":"M46","v":""}]
[{"$f":"ROW()","v":47},2022,null,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BG$23=\"\",\"\",Inputs!BG$23)","v":""},"",{"$f":"M47","v":""}]
[{"$f":"ROW()","v":48},2021,null,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BF$23=\"\",\"\",Inputs!BF$23)","v":""},"","",{"$f":"M48","v":""}]
[{"$f":"ROW()","v":49},2020,null,null,null,null,null,null,null,1.634E-2,1.634E-2,1.634E-2,1.634E-2,1.634E-2]
[{"$f":"ROW()","v":50},2019,null,null,null,null,null,null,1.619E-2,{"$f":"I50","v":1.619E-2},1.619E-2,1.619E-2,1.619E-2,{"$f":"M50","v":1.619E-2}]
[{"$f":"ROW()","v":51},2018,null,null,null,null,null,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,1.8620000000000001E-2,{"$f":"M51","v":1.8620000000000001E-2}]
[{"$f":"ROW()","v":52},2017,null,null,null,null,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,2.5530000000000001E-2,{"$f":"M52","v":2.5530000000000001E-2}]
[{"$f":"ROW()","v":53},2016,null,null,null,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,2.5819999999999999E-2,{"$f":"M53","v":2.5819999999999999E-2}]
[{"$f":"ROW()","v":54},2015,null,null,2.07E-2,{"$f":"E54","v":2.07E-2},2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,2.07E-2,{"$f":"M54","v":2.07E-2}]
[{"$f":"ROW()","v":55},2014,null,null,2.2509999999999999E-2,{"$f":"E55","v":2.2509999999999999E-2},2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2,2.2509999999999999E-2]
[{"$f":"ROW()","v":56},2013,null,null,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2,3.0429999999999999E-2]
[{"$f":"ROW()","v":57},2012,null,null,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2,3.168E-2]
[{"$f":"ROW()","v":58},2011,null,null,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2,2.3789999999999999E-2]
[{"$f":"ROW()","v":59},2010,null,null,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2,2.1250000000000002E-2]
[{"$f":"ROW()","v":60},2009,null,null,4.6240000000000003E-2,{"$f":"E60","v":4.6240000000000003E-2},{"$f":"F60","v":4.6240000000000003E-2},4.6240000000000003E-2]
[{"$f":"ROW()","v":61},2008,null,null,3.7560000000000003E-2,{"$f":"E61","v":3.7560000000000003E-2},{"$f":"F61","v":3.7560000000000003E-2}]
[{"$f":"ROW()","v":62},{"$f":"B63+1","v":2007},null,null,1.1299999999999999E-2,{"$f":"E62","v":1.1299999999999999E-2}]
[{"$f":"ROW()","v":63},2006,null,null,7.1300000000000001E-3]
[null,null,"Outcome based on regulatory judgement"]

{"sheet":"Inputs","index":3,"n_rows":1370,"n_cols":61,"rows_kept":1370,"cut":false,"hidden":false,"merged":[[123,44,123,48],[135,19,135,23],[147,4,147,8],[147,9,147,13],[147,14,147,18],[147,19,147,23],[159,9,159,13],[159,14,159,18],[159,19,159,23],[171,4,171,8],[171,9,171,13],[171,14,171,18],[171,19,171,23],[183,4,183,8],[183,9,183,13],[183,14,183,18],[183,19,183,23],[159,4,159,8],[195,9,195,13],[195,14,195,18],[195,19,195,23],[207,4,207,8],[207,9,207,13],[207,14,207,18],[207,19,207,23],[219,4,219,8],[219,9,219,13],[219,14,219,18],[219,19,219,23],[195,4,195,8],[231,9,231,13],[231,14,231,18],[231,19,231,23],[243,4,243,8],[243,9,243,13],[243,14,243,18],[243,19,243,23],[255,4,255,8],[255,9,255,13],[255,14,255,18],[255,19,255,23],[231,4,231,8],[267,9,267,13],[267,14,267,18],[267,19,267,23],[279,4,279,8],[279,9,279,13],[279,14,279,18],[279,19,279,23],[291,4,291,8],[291,9,291,13],[291,14,291,18],[291,19,291,23],[267,4,267,8],[303,9,303,13],[303,14,303,18],[303,19,303,23],[315,4,315,8],[315,9,315,13],[315,14,315,18],[315,19,315,23],[327,4,327,8],[327,9,327,13],[327,14,327,18],[327,19,327,23],[303,4,303,8],[339,4,339,8],[339,9,339,13],[339,14,339,18],[339,19,339,23],[351,4,351,8],[351,9,351,13],[351,14,351,18],[351,19,351,23],[363,4,363,8],[363,9,363,13],[363,14,363,18],[363,19,363,23],[375,19,375,23],[387,4,387,8],[387,9,387,13],[387,14,387,18],[387,19,387,23],[399,4,399,8],[399,9,399,13],[399,14,399,18],[399,19,399,23],[411,4,411,8],[411,9,411,13],[411,14,411,18],[411,19,411,23],[423,4,423,8],[423,9,423,13],[423,14,423,18],[423,19,423,23],[435,4,435,8],[435,9,435,13],[435,14,435,18],[435,19,435,23],[447,9,447,13],[447,14,447,18],[447,19,447,23],[459,4,459,8],[459,9,459,13],[459,14,459,18],[459,19,459,23],[471,4,471,8],[471,9,471,13],[471,14,471,18],[471,19,471,23],[447,4,447,8],[483,9,483,13],[483,14,483,18],[483,19,483,23],[495,4,495,8],[495,9,495,13],[495,14,495,18],[495,19,495,23],[507,4,507,8],[507,9,507,13],[507,14,507,18],[507,19,507,23],[483,4,483,8],[519,9,519,13],[519,14,519,18],[519,19,519,23],[531,4,531,8],[531,9,531,13],[531,14,531,18],[531,19,531,23],[543,4,543,8],[543,9,543,13],[543,14,543,18],[543,19,543,23],[519,4,519,8],[555,4,555,8],[555,9,555,13],[555,14,555,18],[555,19,555,23],[567,4,567,8],[567,9,567,13],[567,14,567,18],[567,19,567,23],[579,4,579,8],[579,9,579,13],[579,14,579,18],[579,19,579,23],[591,9,591,13],[591,14,591,18],[591,19,591,23],[603,4,603,8],[603,9,603,13],[603,14,603,18],[603,19,603,23],[615,19,615,23],[591,4,591,8],[627,9,627,13],[627,14,627,18],[627,19,627,23],[639,4,639,8],[639,9,639,13],[639,14,639,18],[639,19,639,23],[651,4,651,8],[651,9,651,13],[651,14,651,18],[651,19,651,23],[627,4,627,8],[663,9,663,13],[663,14,663,18],[663,19,663,23],[675,4,675,8],[675,9,675,13],[675,14,675,18],[675,19,675,23],[687,4,687,8],[687,9,687,13],[687,14,687,18],[687,19,687,23],[663,4,663,8],[1253,4,1253,8],[1253,9,1253,13],[1253,14,1253,18],[1253,19,1253,23],[699,9,699,13],[699,14,699,18],[699,19,699,23],[711,4,711,8],[711,9,711,13],[711,14,711,18],[711,19,711,23],[699,4,699,8]]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"Inputs"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,null,null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4]
[{"$f":"ROW()","v":7},"Start Date",null,null,null,"1999-10-01",{"$f":"F8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01",{"$f":"BD8+1","v":"2020-01-01"},{"$f":"BE8+1","v":"2021-01-01"},{"$f":"BF8+1","v":"2022-01-01"},{"$f":"BG8+1","v":"2023-01-01"},{"$f":"BH8+1","v":"2024-01-01"}]
[{"$f":"ROW()","v":8},"End Date",null,null,null,{"$f":"F7+F11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BE7+BE11-1","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31"]
[{"$f":"ROW()","v":9},"Year",null,null,null,{"$f":"YEAR(F8)","v":1999},2000,2000,2000,2000,2001,2001,2001,2001,2002,2002,2002,2002,2003,2003,2003,2003,2004,2004,2004,2004,2005,2005,2005,2005,2006,2006,2006,2006,2007,2007,2007,2007,2008,2008,2008,2008,2009,2009,2009,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"YEAR(BI8)","v":2024}]
[{"$f":"ROW()","v":10},"Quarter",null,null,null,null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"ROW()","v":11},"Days",null,null,null,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,null,{"$f":"ROUND(YEARFRAC(F7,F8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BE7,BE8),2)","v":1},1,1,1,1]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"CPI and Inflation"]
[{"$f":"ROW()","v":15},null,"Base period: ","2018-12-31",null,null,"2000-03-01","2000-06-01","2000-09-01","2000-12-01","2001-03-01","2001-06-01","2001-09-01","2001-12-01","2002-03-01","2002-06-01","2002-09-01","2002-12-01","2003-03-01","2003-06-01","2003-09-01","2003-12-01","2004-03-01","2004-06-01","2004-09-01","2004-12-01","2005-03-01","2005-06-01","2005-09-01","2005-12-01","2006-03-01","2006-06-01","2006-09-01","2006-12-01","2007-03-01","2007-06-01","2007-09-01","2007-12-01","2008-03-01","2008-06-01","2008-09-01","2008-12-01","2009-03-01","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-03"]
[{"$f":"ROW()","v":16},"Period End CPI",null,null,null,null,69.7,70.2,72.900000000000006,73.099999999999994,73.900000000000006,74.5,74.7,75.400000000000006,76.099999999999994,76.599999999999994,77.099999999999994,77.599999999999994,78.599999999999994,78.599999999999994,79.099999999999994,79.5,80.2,80.599999999999994,80.900000000000006,81.5,82.1,82.6,83.4,83.8,84.5,85.9,86.7,86.6,86.6,87.7,88.3,89.1,90.3,91.6,92.7,92.4,92.5,92.9,93.8,94.3,96.9,99.8,102,104.8,106.6,108.15635999999998,109.73544285599995,111.33758032169753,112.96310899439429,{"$f":"BC16*(1+BD17)","v":114.40903678952253},{"$f":"BD16*(1+BE17)","v":115.87347246042842},{"$f":"BE16*(1+BF17)","v":117.3566529079219},118.85881806514328,120.38021093637711,121.92107763636272]
[{"$f":"ROW()","v":17},"Period End Inflation",null,null,null,null,null,7.1736011477760986E-3,3.8461538461538547E-2,2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.4599999999999946E-2,1.4599999999999724E-2,1.4599999999999724E-2,1.4599999999999724E-2,{"$f":"BE17","v":1.2800000000000001E-2},{"$f":"WACC!J25","v":1.2800000000000001E-2},{"$f":"WACC!K25","v":1.2800000000000001E-2},{"$f":"WACC!L25","v":1.2800000000000001E-2},{"$f":"WACC!M25","v":1.2800000000000001E-2},{"$f":"WACC!N25","v":1.2800000000000001E-2}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},{"$f":"\"Inflation Factor (convert nominal to real $ \"&D19&\")\"","v":"Inflation Factor (convert nominal to real $ 31/12/2018)"},"Real $ at ",{"$f":"TEXT(D15,\"dd/mm/yyyy\")","v":"31/12/2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($D$15,$AS$15:$BI$16,2,FALSE)/AS$16","v":1.2042975372536704},{"$f":"HLOOKUP($D$15,$AS$15:$BI$16,2,FALSE)/AT$16","v":1.1979120784135131},1.1657699586624797,1.1318948797033497,1.1074814607293557,1.0778922613968922,1.0596914539811848,1.0444425921359994,1.0294131599999996,1.0145999999999997,1,0.9873617693522907,0.97488326357848609,0.96256246403878964,0.95039737760544019,0.9383860363402845,0.92652649717642643]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21},"General Inputs"]
[{"$f":"ROW()","v":22},"Tariff Recalculation",{"$f":"IF(ISNUMBER($BI$23),$BI$9,IF(ISNUMBER($BH$23),$BH$9,IF(ISNUMBER($BG$23),$BG$9,IF(ISNUMBER($BF$23),$BF$9,$BE$9))))","v":2020},{"$f":"BI9","v":2024}]
[{"$f":"ROW()","v":23},"Annual Debt Risk Premium (Annual Update)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!J49","v":1.634E-2}]
[{"$f":"ROW()","v":24},"Trailing Average DRP (10 year ave, modelled)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!E42","v":2.5260000000000001E-2},{"$f":"WACC!F42","v":2.7130000000000001E-2},{"$f":"WACC!G42","v":2.8549999999999999E-2},{"$f":"WACC!H42","v":2.666E-2},{"$f":"WACC!I42","v":2.3650000000000001E-2},{"$f":"IF(WACC!J42=\"\",\"\",WACC!J42)","v":2.316E-2},{"$f":"IF(WACC!K42=\"\",\"\",WACC!K42)","v":""},{"$f":"IF(WACC!L42=\"\",\"\",WACC!L42)","v":""},{"$f":"IF(WACC!M42=\"\",\"\",WACC!M42)","v":""},{"$f":"IF(WACC!N42=\"\",\"\",WACC!N42)","v":""}]
[{"$f":"ROW()","v":25},"X-Factor"]
[{"$f":"ROW()","v":26},"Toll Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChangeTol2020","v":0.1043603019335748},{"$f":"ChangeTol2021","v":""},{"$f":"ChangeTol2022","v":""},{"$f":"ChangeTol2023","v":""},{"$f":"ChangeTol2024","v":""}]
[{"$f":"ROW()","v":27},"Reservation Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChangeRes2020","v":0.25869669267811413},{"$f":"ChangeRes2021","v":""},{"$f":"ChangeRes2022","v":""},{"$f":"ChangeRes2023","v":""},{"$f":"ChangeRes2024","v":""}]
[{"$f":"ROW()","v":28},"Throughput Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ChangeThr2020","v":-6.4150129455413457E-2},{"$f":"ChangeThr2021","v":""},{"$f":"ChangeThr2022","v":""},{"$f":"ChangeThr2023","v":""},{"$f":"ChangeThr2024","v":""}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Asset Sheet Inputs"]
[{"$f":"ROW()","v":31},null,"ICB Asset  Life (years)","Asset Life (years)","Tax Asset Life (years)"]
[{"$f":"ROW()","v":32},"Date of Opening Life","1999-12-31"]
[{"$f":"ROW()","v":33},"Pipeline and laterals",64.5,70,20]
[{"$f":"ROW()","v":34},"Main line valve and scraper stations",44.5,50,20]
[{"$f":"ROW()","v":35},"Compressor stations",24.5,30,20]
[{"$f":"ROW()","v":36},"Receipt and delivery point facilities",24.5,30,20]
[{"$f":"ROW()","v":37},"SCADA and communications",9.5,10,10]
[{"$f":"ROW()","v":38},"Cathodic protection",9.5,15,10]
[{"$f":"ROW()","v":39},"Maintenance bases and depots",44.5,50,20]
[{"$f":"ROW()","v":40},"Other assets",4.5,10,10]
[{"$f":"ROW()","v":41},"Equity Raising Cost",null,{"$f":"SUMPRODUCT($D$33:$D$40,'Assets '!$BB$161:$BB$168)/SUM('Assets '!$BB$161:$BB$168)","v":32.982551628626652}]
[{"$f":"ROW()","v":42},"Non-depreciable assets"]
[{"$f":"ROW()","v":43},null,"ICB","Tax Asset ICB"]
[{"$f":"ROW()","v":44},"Date of Dollar Value","1999-12-31","1999-12-31"]
[{"$f":"ROW()","v":45},"Pipeline and laterals",438.65553578864484,438.65553578864484]
[{"$f":"ROW()","v":46},"Main line valve and scraper stations",9.1777717576504454,9.1777717576504454]
[{"$f":"ROW()","v":47},"Compressor stations",41.575994885587399,41.575994885587399]
[{"$f":"ROW()","v":48},"Receipt and delivery point facilities",1.5343439751319885,1.5343439751319885]
[{"$f":"ROW()","v":49},"SCADA and communications",10.129588107098701,10.129588107098701]
[{"$f":"ROW()","v":50},"Cathodic protection",1.8288330185978565,1.8288330185978565]
[{"$f":"ROW()","v":51},"Maintenance bases and depots",7.7276425577145043,7.7276425577145043]
[{"$f":"ROW()","v":52},"Other assets",0.43935521992602611,0.43935521992602611]
[{"$f":"ROW()","v":53},"Equity Raising Cost"]
[{"$f":"ROW()","v":54},"Non-depreciable assets",{"$f":"$F$1370","v":2.5816759288043478},0]
[{"$f":"ROW()","v":55},"Total",511.06906531035173]
[{"$f":"ROW()","v":56},"ICB Depreciation ($m) HCA"]
[{"$f":"ROW()","v":57},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31"]
[{"$f":"ROW()","v":58},"Pipeline and laterals",null,null,null,null,6.8008610199789894,6.8008610199789894,6.8008610199789894,6.8008610199789894,6.8008610199789894,6.8008610199789885,6.8008610199789885,6.8008610199789885,6.8008610199789885,6.8008610199789876,6.8008610199789876,6.8008610199789885,6.8008610199789876,6.8008610199789876,6.8008610199789867,6.8008610199789867,6.8008610199789876,6.8008610199789876,6.8008610199789867,6.800861019978985,6.8008610199789858,6.8008610199789858,6.800861019978985,6.800861019978985,6.8008610199789841,6.800861019978985,6.800861019978985,6.8008610199789841,6.8008610199789841,6.8008610199789841,6.8008610199789832,6.8008610199789832,6.8008610199789832,6.8008610199789823,6.8008610199789823,6.8008610199789814,6.8008610199789814,6.8008610199789805,6.8008610199789814,6.8008610199789814,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805,6.8008610199789805]
[{"$f":"ROW()","v":59},"Main line valve and scraper stations",null,null,null,null,0.20624206196967293,0.20624206196967293,0.2062420619696729,0.2062420619696729,0.20624206196967287,0.20624206196967287,0.20624206196967285,0.20624206196967285,0.20624206196967282,0.20624206196967282,0.20624206196967279,0.20624206196967279,0.20624206196967276,0.20624206196967276,0.20624206196967274,0.20624206196967271,0.20624206196967271,0.20624206196967271,0.20624206196967271,0.20624206196967262,0.20624206196967265,0.20624206196967262,0.2062420619696726,0.20624206196967265,0.20624206196967265,0.20624206196967262,0.20624206196967265,0.20624206196967268,0.20624206196967268,0.20624206196967268,0.20624206196967265,0.20624206196967271,0.20624206196967268,0.20624206196967268,0.20624206196967268,0.20624206196967271,0.20624206196967271,0.20624206196967271,0.20624206196967268,0.20624206196967274,0.20624206196967274,0.20624206196967274,0.20624206196967274,0.20624206196967276,0.20624206196967274,0.20624206196967276,0.20624206196967276,0.20624206196967279,0.20624206196967279,0.20624206196967279]
[{"$f":"ROW()","v":60},"Compressor stations",null,null,null,null,1.6969793830852,1.6969793830852,1.6969793830852,1.6969793830852002,1.6969793830852002,1.6969793830852002,1.6969793830852005,1.6969793830852005,1.6969793830852009,1.6969793830852007,1.6969793830852007,1.6969793830852011,1.6969793830852009,1.6969793830852014,1.6969793830852011,1.6969793830852014,1.6969793830852014,1.6969793830852014,1.6969793830852016,1.6969793830852018,1.696979383085202,1.6969793830852018,1.696979383085202,1.696979383085202,1.696979383085202,1.6969793830852018,1.6969793830852018,1.6969793830852018,1.6969793830852016,1.6969793830852016,1.6969793830852016,1.6969793830852011,1.6969793830852014,1.6969793830852009,1.6969793830852011,1.6969793830852011,1.6969793830852009,1.6969793830852011,1.6969793830852007,1.6969793830852007,1.6969793830852005,1.6969793830852005,1.6969793830852005,1.6969793830852005,1.6969793830852005,1.6969793830852009,1.6969793830852009,1.6969793830852007,1.6969793830852009,1.6969793830852007]
[{"$f":"ROW()","v":61},"Receipt and delivery point facilities",null,null,null,null,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264831E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264817E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264789E-2,6.2626284699264803E-2,6.2626284699264803E-2,6.2626284699264803E-2]
[{"$f":"ROW()","v":62},"SCADA and communications",null,null,null,null,1.0662724323261792,1.0662724323261792,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.066272432326179,1.0662724323261787,1.0662724323261787,1.0662724323261787,1.0662724323261787,1.0662724323261787,1.0662724323261785,1.0662724323261785,1.0662724323261785,1.0662724323261785,1.0662724323261783,1.0662724323261783,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261781,1.0662724323261727,0,0,0,0,0,0,0,1.3322676295501878E-15,0,0,0,0]
[{"$f":"ROW()","v":63},"Cathodic protection",null,null,null,null,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977434,0.1925087387997744,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977434,0.1925087387997744,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0.19250873879977437,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},"Maintenance bases and depots",null,null,null,null,0.17365488893740458,0.17365488893740458,0.17365488893740458,0.17365488893740455,0.17365488893740458,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740452,0.17365488893740455,0.17365488893740455,0.17365488893740455,0.17365488893740408,0.17365488893740408,0.17365488893740405,0.17365488893740408,0.17365488893740408,0.17365488893740474,0.17365488893740474,0.17365488893740474,0.17365488893740474,0.17365488893740477]
[{"$f":"ROW()","v":65},"Other assets",null,null,null,null,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894694E-2,9.7634493316894708E-2,9.7634493316894708E-2,9.7634493316894708E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894735E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894722E-2,9.7634493316894722E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},"Equity Raising Cost"]
[{"$f":"ROW()","v":67},"Non-depreciable assets"]
[{"$f":"ROW()","v":68},"Total",null,null,null,null,{"$f":"SUM(G58:G65)","v":10.296779303113379},{"$f":"SUM(H58:H65)","v":10.296779303113379},10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113375,10.296779303113375,10.296779303113379,10.296779303113379,10.296779303113379,10.296779303113375,10.296779303113375,10.296779303113379,10.296779303113379,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796483,10.199144809796481,10.199144809796481,10.199144809796481,10.199144809796477,10.199144809796477,10.199144809796479,10.199144809796477,10.199144809796477,10.199144809796477,10.199144809796477,10.19914480979647,8.9403636386705241,8.9403636386705241,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705223,8.9403636386705259,8.9403636386705241,8.9403636386705223,8.9403636386705241,8.9403636386705223]
[{"$f":"ROW()","v":69},{"$f":"\"ICB Depreciation (Real $ \"&D19&\" $m)\"","v":"ICB Depreciation (Real $ 31/12/2018 $m)"}]
[{"$f":"ROW()","v":70},"Date of Dollar Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$D$15","v":"2018-12-31"},{"$f":"$D$15","v":"2018-12-31"},"2018-12-31","2018-12-31","2018-12-31"]
[{"$f":"ROW()","v":71},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ58/$AY$16*HLOOKUP(AZ$70,$G$15:$BI$16,2,FALSE)","v":7.2068143025854887},{"$f":"BA58/$AY$16*HLOOKUP(BA$70,$G$15:$BI$16,2,FALSE)","v":7.2068143025854887},7.2068143025854887,7.2068143025854887,7.2068143025854887]
[{"$f":"ROW()","v":72},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ59/$AY$16*HLOOKUP(AZ$70,$G$15:$BI$16,2,FALSE)","v":0.21855295052072016},0.21855295052072016,0.21855295052072019,0.21855295052072019,0.21855295052072019]
[{"$f":"ROW()","v":73},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ60/$AY$16*HLOOKUP(AZ$70,$G$15:$BI$16,2,FALSE)","v":1.7982745498376504},1.7982745498376504,1.79827454983765,1.7982745498376504,1.79827454983765]
[{"$f":"ROW()","v":74},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ61/$AY$16*HLOOKUP(AZ$70,$G$15:$BI$16,2,FALSE)","v":6.6364538690403527E-2},6.6364538690403527E-2,6.6364538690403541E-2,6.6364538690403541E-2,6.6364538690403541E-2]
[{"$f":"ROW()","v":75},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ62/$AY$16*HLOOKUP(AZ$70,$G$15:$BI$16,2,FALSE)","v":1.411792621450105E-15},0,0,0,0]
[{"$f":"ROW()","v":76},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ63/$AY$16*HLOOKUP(AZ$70,$G$15:$BI$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":77},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ64/$AY$16*HLOOKUP(AZ$70,$G$15:$BI$16,2,FALSE)","v":0.18402060174901957},0.18402060174901957,0.18402060174901957,0.18402060174901957,0.1840206017490196]
[{"$f":"ROW()","v":78},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ65/$AY$16*HLOOKUP(AZ$70,$G$15:$BI$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":79},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":80},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ67/$AY$16*HLOOKUP(AZ$70,$G$15:$BI$16,2,FALSE)","v":0},0,0,0,0]
[{"$f":"ROW()","v":81},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ71:AZ78)","v":9.4740269433832847},9.4740269433832829,9.4740269433832811,9.4740269433832829,9.4740269433832811]
[{"$f":"ROW()","v":82},"Capex  (Input as annual actuals and forecasts)"]
[{"$f":"ROW()","v":83},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31",{"$f":"VALUE($D$19)","v":"2018-12-31"},{"$f":"VALUE($D$19)","v":"2018-12-31"},"2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31"]
[{"$f":"ROW()","v":84},"Pipeline and laterals",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,0,3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.9698633642930847E-2,0,0,2.5633E-2,0,1.8445723645676926,0.50640457254966376,0.28006992601930908,6.5156837385838717E-2,0,0.2128441108965082,0,0,0,0]
[{"$f":"ROW()","v":85},"Main line valve and scraper stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11443573074253069,1.5440216530060555E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},"Compressor stations",null,null,null,null,0.72660780749999998,0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,0,0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.39717514980392155,4.9669739478957912E-2,0.15468972544193058,0.47831218461538461,0.69123049568204065,-1.6351793222481207E-2,0,0.97961050439999975,0.32716763873353655,0.90771923357427065,0.54880562947693068,0.16337032714053179,0.43230784543475081,4.9589125573691946E-2,0.51543826216828925]
[{"$f":"ROW()","v":87},"Receipt and delivery point facilities",null,null,null,null,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.3681430000000001E-2,0.12254545999999999,0.11840168000000001,0.12576145999999999,0.39607319999999996,8.4530830000000015E-2,1.2866999999999997E-4,0,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18456526005888116,0.42995314859352129,-0.40692599273483981,1.3037609999999996E-3,0.18770246145244668,0.12419909974421063,0.14842052529139624,0.6086032698462549,8.1654553887935077E-2,0,0]
[{"$f":"ROW()","v":88},"SCADA and communications",null,null,null,null,6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.3974607500000001E-2,1.3974607500000001E-2,1.3974607500000001E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.109894455,0.109894455,0.109894455,2.5001669999999997E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999996E-2,7.2682500000000004E-3,5.7294850000000001E-2,0.30337708999999996,0.33711321000000005,0.24756856999999999,0.46381264999999999,4.2751500000000001E-3,0,6.4914417832817345E-2,0.25636579238476948,0.50069652815686261,0.36361652999999994,1.1469212855740913,0.9312051707392065,1.0186990278307195,6.5980452599999975E-2,0.11,0,0.2163325991518702,9.1478149433276632E-2,0.1653073044490603,0.42518933540503662,0.31659153049897754]
[{"$f":"ROW()","v":89},"Cathodic protection",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,7.4216775131448254E-2,0,0,0,0,0]
[{"$f":"ROW()","v":90},"Maintenance bases and depots",null,null,null,null,1.8229499999999998E-3,1.8229499999999998E-3,1.8229499999999998E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,0,6.127893999999999E-2,1.224307E-2,7.1221339999999994E-2,0,0,0,1.881E-2,7.3839376181630542E-2,0,0,1.056,1.7512303042198231E-2,2.6111064803399989E-2,0,0,1.9E-2,0.30904423380726698,2.1421566882297514,0.17496679253034619,0,0,0]
[{"$f":"ROW()","v":91},"Other assets",null,null,null,null,0.13555803250000001,0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999997,0.39829844999999997,8.1181790000000004E-2,0.1946215,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140010000000001E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,3.9133560000000005E-2,0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345,4.8341027863777086E-2,2.4374925851703408E-2,2.6488713725490193E-2,0.53413231408400008,5.9911668302257089E-2,6.9840425317974228E-2,0.33059819895689735,0.12602043271075941,0.12207384012390722,0.22107089503820787,0,0,0,0,0]
[{"$f":"ROW()","v":92},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tax_CoRE!F81","v":0},{"$f":"Tax_CoRE!G81","v":0},{"$f":"Tax_CoRE!H81","v":0},{"$f":"Tax_CoRE!I81","v":0},{"$f":"Tax_CoRE!J81","v":0}]
[{"$f":"ROW()","v":93},"Non-depreciable assets",null,null,null,null,{"$f":"G$1370","v":0.36669321899785023},{"$f":"H$1370","v":0},-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719404E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913002,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,-0.18220377448638292,0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,-5.7461848185835773E-2,-5.6634977514129936E-2,-5.5820005434781717E-2,-4.8319596126107367E-2,-4.7708921925461834E-2,-4.7105965566213825E-2,-4.6510629508504486E-2,-4.5922817445206654E-2,-4.5342434286340882E-2]
[{"$f":"ROW()","v":94},"Total",null,null,null,null,{"$f":"SUM(G84:G93)","v":1.2777261839978502},{"$f":"SUM(H84:H93)","v":0.91103296499999997},0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652172,0.25901625535714273,0.25946904350155303,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076944,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999999E-2,-0.13580196448638293,0.55677196999999989,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.49457133803921571,0.33041045771543082,0.68187496732428343,2.5932940286993849,2.1001410126594688,3.3997661115418447,1.392857980069611,1.3963500992159383,0.77528077226094738,1.5879306411692971,3.220850631120995,0.99131257338419565,0.63275907426324163,0.4288556435335219,0.78668735838092596]
[{"$f":"ROW()","v":95},"Capex (Model)"]
[{"$f":"ROW()","v":96},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2013-12-31",{"$f":"VALUE($D$19)","v":"2018-12-31"},{"$f":"VALUE($D$19)","v":"2018-12-31"},"2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31","2018-12-31"]
[{"$f":"ROW()","v":97},"Pipeline and laterals",null,null,null,null,{"$f":"G84*HLOOKUP(G$96,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,{"$f":"AM84*HLOOKUP(AM$96,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.8445723645676926,0.50640457254966376,0.28006992601930908,6.5156837385838717E-2,0,0.21284411089650818,0,0,0,0]
[{"$f":"ROW()","v":98},"Main line valve and scraper stations",null,null,null,null,{"$f":"G85*HLOOKUP(G$96,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM85*HLOOKUP(AM$96,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11443573074253069,1.5440216530060555E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},"Compressor stations",null,null,null,null,{"$f":"G86*HLOOKUP(G$96,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0.72660780749999998},0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,{"$f":"AM86*HLOOKUP(AM$96,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.69123049568204065,-1.6351793222481207E-2,0,0.97961050439999975,0.32716763873353655,0.90771923357427065,0.54880562947693068,0.16337032714053179,0.43230784543475081,4.9589125573691946E-2,0.51543826216828925]
[{"$f":"ROW()","v":100},"Receipt and delivery point facilities",null,null,null,null,{"$f":"G87*HLOOKUP(G$96,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":4.0059059999999994E-2},4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.4780727500000002E-2,1.47807275E-2,1.4780727499999998E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.368143E-2,0.12254546000000001,0.11840168000000001,0.12576145999999999,0.39607320000000001,8.4530830000000015E-2,1.2866999999999997E-4,0,{"$f":"AM87*HLOOKUP(AM$96,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18456526005888116,0.42995314859352129,-0.40692599273483981,1.3037609999999996E-3,0.18770246145244668,0.12419909974421063,0.14842052529139624,0.6086032698462549,8.1654553887935077E-2,0,0]
[{"$f":"ROW()","v":101},"SCADA and communications",null,null,null,null,{"$f":"G88*HLOOKUP(G$96,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":6.9851149999999992E-3},6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.39746075E-2,1.3974607500000001E-2,1.39746075E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.10989445499999999,0.109894455,0.109894455,2.500167E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999989E-2,{"$f":"AM88*HLOOKUP(AM$96,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.1469212855740913,0.9312051707392065,1.0186990278307195,6.5980452599999975E-2,0.11,0,0.2163325991518702,9.1478149433276632E-2,0.1653073044490603,0.42518933540503662,0.31659153049897754]
[{"$f":"ROW()","v":102},"Cathodic protection",null,null,null,null,{"$f":"G89*HLOOKUP(G$96,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,{"$f":"AM89*HLOOKUP(AM$96,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,7.4216775131448254E-2,0,0,0,0,0]
[{"$f":"ROW()","v":103},"Maintenance bases and depots",null,null,null,null,{"$f":"G90*HLOOKUP(G$96,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":1.8229499999999998E-3},1.8229499999999996E-3,1.82295E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,{"$f":"AM90*HLOOKUP(AM$96,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.7512303042198231E-2,2.6111064803399989E-2,0,0,1.9E-2,0.30904423380726698,2.1421566882297514,0.17496679253034619,0,0,0]
[{"$f":"ROW()","v":104},"Other assets",null,null,null,null,{"$f":"G91*HLOOKUP(G$96,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0.13555803250000001},0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999999E-2,5.4521582499999999E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999992,0.39829844999999997,8.1181790000000004E-2,0.19462149999999998,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140009999999994E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,{"$f":"AM91*HLOOKUP(AM$96,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,5.9911668302257089E-2,6.9840425317974228E-2,0.33059819895689735,0.12602043271075941,0.12207384012390722,0.22107089503820787,0,0,0,0,0]
[{"$f":"ROW()","v":105},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":106},"Non-depreciable assets",null,null,null,null,{"$f":"G93*HLOOKUP(G$96,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0.36669321899785023},0,-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719407E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913007,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,{"$f":"AM93*HLOOKUP(AM$96,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":-0.18220377448638292},0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,-5.7461848185835773E-2,-5.6634977514129936E-2,-5.5820005434781717E-2,-4.831959612610736E-2,-4.7708921925461834E-2,-4.7105965566213832E-2,-4.6510629508504486E-2,-4.5922817445206654E-2,-4.5342434286340882E-2]
[{"$f":"ROW()","v":107},"Total",null,null,null,null,{"$f":"SUM(G97:G106)","v":1.2777261839978502},{"$f":"SUM(H97:H106)","v":0.91103296499999997},{"$f":"SUM(I97:I106)","v":0.89121373513258462},{"$f":"SUM(J97:J106)","v":0.91103296499999997},{"$f":"SUM(K97:K106)","v":2.8731246820652179},{"$f":"SUM(L97:L106)","v":2.0695097010989012},{"$f":"SUM(M97:M106)","v":2.0701257608576209},{"$f":"SUM(N97:N106)","v":2.0978484500000003},{"$f":"SUM(O97:O106)","v":-0.34754902945652177},{"$f":"SUM(P97:P106)","v":0.25901625535714273},{"$f":"SUM(Q97:Q106)","v":0.25946904350155298},{"$f":"SUM(R97:R106)","v":0.27984451000000005},{"$f":"SUM(S97:S106)","v":3.9940143861413038},{"$f":"SUM(T97:T106)","v":2.4982735711263748},{"$f":"SUM(U97:U106)","v":2.4990651373518871},{"$f":"SUM(V97:V106)","v":2.5346856175000001},{"$f":"SUM(W97:W106)","v":0.82683503077192744},{"$f":"SUM(X97:X106)","v":1.5348565900000002},{"$f":"SUM(Y97:Y106)","v":1.5073191754972808},{"$f":"SUM(Z97:Z106)","v":1.5348565900000002},{"$f":"SUM(AA97:AA106)","v":0.57438637025253103},{"$f":"SUM(AB97:AB106)","v":0.54010604923076933},{"$f":"SUM(AC97:AC106)","v":0.11795762903010054},{"$f":"SUM(AD97:AD106)","v":0.14533614},{"$f":"SUM(AE97:AE106)","v":0.64034647173913006},{"$f":"SUM(AF97:AF106)","v":0.75006958494505527},{"$f":"SUM(AG97:AG106)","v":0.66442898548972751},{"$f":"SUM(AH97:AH106)","v":0.40492871000000008},{"$f":"SUM(AI97:AI106)","v":0.68809745956521728},{"$f":"SUM(AJ97:AJ106)","v":0.76902019802197807},{"$f":"SUM(AK97:AK106)","v":0.25719437371715237},{"$f":"SUM(AL97:AL106)","v":8.5519339999999985E-2},{"$f":"SUM(AM97:AM106)","v":-0.13580196448638293},{"$f":"SUM(AN97:AN106)","v":0.55677197},{"$f":"SUM(AO97:AO106)","v":0.39723542057333977},{"$f":"SUM(AP97:AP106)","v":0.66417979000000005},{"$f":"SUM(AQ97:AQ106)","v":1.1833149721739129},{"$f":"SUM(AR97:AR106)","v":1.3077085404395603},{"$f":"SUM(AS97:AS106)","v":0.2420976930387006},{"$f":"SUM(AT97:AT106)","v":0.73151163000000008},{"$f":"SUM(AU97:AU106)","v":0.45728972000000007},{"$f":"SUM(AV97:AV106)","v":0.31464659999999994},{"$f":"SUM(AW97:AW106)","v":0.66365693384615376},{"$f":"SUM(AX97:AX106)","v":2.5932940286993849},{"$f":"SUM(AY97:AY106)","v":2.1001410126594688},{"$f":"SUM(AZ97:AZ106)","v":3.3997661115418447},{"$f":"SUM(BA97:BA106)","v":1.392857980069611},{"$f":"SUM(BB97:BB106)","v":1.3963500992159383},{"$f":"SUM(BC97:BC106)","v":0.77528077226094738},{"$f":"SUM(BD97:BD106)","v":1.5879306411692971},{"$f":"SUM(BE97:BE106)","v":3.2208506311209946},{"$f":"SUM(BF97:BF106)","v":0.99131257338419565},{"$f":"SUM(BG97:BG106)","v":0.63275907426324163},{"$f":"SUM(BH97:BH106)","v":0.4288556435335219},{"$f":"SUM(BI97:BI106)","v":0.78668735838092596}]
[{"$f":"ROW()","v":108},"Capex (Model)  [m$ nominal]  "]
[{"$f":"ROW()","v":109},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31",{"$f":"BD8","v":"2019-12-31"},{"$f":"BE8","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31"]
[{"$f":"ROW()","v":110},"Pipeline and laterals",null,null,null,null,{"$f":"G84*HLOOKUP(G$109,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,{"$f":"AM84*HLOOKUP(AM$109,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.766083055647262,0.49193520369378602,0.27603974573162737,6.5156837385838717E-2,{"$f":"BD97/BD$19","v":0},{"$f":"BE97/BE$19","v":0.21832779251458806},0,0,0,0]
[{"$f":"ROW()","v":111},"Main line valve and scraper stations",null,null,null,null,{"$f":"G85*HLOOKUP(G$109,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM85*HLOOKUP(AM$109,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.10956631949344109,1.4999047156207485E-3,0,0,{"$f":"BD98/BD$19","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":112},"Compressor stations",null,null,null,null,{"$f":"G86*HLOOKUP(G$109,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0.72660780749999998},0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,{"$f":"AM86*HLOOKUP(AM$109,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656E-2,0,0.96551399999999998,0.32716763873353655,{"$f":"BD99/BD$19","v":0.91933803976402129},0.56294496990587362,0.16972439009833262,0.45487062109111215,5.284512306586537E-2,0.55631248943130984]
[{"$f":"ROW()","v":113},"Receipt and delivery point facilities",null,null,null,null,{"$f":"G87*HLOOKUP(G$109,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":4.0059059999999994E-2},4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.4780727500000002E-2,1.47807275E-2,1.4780727499999998E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.368143E-2,0.12254546000000001,0.11840168000000001,0.12576145999999999,0.39607320000000001,8.4530830000000015E-2,1.2866999999999997E-4,0,{"$f":"AM87*HLOOKUP(AM$109,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165800000000008,-0.39529899999999996,1.2849999999999999E-3,0.18770246145244668,{"$f":"BD100/BD$19","v":0.12578884822093653},0.15224440795771971,0.63227405242111046,8.5916223899593053E-2,0,0]
[{"$f":"ROW()","v":114},"SCADA and communications",null,null,null,null,{"$f":"G88*HLOOKUP(G$109,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":6.9851149999999992E-3},6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.39746075E-2,1.3974607500000001E-2,1.39746075E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.10989445499999999,0.109894455,0.109894455,2.500167E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999989E-2,{"$f":"AM88*HLOOKUP(AM$109,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158100000000018,0.98959200000000003,6.5030999999999992E-2,0.11,{"$f":"BD101/BD$19","v":0},0.22190615762320312,9.5036065555107935E-2,0.17393493326502849,0.45310705715877819,0.34169722232854083]
[{"$f":"ROW()","v":115},"Cathodic protection",null,null,null,null,{"$f":"G89*HLOOKUP(G$109,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,{"$f":"AM89*HLOOKUP(AM$109,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,{"$f":"BD102/BD$19","v":7.5166749853130793E-2},0,0,0,0,0]
[{"$f":"ROW()","v":116},"Maintenance bases and depots",null,null,null,null,{"$f":"G90*HLOOKUP(G$109,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":1.8229499999999998E-3},1.8229499999999996E-3,1.82295E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,{"$f":"AM90*HLOOKUP(AM$109,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.5000000000000005E-2,0,0,1.9E-2,{"$f":"BD103/BD$19","v":0.313},2.1973468704002324,0.18177188397333488,0,0,0]
[{"$f":"ROW()","v":117},"Other assets",null,null,null,null,{"$f":"G91*HLOOKUP(G$109,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0.13555803250000001},0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999999E-2,5.4521582499999999E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999992,0.39829844999999997,8.1181790000000004E-2,0.19462149999999998,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140009999999994E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,{"$f":"AM91*HLOOKUP(AM$109,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319418E-2,0.32115210083082429,0.12420701035951058,0.12207384012390722,{"$f":"BD104/BD$19","v":0.22390060249469693},0,0,0,0,0]
[{"$f":"ROW()","v":118},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":119},"Non-depreciable assets",null,null,null,null,{"$f":"G93*HLOOKUP(G$109,InputCPI,9,FALSE)/HLOOKUP(G$83,InputCPI,9,FALSE)","v":0.36669321899785023},0,-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719407E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913007,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,{"$f":"AM93*HLOOKUP(AM$109,InputCPI,9,FALSE)/HLOOKUP(AM$83,InputCPI,9,FALSE)","v":-0.18220377448638292},0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,-5.5820005434781689E-2,-5.5820005434782133E-2,-5.5820005434781717E-2,{"$f":"BD106/BD$19","v":-4.8938086956521534E-2},-4.8938086956521923E-2,-4.8938086956521444E-2,-4.8938086956520924E-2,-4.8938086956521784E-2,-4.8938086956521125E-2]
[{"$f":"ROW()","v":120},"Total",null,null,null,null,{"$f":"SUM(G110:G119)","v":1.2777261839978502},{"$f":"SUM(H110:H119)","v":0.91103296499999997},{"$f":"SUM(I110:I119)","v":0.89121373513258462},{"$f":"SUM(J110:J119)","v":0.91103296499999997},{"$f":"SUM(K110:K119)","v":2.8731246820652179},{"$f":"SUM(L110:L119)","v":2.0695097010989012},{"$f":"SUM(M110:M119)","v":2.0701257608576209},{"$f":"SUM(N110:N119)","v":2.0978484500000003},{"$f":"SUM(O110:O119)","v":-0.34754902945652177},{"$f":"SUM(P110:P119)","v":0.25901625535714273},{"$f":"SUM(Q110:Q119)","v":0.25946904350155298},{"$f":"SUM(R110:R119)","v":0.27984451000000005},{"$f":"SUM(S110:S119)","v":3.9940143861413038},{"$f":"SUM(T110:T119)","v":2.4982735711263748},{"$f":"SUM(U110:U119)","v":2.4990651373518871},{"$f":"SUM(V110:V119)","v":2.5346856175000001},{"$f":"SUM(W110:W119)","v":0.82683503077192744},{"$f":"SUM(X110:X119)","v":1.5348565900000002},{"$f":"SUM(Y110:Y119)","v":1.5073191754972808},{"$f":"SUM(Z110:Z119)","v":1.5348565900000002},{"$f":"SUM(AA110:AA119)","v":0.57438637025253103},{"$f":"SUM(AB110:AB119)","v":0.54010604923076933},{"$f":"SUM(AC110:AC119)","v":0.11795762903010054},{"$f":"SUM(AD110:AD119)","v":0.14533614},{"$f":"SUM(AE110:AE119)","v":0.64034647173913006},{"$f":"SUM(AF110:AF119)","v":0.75006958494505527},{"$f":"SUM(AG110:AG119)","v":0.66442898548972751},{"$f":"SUM(AH110:AH119)","v":0.40492871000000008},{"$f":"SUM(AI110:AI119)","v":0.68809745956521728},{"$f":"SUM(AJ110:AJ119)","v":0.76902019802197807},{"$f":"SUM(AK110:AK119)","v":0.25719437371715237},{"$f":"SUM(AL110:AL119)","v":8.5519339999999985E-2},{"$f":"SUM(AM110:AM119)","v":-0.13580196448638293},{"$f":"SUM(AN110:AN119)","v":0.55677197},{"$f":"SUM(AO110:AO119)","v":0.39723542057333977},{"$f":"SUM(AP110:AP119)","v":0.66417979000000005},{"$f":"SUM(AQ110:AQ119)","v":1.1833149721739129},{"$f":"SUM(AR110:AR119)","v":1.3077085404395603},{"$f":"SUM(AS110:AS119)","v":0.2420976930387006},{"$f":"SUM(AT110:AT119)","v":0.73151163000000008},{"$f":"SUM(AU110:AU119)","v":0.45728972000000007},{"$f":"SUM(AV110:AV119)","v":0.31464659999999994},{"$f":"SUM(AW110:AW119)","v":0.66365693384615376},{"$f":"SUM(AX110:AX119)","v":2.5932940286993849},{"$f":"SUM(AY110:AY119)","v":2.1362121369227034},{"$f":"SUM(AZ110:AZ119)","v":3.2551009860570224},{"$f":"SUM(BA110:BA119)","v":1.3530602038054493},{"$f":"SUM(BB110:BB119)","v":1.3762567506563557},{"$f":"SUM(BC110:BC119)","v":0.77528077226094738},{"$f":"SUM(BD110:BD119)","v":1.608256153376264},{"$f":"SUM(BE110:BE119)","v":3.3038321114450944},{"$f":"SUM(BF110:BF119)","v":1.0298683050913644},{"$f":"SUM(BG110:BG119)","v":0.66578369129921278},{"$f":"SUM(BH110:BH119)","v":0.45701409326812181},{"$f":"SUM(BI110:BI119)","v":0.84907162480332954}]
[{"$f":"ROW()","v":121},"Capex Depreciation"]
[{"$f":"ROW()","v":122},"As per previous AA model $"]
[{"$f":"ROW()","v":123},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31","2014-12-31"]
[{"$f":"ROW()","v":124},"2000-03-31","Capex"]
[{"$f":"ROW()","v":125},"Pipeline and laterals",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},"Main line valve and scraper stations",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127},"Compressor stations",null,null,null,null,null,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.4220260250000004E-2,2.4220260249999997E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260250000056E-2,2.4220260250000056E-2,2.4220260250000052E-2,2.4220260250000052E-2,2.4220260250000052E-2]
[{"$f":"ROW()","v":128},"Receipt and delivery point facilities",null,null,null,null,null,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999957E-3,1.3353019999999957E-3,1.3353019999999957E-3]
[{"$f":"ROW()","v":129},"SCADA and communications",null,null,null,null,null,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,2.4447902500000047E-3,0,0,0,0,8.6736173798840355E-19,0,0,0,0]
[{"$f":"ROW()","v":130},"Cathodic protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},"Maintenance bases and depots",null,null,null,null,null,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.6459000000000011E-5]
[{"$f":"ROW()","v":132},"Other assets",null,null,null,null,null,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,3.3889508124999856E-3,0,0,0,0,2.7755575615628914E-17,0,0,0,0]
[{"$f":"ROW()","v":133},"Equity Raising Cost"]
[{"$f":"ROW()","v":134},"Non-depreciable assets"]
[{"$f":"ROW()","v":135},"Total",null,null,null,null,0,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.142576231249998E-2,2.5592021249999992E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021250000079E-2,2.5592021250000051E-2,2.5592021250000048E-2,2.5592021250000048E-2,2.5592021250000048E-2]
[{"$f":"ROW()","v":136},"2000-06-30","Capex"]
[{"$f":"ROW()","v":137},"Pipeline and laterals",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},"Main line valve and scraper stations",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},"Compressor stations",null,null,null,null,null,null,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.4220260250000004E-2,2.4220260249999997E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.4220260250000052E-2,2.4220260250000052E-2,2.4220260250000052E-2,2.4220260250000049E-2,2.4220260250000049E-2]
[{"$f":"ROW()","v":140},"Receipt and delivery point facilities",null,null,null,null,null,null,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999957E-3,1.3353019999999957E-3,1.3353019999999957E-3]
[{"$f":"ROW()","v":141},"SCADA and communications",null,null,null,null,null,null,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,2.5612088333333378E-3,0,0,0,0,1.7347234759768071E-18,0,0,0,0]
[{"$f":"ROW()","v":142},"Cathodic protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},"Maintenance bases and depots",null,null,null,null,null,null,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5]
[{"$f":"ROW()","v":144},"Other assets",null,null,null,null,null,null,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,6.777901624999999E-3,0,0,0,0,1.3877787807814457E-17,0,0,0,0]
[{"$f":"ROW()","v":145},"Equity Raising Cost"]
[{"$f":"ROW()","v":146},"Non-depreciable assets"]
[{"$f":"ROW()","v":147},"Total",null,null,null,null,0,0,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.4931131708333334E-2,2.5592021249999996E-2,2.5592021249999996E-2,2.5592021249999996E-2,2.5592021249999996E-2,2.5592021250000065E-2,2.5592021250000048E-2,2.5592021250000048E-2,2.5592021250000044E-2,2.5592021250000044E-2]
[{"$f":"ROW()","v":148},"2000-09-30","Capex"]
[{"$f":"ROW()","v":149},"Pipeline and laterals",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":150},"Main line valve and scraper stations",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},"Compressor stations",null,null,null,null,null,null,null,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.4220260250000004E-2,2.4220260249999997E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260250000052E-2,2.4220260250000049E-2,2.4220260250000049E-2,2.4220260250000045E-2,2.4220260250000045E-2]
[{"$f":"ROW()","v":152},"Receipt and delivery point facilities",null,null,null,null,null,null,null,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999957E-3,1.3353019999999957E-3]
[{"$f":"ROW()","v":153},"SCADA and communications",null,null,null,null,null,null,null,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,2.6776274166666709E-3,0,0,0,0,1.7347234759768071E-18,0,0,0,0]
[{"$f":"ROW()","v":154},"Cathodic protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},"Maintenance bases and depots",null,null,null,null,null,null,null,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.6459000000000018E-5,3.6459000000000018E-5,3.6459000000000018E-5]
[{"$f":"ROW()","v":156},"Other assets",null,null,null,null,null,null,null,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.0166852437500012E-2,0,0,0,0,2.7755575615628914E-17,0,0,0,0]
[{"$f":"ROW()","v":157},"Equity Raising Cost"]
[{"$f":"ROW()","v":158},"Non-depreciable assets"]
[{"$f":"ROW()","v":159},"Total",null,null,null,null,0,0,0,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.8436501104166673E-2,2.5592021249999992E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,2.5592021250000079E-2,2.5592021250000044E-2,2.5592021250000044E-2,2.5592021250000041E-2,2.5592021250000041E-2]
[{"$f":"ROW()","v":160},"2000-12-31","Capex"]
[{"$f":"ROW()","v":161},"Pipeline and laterals",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},"Compressor stations",null,null,null,null,null,null,null,null,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.4220260250000004E-2,2.4220260249999997E-2,2.422026025E-2,2.422026025E-2,2.4220260249999997E-2,2.4220260249999997E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.4220260250000004E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.422026025E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,2.4220260249999997E-2,2.4220260249999993E-2,6.722260474999979E-2,6.722260474999979E-2,6.722260474999979E-2,6.722260474999979E-2,6.7222604749999804E-2]
[{"$f":"ROW()","v":164},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,8.0953641666666333E-4,8.0953641666666343E-4,8.0953641666666343E-4,8.0953641666666354E-4,8.0953641666666343E-4]
[{"$f":"ROW()","v":165},"SCADA and communications",null,null,null,null,null,null,null,null,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333323E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333333E-4,4.6567433333333323E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333333E-4,4.6567433333333328E-4,4.6567433333333328E-4,4.6567433333333328E-4,2.7940460000000045E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},"Cathodic protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":167},"Maintenance bases and depots",null,null,null,null,null,null,null,null,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6458999999999998E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000004E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.1340899999999998E-5]
[{"$f":"ROW()","v":168},"Other assets",null,null,null,null,null,null,null,null,1.3555803249999998E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803250000024E-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":169},"Equity Raising Cost"]
[{"$f":"ROW()","v":170},"Non-depreciable assets"]
[{"$f":"ROW()","v":171},"Total",null,null,null,null,0,0,0,0,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,3.961349883333333E-2,4.194187050000002E-2,2.5592021249999992E-2,2.5592021249999992E-2,2.5592021249999996E-2,2.5592021249999992E-2,6.8053482066666449E-2,6.8053482066666449E-2,6.8053482066666449E-2,6.8053482066666449E-2,6.8053482066666462E-2]
[{"$f":"ROW()","v":172},"2001-03-31","Capex"]
[{"$f":"ROW()","v":173},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},"Compressor stations",null,null,null,null,null,null,null,null,null,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.722260474999979E-2,6.722260474999979E-2,6.722260474999979E-2,6.722260474999979E-2,6.7222604749999804E-2]
[{"$f":"ROW()","v":176},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666333E-4,8.0953641666666343E-4,8.0953641666666343E-4,8.0953641666666354E-4,8.0953641666666343E-4]
[{"$f":"ROW()","v":177},"SCADA and communications",null,null,null,null,null,null,null,null,null,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,4.3186249999999972E-4,1.079656249999999E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":178},"Cathodic protection",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":179},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.1340899999999998E-5,2.1340899999999998E-5]
[{"$f":"ROW()","v":180},"Other assets",null,null,null,null,null,null,null,null,null,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582499999994E-3,5.4521582499999994E-3,5.4521582499999733E-3,1.3630395624999944E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":181},"Equity Raising Cost"]
[{"$f":"ROW()","v":182},"Non-depreciable assets"]
[{"$f":"ROW()","v":183},"Total",null,null,null,null,0,0,0,0,0,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3937502816666667E-2,6.9524487254166684E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666449E-2,6.8053482066666449E-2,6.8053482066666449E-2,6.8053482066666449E-2,6.8053482066666462E-2]
[{"$f":"ROW()","v":184},"2001-06-30","Capex"]
[{"$f":"ROW()","v":185},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},"Compressor stations",null,null,null,null,null,null,null,null,null,null,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.722260474999979E-2,6.7222604749999804E-2,6.7222604749999804E-2,6.7222604749999804E-2,6.7222604749999804E-2]
[{"$f":"ROW()","v":188},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666354E-4,8.0953641666666343E-4,8.0953641666666343E-4,8.0953641666666343E-4,8.0953641666666354E-4]
[{"$f":"ROW()","v":189},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,3.7428083333333311E-4,1.8714041666666658E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":190},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":191},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5]
[{"$f":"ROW()","v":192},"Other assets",null,null,null,null,null,null,null,null,null,null,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582499999994E-3,5.4521582499999994E-3,5.4521582499999777E-3,2.7260791249999888E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":193},"Equity Raising Cost"]
[{"$f":"ROW()","v":194},"Non-depreciable assets"]
[{"$f":"ROW()","v":195},"Total",null,null,null,null,0,0,0,0,0,0,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3879921149999986E-2,7.0966701608333321E-2,6.8053482066666671E-2,6.8053482066666671E-2,6.8053482066666671E-2,6.8053482066666449E-2,6.8053482066666462E-2,6.8053482066666462E-2,6.8053482066666462E-2,6.8053482066666462E-2]
[{"$f":"ROW()","v":196},"2001-09-30","Capex"]
[{"$f":"ROW()","v":197},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":198},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":199},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604749999804E-2,6.7222604749999804E-2,6.7222604749999817E-2,6.7222604749999804E-2,6.7222604749999804E-2]
[{"$f":"ROW()","v":200},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666365E-4,8.0953641666666365E-4,8.0953641666666354E-4,8.0953641666666354E-4,8.0953641666666343E-4]
[{"$f":"ROW()","v":201},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,3.3315107142857129E-4,2.4986330357142832E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":203},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5]
[{"$f":"ROW()","v":204},"Other assets",null,null,null,null,null,null,null,null,null,null,null,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582499999994E-3,5.4521582499999994E-3,5.452158249999982E-3,4.0891186874999833E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},"Equity Raising Cost"]
[{"$f":"ROW()","v":206},"Non-depreciable assets"]
[{"$f":"ROW()","v":207},"Total",null,null,null,null,0,0,0,0,0,0,0,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3838791388095237E-2,7.239246405773811E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666462E-2,6.8053482066666462E-2,6.8053482066666476E-2,6.8053482066666462E-2,6.8053482066666462E-2]
[{"$f":"ROW()","v":208},"2001-12-31","Capex"]
[{"$f":"ROW()","v":209},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604749999998E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604750000012E-2,6.7222604749999817E-2,6.7222604749999817E-2,6.7222604749999817E-2,6.7222604749999817E-2,6.7222604749999817E-2]
[{"$f":"ROW()","v":212},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.095364166666668E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666658E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666669E-4,8.0953641666666376E-4,8.0953641666666376E-4,8.0953641666666376E-4,8.0953641666666365E-4,8.0953641666666365E-4]
[{"$f":"ROW()","v":213},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,8.63725E-5,3.0230374999999984E-4,3.0230374999999984E-4,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":214},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000001E-5,2.1340899999999998E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000001E-5,2.1340900000000004E-5,2.1340900000000004E-5,2.1340900000000004E-5,2.1340900000000004E-5]
[{"$f":"ROW()","v":216},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582500000002E-3,5.4521582499999994E-3,5.4521582499999994E-3,5.4521582499999846E-3,5.4521582499999846E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":217},"Equity Raising Cost"]
[{"$f":"ROW()","v":218},"Non-depreciable assets"]
[{"$f":"ROW()","v":219},"Total",null,null,null,null,0,0,0,0,0,0,0,0,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3592012816666677E-2,7.3807944066666659E-2,7.3807944066666659E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666685E-2,6.8053482066666476E-2,6.8053482066666476E-2,6.8053482066666476E-2,6.8053482066666476E-2,6.8053482066666476E-2]
[{"$f":"ROW()","v":220},"2002-03-31","Capex"]
[{"$f":"ROW()","v":221},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":222},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":223},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666685E-3,5.4121089166666685E-3,5.4121089166666693E-3,5.4121089166666685E-3,5.4121089166666685E-3,5.4121089166666702E-3,5.4121089166666702E-3,5.4121089166666702E-3,5.4121089166666693E-3,5.4121089166666693E-3]
[{"$f":"ROW()","v":224},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666515E-4,4.9269091666666515E-4,4.9269091666666515E-4,4.9269091666666515E-4,4.9269091666666515E-4]
[{"$f":"ROW()","v":225},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000013E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000013E-4,3.0019527222222208E-3,3.0019527222222208E-3,7.5048818055555543E-4,0,0,1.9949319973733282E-17,0,0,0,0]
[{"$f":"ROW()","v":226},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000003E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999979E-5,1.0999999999999979E-5]
[{"$f":"ROW()","v":228},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.817590750000024E-3,8.817590750000024E-3,2.2043976875000121E-3,0,0,6.9388939039072284E-18,0,0,0,0]
[{"$f":"ROW()","v":229},"Equity Raising Cost"]
[{"$f":"ROW()","v":230},"Non-depreciable assets"]
[{"$f":"ROW()","v":231},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.7735343305555581E-2,1.7735343305555581E-2,8.8706857013889015E-3,5.9157998333333349E-3,5.9157998333333349E-3,5.9157998333333617E-3,5.9157998333333349E-3,5.9157998333333349E-3,5.915799833333334E-3,5.915799833333334E-3]
[{"$f":"ROW()","v":232},"2002-06-30","Capex"]
[{"$f":"ROW()","v":233},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":234},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":235},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666702E-3,5.4121089166666702E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3]
[{"$f":"ROW()","v":236},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666537E-4,4.9269091666666537E-4,4.9269091666666537E-4]
[{"$f":"ROW()","v":237},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000013E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000013E-4,2.7949214999999994E-3,2.7949214999999994E-3,1.397460750000001E-3,0,0,1.9081958235744878E-17,0,0,0,0]
[{"$f":"ROW()","v":238},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":239},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000003E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999979E-5,1.0999999999999979E-5]
[{"$f":"ROW()","v":240},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907500000206E-3,8.8175907500000206E-3,4.4087953750000103E-3,0,0,1.3877787807814457E-17,0,0,0,0]
[{"$f":"ROW()","v":241},"Equity Raising Cost"]
[{"$f":"ROW()","v":242},"Non-depreciable assets"]
[{"$f":"ROW()","v":243},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.7528312083333355E-2,1.7528312083333355E-2,1.1722055958333345E-2,5.915799833333334E-3,5.915799833333334E-3,5.9157998333333678E-3,5.9157998333333349E-3,5.9157998333333349E-3,5.9157998333333349E-3,5.9157998333333349E-3]
[{"$f":"ROW()","v":244},"2002-09-30","Capex"]
[{"$f":"ROW()","v":245},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":247},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666702E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3]
[{"$f":"ROW()","v":248},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666537E-4,4.9269091666666537E-4]
[{"$f":"ROW()","v":249},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3164050000000013E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000013E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000013E-4,2.6255323181818171E-3,2.6255323181818176E-3,1.9691492386363623E-3,0,0,2.0816681711721685E-17,0,0,0,0]
[{"$f":"ROW()","v":250},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":251},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000003E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.0999999999999981E-5,1.0999999999999981E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.0999999999999979E-5]
[{"$f":"ROW()","v":252},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907500000188E-3,8.8175907500000188E-3,6.6131930625000085E-3,0,0,1.7347234759768071E-17,0,0,0,0]
[{"$f":"ROW()","v":253},"Equity Raising Cost"]
[{"$f":"ROW()","v":254},"Non-depreciable assets"]
[{"$f":"ROW()","v":255},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.7358922901515174E-2,1.7358922901515174E-2,1.4498142134469707E-2,5.915799833333334E-3,5.915799833333334E-3,5.915799833333373E-3,5.915799833333334E-3,5.915799833333334E-3,5.9157998333333349E-3,5.9157998333333349E-3]
[{"$f":"ROW()","v":256},"2002-12-31","Capex"]
[{"$f":"ROW()","v":257},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":258},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666676E-3,5.4121089166666667E-3,5.4121089166666676E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3,5.4121089166666693E-3]
[{"$f":"ROW()","v":260},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666678E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666667E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666526E-4,4.9269091666666526E-4]
[{"$f":"ROW()","v":261},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000013E-4,9.3164049999999992E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000013E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164049999999992E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164050000000003E-4,9.3164049999999992E-4,9.3164050000000013E-4,2.484374666666666E-3,2.484374666666666E-3,2.4843746666666656E-3,1.7347234759768071E-18,0,2.0383000842727483E-17,0,0,0,0]
[{"$f":"ROW()","v":262},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":263},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000003E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1000000000000001E-5,1.1E-5,1.0999999999999981E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.0999999999999979E-5,1.0999999999999979E-5]
[{"$f":"ROW()","v":264},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907499999998E-3,8.8175907500000154E-3,8.8175907500000154E-3,8.8175907500000067E-3,0,0,2.6020852139652106E-17,0,0,0,0]
[{"$f":"ROW()","v":265},"Equity Raising Cost"]
[{"$f":"ROW()","v":266},"Non-depreciable assets"]
[{"$f":"ROW()","v":267},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.5665031083333333E-2,1.7217765250000017E-2,1.7217765250000017E-2,1.721776525000001E-2,5.9157998333333357E-3,5.915799833333334E-3,5.91579983333338E-3,5.915799833333334E-3,5.915799833333334E-3,5.915799833333334E-3,5.915799833333334E-3]
[{"$f":"ROW()","v":268},"2003-03-31","Capex"]
[{"$f":"ROW()","v":269},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":270},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":271},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.1677159749999742E-2,8.1677159749999742E-2,8.1677159749999742E-2,8.1677159749999756E-2,8.1677159749999756E-2]
[{"$f":"ROW()","v":272},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.792447500000005E-4,5.792447500000005E-4,5.792447500000005E-4,5.792447500000005E-4,5.7924475000000039E-4]
[{"$f":"ROW()","v":273},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,2.9356152692307669E-3,2.9356152692307669E-3,2.9356152692307669E-3,7.3390381730769119E-4,0,0,0,0,0,0]
[{"$f":"ROW()","v":274},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.631499999999997E-4,2.631499999999997E-4,2.631499999999997E-4,6.5787499999999939E-5,0]
[{"$f":"ROW()","v":275},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.5699414999999799E-3,4.5699414999999799E-3,4.5699414999999799E-3,1.142485374999995E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},"Equity Raising Cost"]
[{"$f":"ROW()","v":278},"Non-depreciable assets"]
[{"$f":"ROW()","v":279},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000017E-2,8.8245950499999989E-2,8.8245950500000017E-2,8.8245950500000017E-2,8.8245950500000003E-2,8.8245950500000003E-2,9.0025111269230754E-2,9.0025111269230781E-2,9.0025111269230768E-2,8.4395943692307726E-2,8.2519554500000022E-2,8.2519554499999745E-2,8.2519554499999745E-2,8.2519554499999745E-2,8.2322191999999753E-2,8.2256404499999755E-2]
[{"$f":"ROW()","v":280},"2003-06-30","Capex"]
[{"$f":"ROW()","v":281},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159750000006E-2,8.167715975000002E-2,8.1677159750000006E-2,8.1677159749999992E-2,8.1677159750000006E-2,8.167715974999977E-2,8.1677159749999784E-2,8.1677159749999784E-2,8.1677159749999784E-2,8.167715974999977E-2]
[{"$f":"ROW()","v":284},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.792447500000005E-4,5.792447500000005E-4,5.792447500000005E-4,5.7924475000000039E-4,5.7924475000000039E-4]
[{"$f":"ROW()","v":285},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,2.8085323571428551E-3,2.8085323571428551E-3,2.8085323571428555E-3,1.4042661785714262E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999981E-4,2.6314999999999986E-4,2.6314999999999981E-4,1.3157499999999993E-4,0]
[{"$f":"ROW()","v":287},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.5699414999999816E-3,4.5699414999999816E-3,4.5699414999999816E-3,2.2849707499999969E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},"Equity Raising Cost"]
[{"$f":"ROW()","v":290},"Non-depreciable assets"]
[{"$f":"ROW()","v":291},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000017E-2,8.8245950499999989E-2,8.8245950500000017E-2,8.8245950500000017E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.9898028357142848E-2,8.9898028357142848E-2,8.9898028357142848E-2,8.6208791428571435E-2,8.2519554500000009E-2,8.2519554499999773E-2,8.2519554499999787E-2,8.2519554499999787E-2,8.2387979499999778E-2,8.2256404499999769E-2]
[{"$f":"ROW()","v":292},"2003-09-30","Capex"]
[{"$f":"ROW()","v":293},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":295},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.167715975000002E-2,8.1677159749999742E-2,8.1677159749999742E-2,8.1677159749999742E-2,8.1677159749999756E-2,8.1677159749999756E-2]
[{"$f":"ROW()","v":296},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.792447500000005E-4,5.792447500000005E-4,5.7924475000000039E-4,5.7924475000000039E-4,5.7924475000000039E-4]
[{"$f":"ROW()","v":297},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,2.6983938333333315E-3,2.6983938333333315E-3,2.6983938333333315E-3,2.0237953749999982E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":298},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999992E-4,2.6314999999999986E-4,2.6314999999999981E-4,2.6314999999999986E-4,1.9736249999999987E-4,0]
[{"$f":"ROW()","v":299},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.5699414999999834E-3,4.5699414999999834E-3,4.5699414999999834E-3,3.4274561249999919E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":301},"Equity Raising Cost"]
[{"$f":"ROW()","v":302},"Non-depreciable assets"]
[{"$f":"ROW()","v":303},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000017E-2,8.8245950499999989E-2,8.8245950500000017E-2,8.8245950500000017E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.9787889833333315E-2,8.9787889833333329E-2,8.9787889833333329E-2,8.7970806000000012E-2,8.2519554500000022E-2,8.2519554499999745E-2,8.2519554499999745E-2,8.2519554499999745E-2,8.2453766999999761E-2,8.2256404499999755E-2]
[{"$f":"ROW()","v":304},"2003-12-31","Capex"]
[{"$f":"ROW()","v":305},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":306},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":307},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159749999992E-2,8.1677159750000006E-2,8.167715975000002E-2,8.1677159750000006E-2,8.1677159749999992E-2,8.1677159750000006E-2,8.1677159749999784E-2,8.167715974999977E-2,8.1677159749999784E-2,8.1677159749999784E-2,8.167715974999977E-2]
[{"$f":"ROW()","v":308},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924474999999996E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.7924475000000007E-4,5.792447500000005E-4,5.792447500000005E-4,5.7924475000000039E-4,5.7924475000000039E-4,5.7924475000000039E-4]
[{"$f":"ROW()","v":309},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,1.1564545000000001E-3,2.6020226249999982E-3,2.6020226249999982E-3,2.6020226249999978E-3,2.6020226249999969E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":310},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6314999999999997E-4,2.6314999999999997E-4,2.6314999999999997E-4,2.6314999999999997E-4,2.6314999999999997E-4,2.6314999999999976E-4,2.6314999999999976E-4,2.6314999999999976E-4,2.6314999999999976E-4,0]
[{"$f":"ROW()","v":311},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":312},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.569941500000005E-3,4.5699414999999851E-3,4.5699414999999851E-3,4.5699414999999851E-3,4.5699414999999799E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":313},"Equity Raising Cost"]
[{"$f":"ROW()","v":314},"Non-depreciable assets"]
[{"$f":"ROW()","v":315},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.8245950500000017E-2,8.8245950499999989E-2,8.8245950500000017E-2,8.8245950500000017E-2,8.8245950500000003E-2,8.8245950500000003E-2,8.9691518624999966E-2,8.9691518624999966E-2,8.969151862499998E-2,8.969151862499998E-2,8.2519554500000009E-2,8.2519554499999787E-2,8.2519554499999773E-2,8.2519554499999787E-2,8.2519554499999787E-2,8.2256404499999769E-2]
[{"$f":"ROW()","v":316},"2004-03-31","Capex"]
[{"$f":"ROW()","v":317},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":319},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666638E-2,3.3940631166666631E-2,3.3940631166666631E-2,3.3940631166666624E-2,3.3940631166666631E-2]
[{"$f":"ROW()","v":320},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666635E-4,2.8149166666666635E-4,2.8149166666666635E-4,2.8149166666666635E-4,2.814916666666664E-4]
[{"$f":"ROW()","v":321},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.326296999999999E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262970000000007E-3,1.594546994117647E-2,1.594546994117647E-2,1.594546994117647E-2,1.594546994117647E-2,3.9863674852941011E-3,1.1796119636642288E-16,0,0,0,0]
[{"$f":"ROW()","v":322},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":323},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":324},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829845000000016E-2,3.9829845000000016E-2,3.9829845000000023E-2,3.9829845000000016E-2,9.957461249999966E-3,0,0,0,0,0]
[{"$f":"ROW()","v":325},"Equity Raising Cost"]
[{"$f":"ROW()","v":326},"Non-depreciable assets"]
[{"$f":"ROW()","v":327},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.9997437774509831E-2,8.9997437774509831E-2,8.9997437774509831E-2,8.9997437774509817E-2,4.8165951568627401E-2,3.4222122833333424E-2,3.4222122833333299E-2,3.4222122833333299E-2,3.4222122833333292E-2,3.4222122833333299E-2]
[{"$f":"ROW()","v":328},"2004-06-30","Capex"]
[{"$f":"ROW()","v":329},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":330},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":331},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666638E-2,3.3940631166666638E-2,3.3940631166666631E-2,3.3940631166666631E-2,3.3940631166666624E-2]
[{"$f":"ROW()","v":332},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4]
[{"$f":"ROW()","v":333},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262970000000007E-3,1.5466626999999998E-2,1.5466626999999998E-2,1.5466626999999997E-2,1.5466626999999998E-2,7.7333135000000053E-3,9.540979117872439E-17,0,0,0,0]
[{"$f":"ROW()","v":334},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":335},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,1.9914922499999932E-2,0,0,0,0,0]
[{"$f":"ROW()","v":337},"Equity Raising Cost"]
[{"$f":"ROW()","v":338},"Non-depreciable assets"]
[{"$f":"ROW()","v":339},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.9518594833333354E-2,8.9518594833333354E-2,8.9518594833333354E-2,8.9518594833333354E-2,6.1870358833333278E-2,3.4222122833333403E-2,3.4222122833333306E-2,3.4222122833333299E-2,3.4222122833333299E-2,3.4222122833333292E-2]
[{"$f":"ROW()","v":340},"2004-09-30","Capex"]
[{"$f":"ROW()","v":341},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666638E-2,3.3940631166666638E-2,3.3940631166666631E-2,3.3940631166666631E-2,3.3940631166666631E-2]
[{"$f":"ROW()","v":344},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.8149166666666673E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4,2.814916666666664E-4,2.8149166666666646E-4]
[{"$f":"ROW()","v":345},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262970000000007E-3,1.5038188578947368E-2,1.503818857894737E-2,1.5038188578947368E-2,1.5038188578947368E-2,1.1278641434210521E-2,9.8879238130678004E-17,0,0,0,0]
[{"$f":"ROW()","v":346},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":347},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":348},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,2.9872383749999953E-2,0,0,0,0,0]
[{"$f":"ROW()","v":349},"Equity Raising Cost"]
[{"$f":"ROW()","v":350},"Non-depreciable assets"]
[{"$f":"ROW()","v":351},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.9090156412280727E-2,8.9090156412280727E-2,8.9090156412280699E-2,8.9090156412280713E-2,7.5373148017543815E-2,3.4222122833333403E-2,3.4222122833333306E-2,3.4222122833333299E-2,3.4222122833333299E-2,3.4222122833333299E-2]
[{"$f":"ROW()","v":352},"2004-12-31","Capex"]
[{"$f":"ROW()","v":353},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666665E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666672E-2,3.3940631166666638E-2,3.3940631166666638E-2,3.3940631166666638E-2,3.3940631166666631E-2,3.3940631166666631E-2]
[{"$f":"ROW()","v":356},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666667E-4,2.8149166666666646E-4,2.8149166666666646E-4,2.8149166666666646E-4,2.8149166666666646E-4,2.8149166666666646E-4]
[{"$f":"ROW()","v":357},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3262969999999998E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.326296999999999E-3,7.326296999999999E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262969999999998E-3,7.3262970000000007E-3,7.3262969999999998E-3,7.3262970000000007E-3,1.4652594000000001E-2,1.4652594000000001E-2,1.4652594000000003E-2,1.4652594000000001E-2,1.4652593999999993E-2,8.5001450322863548E-17,0,0,0,0]
[{"$f":"ROW()","v":358},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999996E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.982984500000001E-2,3.9829844999999975E-2,0,0,0,0,0]
[{"$f":"ROW()","v":361},"Equity Raising Cost"]
[{"$f":"ROW()","v":362},"Non-depreciable assets"]
[{"$f":"ROW()","v":363},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.1378264833333325E-2,8.8704561833333362E-2,8.8704561833333362E-2,8.8704561833333348E-2,8.8704561833333348E-2,8.8704561833333306E-2,3.4222122833333389E-2,3.4222122833333306E-2,3.4222122833333306E-2,3.4222122833333299E-2,3.4222122833333299E-2]
[{"$f":"ROW()","v":364},"2005-03-31","Capex"]
[{"$f":"ROW()","v":365},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6149400766283518E-3,4.6149400766283518E-3,4.6149400766283518E-3,4.6149400766283518E-3,4.6149400766283518E-3,4.6149400766283535E-3,4.6149400766283544E-3,4.6149400766283544E-3,4.6149400766283552E-3,4.6149400766283544E-3]
[{"$f":"ROW()","v":366},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":367},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059659E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384821E-3,8.6997411274384855E-3,8.6997411274384855E-3,8.6997411274384855E-3,8.6997411274384855E-3,8.6997411274384855E-3]
[{"$f":"ROW()","v":368},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":369},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,3.8717400368990973E-3,3.8717400368990969E-3,3.8717400368990969E-3,3.8717400368990969E-3,3.8717400368990969E-3,9.6793500922479417E-4,0,0,0,0]
[{"$f":"ROW()","v":370},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8975609756097559E-5,2.8975609756097562E-5,2.8975609756097566E-5,2.8975609756097562E-5,2.8975609756097562E-5,2.8975609756097559E-5,2.8975609756097559E-5,2.8975609756097559E-5,2.8975609756097559E-5,2.8975609756097562E-5]
[{"$f":"ROW()","v":371},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},"Equity Raising Cost"]
[{"$f":"ROW()","v":374},"Non-depreciable assets"]
[{"$f":"ROW()","v":375},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,1.7215396850722028E-2,1.7215396850722028E-2,1.7215396850722028E-2,1.7215396850722028E-2,1.7215396850722028E-2,1.4311591823047729E-2,1.3343656813822937E-2,1.3343656813822937E-2,1.3343656813822938E-2,1.3343656813822937E-2]
[{"$f":"ROW()","v":376},"2005-06-30","Capex"]
[{"$f":"ROW()","v":377},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122155E-6,3.8909923664122155E-6,3.8909923664122164E-6,3.8909923664122164E-6,3.8909923664122164E-6]
[{"$f":"ROW()","v":378},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059659E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,1.3738162048340124E-2,1.3738162048340124E-2,1.3738162048340124E-2,1.3738162048340124E-2,1.3738162048340124E-2,1.3738162048340132E-2,1.3738162048340134E-2,1.3738162048340136E-2,1.3738162048340136E-2,1.3738162048340136E-2]
[{"$f":"ROW()","v":380},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,2.0456902858339459E-4,2.0456902858339459E-4,2.0456902858339462E-4,2.0456902858339459E-4,2.0456902858339459E-4,1.0228451429169637E-4,0,0,0,0]
[{"$f":"ROW()","v":382},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,1.3028182512030457E-2,1.3028182512030457E-2,1.3028182512030457E-2,1.3028182512030457E-2,1.3028182512030457E-2,6.514091256015141E-3,0,0,0,0]
[{"$f":"ROW()","v":385},"Equity Raising Cost"]
[{"$f":"ROW()","v":386},"Non-depreciable assets"]
[{"$f":"ROW()","v":387},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,2.6974804581320386E-2,2.6974804581320386E-2,2.6974804581320386E-2,2.6974804581320386E-2,2.6974804581320386E-2,2.0358428811013383E-2,1.3742053040706546E-2,1.3742053040706548E-2,1.3742053040706548E-2,1.3742053040706548E-2]
[{"$f":"ROW()","v":388},"2005-09-30","Capex"]
[{"$f":"ROW()","v":389},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9402281368821294E-6,6.9402281368821294E-6,6.9402281368821294E-6,6.9402281368821285E-6,6.9402281368821294E-6,6.9402281368821285E-6,6.9402281368821277E-6,6.9402281368821277E-6,6.9402281368821277E-6,6.9402281368821268E-6]
[{"$f":"ROW()","v":390},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059659E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,1.9924730484475587E-3,1.9924730484475587E-3,1.9924730484475587E-3,1.9924730484475587E-3,1.9924730484475587E-3,1.9924730484475583E-3,1.9924730484475583E-3,1.9924730484475578E-3,1.9924730484475578E-3,1.9924730484475578E-3]
[{"$f":"ROW()","v":392},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},"Equity Raising Cost"]
[{"$f":"ROW()","v":398},"Non-depreciable assets"]
[{"$f":"ROW()","v":399},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844409E-3,1.9994132765844405E-3,1.9994132765844405E-3,1.99941327658444E-3,1.99941327658444E-3,1.99941327658444E-3]
[{"$f":"ROW()","v":400},"2005-12-31","Capex"]
[{"$f":"ROW()","v":401},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":402},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":403},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059659E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059659E-3,3.5825950594059667E-3,3.5825950594059663E-3,3.5825950594059663E-3,3.5825950594059667E-3,3.5825950594059663E-3,8.895553754760052E-4,8.895553754760051E-4,8.895553754760052E-4,8.895553754760052E-4,8.895553754760052E-4,8.8955537547600564E-4,8.8955537547600575E-4,8.8955537547600575E-4,8.8955537547600585E-4,8.8955537547600575E-4]
[{"$f":"ROW()","v":404},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4,6.7514115384615368E-4]
[{"$f":"ROW()","v":405},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,9.8421785395362863E-4,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":406},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":407},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6934782608695657E-5,5.6934782608695657E-5,5.6934782608695657E-5,5.6934782608695657E-5,5.6934782608695657E-5,5.693478260869567E-5,5.6934782608695677E-5,5.6934782608695677E-5,5.6934782608695684E-5,5.6934782608695684E-5]
[{"$f":"ROW()","v":408},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851662E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,2.7325888040851658E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":409},"Equity Raising Cost"]
[{"$f":"ROW()","v":410},"Non-depreciable assets"]
[{"$f":"ROW()","v":411},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,3.1892700954211255E-2,1.6216313119308547E-3,1.6216313119308547E-3,1.6216313119308547E-3,1.6216313119308547E-3,1.6216313119308547E-3,1.6216313119308552E-3,1.6216313119308552E-3,1.6216313119308552E-3,1.6216313119308552E-3,1.6216313119308552E-3]
[{"$f":"ROW()","v":412},"2006-03-31","Capex"]
[{"$f":"ROW()","v":413},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":414},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2119733333333342E-4,5.2119733333333342E-4,5.2119733333333342E-4,5.2119733333333342E-4,5.2119733333333342E-4,5.2119733333333309E-4,5.211973333333332E-4,5.211973333333332E-4,5.211973333333332E-4,5.2119733333333331E-4]
[{"$f":"ROW()","v":417},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":419},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":420},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.3996030565391716E-2,1.3996030565391716E-2,1.3996030565391716E-2,1.3996030565391716E-2,1.3996030565391716E-2,1.3996030565391813E-2,3.4990076413479523E-3,0,0,0]
[{"$f":"ROW()","v":421},"Equity Raising Cost"]
[{"$f":"ROW()","v":422},"Non-depreciable assets"]
[{"$f":"ROW()","v":423},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,1.4517227898725052E-2,1.451722789872505E-2,1.451722789872505E-2,1.4517227898725052E-2,1.4517227898725052E-2,1.4517227898725145E-2,4.0202049746812856E-3,5.211973333333332E-4,5.211973333333332E-4,5.2119733333333331E-4]
[{"$f":"ROW()","v":424},"2006-06-30","Capex"]
[{"$f":"ROW()","v":425},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":426},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":427},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,8.7929792247616184E-3,8.7929792247616184E-3,8.7929792247616184E-3,8.7929792247616184E-3,8.7929792247616184E-3,8.7929792247616011E-3,8.7929792247616011E-3,8.7929792247616011E-3,8.7929792247616011E-3,8.7929792247616011E-3]
[{"$f":"ROW()","v":428},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6243569811320754E-3,4.6243569811320754E-3,4.6243569811320754E-3,4.6243569811320754E-3,4.6243569811320754E-3,4.6243569811320762E-3,4.6243569811320762E-3,4.6243569811320762E-3,4.6243569811320762E-3,4.6243569811320762E-3]
[{"$f":"ROW()","v":429},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,2.1921777948717951E-2,2.1921777948717948E-2,2.1921777948717951E-2,2.1921777948717951E-2,2.1921777948717951E-2,2.1921777948717813E-2,1.0960888974358905E-2,0,0,0]
[{"$f":"ROW()","v":430},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":431},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182807E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4,7.4918924731182817E-4]
[{"$f":"ROW()","v":432},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,3.9968602509925658E-3,3.9968602509925658E-3,3.9968602509925658E-3,3.9968602509925658E-3,3.9968602509925658E-3,3.9968602509925918E-3,1.9984301254962963E-3,0,0,0]
[{"$f":"ROW()","v":433},"Equity Raising Cost"]
[{"$f":"ROW()","v":434},"Non-depreciable assets"]
[{"$f":"ROW()","v":435},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,4.0085163652916041E-2,4.0085163652916041E-2,4.0085163652916041E-2,4.0085163652916041E-2,4.0085163652916041E-2,4.0085163652915909E-2,2.7125844553060705E-2,1.4166525453205505E-2,1.4166525453205505E-2,1.4166525453205505E-2]
[{"$f":"ROW()","v":436},"2006-09-30","Capex"]
[{"$f":"ROW()","v":437},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":438},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,8.9188443335924614E-3,8.9188443335924614E-3,8.9188443335924614E-3,8.9188443335924614E-3,8.9188443335924614E-3,8.9188443335924458E-3,8.9188443335924475E-3,8.9188443335924475E-3,8.9188443335924475E-3,8.9188443335924475E-3]
[{"$f":"ROW()","v":440},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373833E-3,4.4262310280373841E-3,4.4262310280373841E-3,4.4262310280373841E-3,4.426231028037385E-3,4.426231028037385E-3]
[{"$f":"ROW()","v":441},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.7984899753086418E-2,1.7984899753086418E-2,1.7984899753086418E-2,1.7984899753086418E-2,1.7984899753086418E-2,1.7984899753086332E-2,1.3488674814814746E-2,0,0,0]
[{"$f":"ROW()","v":442},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0212765957446816E-4,7.0212765957446827E-4,7.0212765957446816E-4,7.0212765957446816E-4,7.0212765957446816E-4,7.0212765957446805E-4,7.0212765957446794E-4,7.0212765957446794E-4,7.0212765957446805E-4,7.0212765957446805E-4]
[{"$f":"ROW()","v":443},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":444},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,2.6188625617853853E-4,2.6188625617853853E-4,2.6188625617853853E-4,2.6188625617853853E-4,2.6188625617853853E-4,2.6188625617853863E-4,1.9641469213390402E-4,0,0,0]
[{"$f":"ROW()","v":445},"Equity Raising Cost"]
[{"$f":"ROW()","v":446},"Non-depreciable assets"]
[{"$f":"ROW()","v":447},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,3.2293989030469268E-2,3.2293989030469268E-2,3.2293989030469268E-2,3.2293989030469268E-2,3.2293989030469268E-2,3.2293989030469171E-2,2.7732292528152951E-2,1.40472030212043E-2,1.40472030212043E-2,1.40472030212043E-2]
[{"$f":"ROW()","v":448},"2006-12-31","Capex"]
[{"$f":"ROW()","v":449},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":450},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662068E-2,2.9921665869662065E-2,2.9921665869662065E-2,2.9921665869662061E-2,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819938E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819946E-3,4.2639760144819938E-3]
[{"$f":"ROW()","v":452},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,4.6578318518518515E-3,4.6578318518518515E-3,4.6578318518518515E-3,4.6578318518518515E-3,4.6578318518518515E-3,4.6578318518518506E-3,4.6578318518518506E-3,4.6578318518518506E-3,4.6578318518518506E-3,4.6578318518518506E-3]
[{"$f":"ROW()","v":453},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":456},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,1.6735002391013803E-2,2.764289752797986E-4,2.764289752797986E-4,2.764289752797986E-4,2.764289752797986E-4,2.764289752797986E-4,2.7642897527979519E-4,2.7642897527979519E-4,0,0,0]
[{"$f":"ROW()","v":457},"Equity Raising Cost"]
[{"$f":"ROW()","v":458},"Non-depreciable assets"]
[{"$f":"ROW()","v":459},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,6.3323334927342531E-2,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136436E-3,9.1982368416136401E-3,9.1982368416136401E-3,8.9218078663338453E-3,8.9218078663338453E-3,8.9218078663338453E-3]
[{"$f":"ROW()","v":460},"2007-03-31","Capex"]
[{"$f":"ROW()","v":461},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":462},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":463},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0604023411406403E-2,3.0604023411406403E-2,3.0604023411406403E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.4149231628008756E-4,3.4149231628008756E-4,3.4149231628008756E-4,3.4149231628008756E-4,3.4149231628008756E-4,3.4149231628008767E-4,3.4149231628008767E-4,3.4149231628008767E-4,3.4149231628008767E-4,3.4149231628008767E-4]
[{"$f":"ROW()","v":464},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1.4534796330275228E-2,1.4534796330275228E-2,1.4534796330275228E-2,1.4534796330275228E-2,1.4534796330275228E-2,1.4534796330275233E-2,1.4534796330275235E-2,1.4534796330275235E-2,1.4534796330275237E-2,1.4534796330275239E-2]
[{"$f":"ROW()","v":465},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,4.7596367816091993E-4,4.7596367816091993E-4,4.7596367816091987E-4,4.7596367816091987E-4,4.7596367816091987E-4,4.7596367816092204E-4,4.759636781609221E-4,1.1899091954023055E-4,0,0]
[{"$f":"ROW()","v":466},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":468},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,4.4994183647038485E-3,4.4994183647038485E-3,4.4994183647038485E-3,4.4994183647038485E-3,4.4994183647038485E-3,4.4994183647038373E-3,4.4994183647038364E-3,1.1248545911759595E-3,0,0]
[{"$f":"ROW()","v":469},"Equity Raising Cost"]
[{"$f":"ROW()","v":470},"Non-depreciable assets"]
[{"$f":"ROW()","v":471},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,1.9851670689420085E-2,1.9851670689420085E-2,1.9851670689420085E-2,1.9851670689420085E-2,1.9851670689420085E-2,1.9851670689420082E-2,1.9851670689420082E-2,1.6120134157271513E-2,1.4876288646555325E-2,1.4876288646555326E-2]
[{"$f":"ROW()","v":472},"2007-06-30","Capex"]
[{"$f":"ROW()","v":473},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,4.2402038518518526E-3,4.2402038518518526E-3,4.2402038518518526E-3,4.2402038518518526E-3,4.2402038518518526E-3,4.2402038518518518E-3,4.2402038518518509E-3,4.2402038518518509E-3,4.2402038518518509E-3,4.2402038518518509E-3]
[{"$f":"ROW()","v":474},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":475},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0604023411406403E-2,3.0604023411406403E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.8705513262357813E-3,3.8705513262357813E-3,3.8705513262357813E-3,3.8705513262357813E-3,3.8705513262357817E-3,3.8705513262357778E-3,3.8705513262357778E-3,3.8705513262357783E-3,3.8705513262357783E-3,3.8705513262357787E-3]
[{"$f":"ROW()","v":476},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,3.0738483636363642E-3,3.0738483636363638E-3,3.0738483636363646E-3,3.0738483636363642E-3,3.0738483636363642E-3,3.0738483636363651E-3,3.0738483636363651E-3,3.0738483636363651E-3,3.0738483636363651E-3,3.0738483636363651E-3]
[{"$f":"ROW()","v":477},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,3.8482284444444448E-3,3.8482284444444452E-3,3.8482284444444448E-3,3.8482284444444443E-3,3.8482284444444448E-3,3.8482284444444474E-3,3.8482284444444474E-3,1.9241142222222239E-3,0,0]
[{"$f":"ROW()","v":478},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":479},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":480},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.7057360744739743E-2,1.7057360744739743E-2,1.7057360744739743E-2,1.7057360744739743E-2,1.7057360744739743E-2,1.7057360744739729E-2,1.7057360744739732E-2,8.5286803723698644E-3,0,0]
[{"$f":"ROW()","v":481},"Equity Raising Cost"]
[{"$f":"ROW()","v":482},"Non-depreciable assets"]
[{"$f":"ROW()","v":483},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908185E-2,3.2090192730908171E-2,3.2090192730908171E-2,2.1637398136316082E-2,1.1184603541723993E-2,1.1184603541723993E-2]
[{"$f":"ROW()","v":484},"2007-09-30","Capex"]
[{"$f":"ROW()","v":485},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":486},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":487},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0604023411406403E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,4.6367567567567558E-6,4.6367567567567558E-6,4.6367567567567558E-6,4.6367567567567558E-6,4.6367567567567558E-6,4.636756756756755E-6,4.6367567567567541E-6,4.6367567567567541E-6,4.6367567567567533E-6,4.6367567567567541E-6]
[{"$f":"ROW()","v":489},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":490},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":491},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,2.1918031413612569E-4,2.1918031413612567E-4,2.1918031413612567E-4,2.1918031413612567E-4,2.1918031413612567E-4,2.1918031413612561E-4,2.1918031413612559E-4,2.1918031413612556E-4,2.1918031413612556E-4,2.1918031413612553E-4]
[{"$f":"ROW()","v":492},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,2.0316781680902358E-2,2.0316781680902358E-2,2.0316781680902354E-2,2.0316781680902358E-2,2.0316781680902358E-2,2.031678168090234E-2,2.031678168090234E-2,1.5237586260676755E-2,0,0]
[{"$f":"ROW()","v":493},"Equity Raising Cost"]
[{"$f":"ROW()","v":494},"Non-depreciable assets"]
[{"$f":"ROW()","v":495},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,2.0540598751795241E-2,2.0540598751795241E-2,2.0540598751795241E-2,2.0540598751795244E-2,2.0540598751795241E-2,2.0540598751795223E-2,2.0540598751795223E-2,1.5461403331569638E-2,2.2381707089288232E-4,2.2381707089288229E-4]
[{"$f":"ROW()","v":496},"2007-12-31","Capex"]
[{"$f":"ROW()","v":497},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":498},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":499},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,3.0604023411406407E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":501},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,3.0356820833333329E-3,3.0356820833333329E-3,3.0356820833333329E-3,3.0356820833333329E-3,3.0356820833333329E-3,3.0356820833333342E-3,3.0356820833333338E-3,3.0356820833333338E-3,0,0]
[{"$f":"ROW()","v":502},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":503},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3.4604166666666663E-5,3.4604166666666663E-5,3.4604166666666663E-5,3.4604166666666663E-5,3.4604166666666663E-5,3.4604166666666656E-5,3.4604166666666656E-5,3.4604166666666656E-5,3.4604166666666656E-5,3.4604166666666649E-5]
[{"$f":"ROW()","v":504},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,1.8937929765780764E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":505},"Equity Raising Cost"]
[{"$f":"ROW()","v":506},"Non-depreciable assets"]
[{"$f":"ROW()","v":507},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,6.6208619843853844E-2,3.0702862499999996E-3,3.0702862500000001E-3,3.0702862499999996E-3,3.0702862499999996E-3,3.0702862499999996E-3,3.0702862500000009E-3,3.0702862500000005E-3,3.0702862500000005E-3,3.4604166666666656E-5,3.4604166666666649E-5]
[{"$f":"ROW()","v":508},"2008-03-31","Capex"]
[{"$f":"ROW()","v":509},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":511},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":512},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":513},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,8.8100000000000006E-4,8.8099999999999995E-4,8.8100000000000016E-4,8.8100000000000006E-4,8.8100000000000006E-4,8.8100000000000038E-4,8.8100000000000038E-4,8.8100000000000049E-4,2.2025000000000018E-4,0]
[{"$f":"ROW()","v":514},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":515},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":516},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},"Equity Raising Cost"]
[{"$f":"ROW()","v":518},"Non-depreciable assets"]
[{"$f":"ROW()","v":519},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,8.8100000000000006E-4,8.8099999999999995E-4,8.8100000000000016E-4,8.8100000000000006E-4,8.8100000000000006E-4,8.8100000000000038E-4,8.8100000000000038E-4,8.8100000000000049E-4,2.2025000000000018E-4,0]
[{"$f":"ROW()","v":520},"2008-06-30","Capex"]
[{"$f":"ROW()","v":521},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,5.1840729927007304E-5,5.1840729927007297E-5,5.1840729927007304E-5,5.1840729927007304E-5,5.1840729927007304E-5,5.1840729927007297E-5,5.1840729927007297E-5,5.1840729927007297E-5,5.1840729927007297E-5,5.1840729927007297E-5]
[{"$f":"ROW()","v":522},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":523},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,8.1413891228070152E-3,8.1413891228070152E-3,8.1413891228070152E-3,8.1413891228070152E-3,8.1413891228070152E-3,8.1413891228070169E-3,8.1413891228070169E-3,8.1413891228070169E-3,8.1413891228070169E-3,8.1413891228070169E-3]
[{"$f":"ROW()","v":524},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":525},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,6.7405705882352934E-3,6.7405705882352942E-3,6.7405705882352942E-3,6.7405705882352942E-3,6.7405705882352942E-3,6.7405705882352951E-3,6.7405705882352951E-3,6.7405705882352951E-3,3.3702852941176475E-3,0]
[{"$f":"ROW()","v":526},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,4.8656274074074073E-3,4.8656274074074073E-3,4.8656274074074073E-3,4.8656274074074081E-3,4.8656274074074073E-3,4.8656274074074047E-3,4.8656274074074055E-3,4.8656274074074055E-3,4.8656274074074055E-3,4.8656274074074064E-3]
[{"$f":"ROW()","v":527},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,1.2634832989690719E-3,1.2634832989690719E-3,1.2634832989690719E-3,1.2634832989690719E-3,1.2634832989690719E-3,1.2634832989690716E-3,1.2634832989690716E-3,1.2634832989690716E-3,1.2634832989690714E-3,1.2634832989690714E-3]
[{"$f":"ROW()","v":528},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,9.0066505882352918E-3,9.0066505882352918E-3,9.0066505882352918E-3,9.0066505882352918E-3,9.0066505882352918E-3,9.0066505882352901E-3,9.0066505882352901E-3,9.0066505882352901E-3,4.5033252941176459E-3,0]
[{"$f":"ROW()","v":529},"Equity Raising Cost"]
[{"$f":"ROW()","v":530},"Non-depreciable assets"]
[{"$f":"ROW()","v":531},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,3.0069561735581087E-2,3.0069561735581091E-2,3.0069561735581091E-2,3.0069561735581087E-2,3.0069561735581091E-2,3.0069561735581084E-2,3.0069561735581084E-2,3.0069561735581084E-2,2.2195951147345794E-2,1.43223405591105E-2]
[{"$f":"ROW()","v":532},"2008-09-30","Capex"]
[{"$f":"ROW()","v":533},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.4577469090909092E-4,1.4577469090909092E-4,1.4577469090909092E-4,1.4577469090909092E-4,1.4577469090909092E-4,1.4577469090909083E-4,1.4577469090909083E-4,1.4577469090909081E-4,1.4577469090909081E-4,1.4577469090909078E-4]
[{"$f":"ROW()","v":534},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":535},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.4249659130434783E-3,1.4249659130434783E-3,1.4249659130434783E-3,1.4249659130434783E-3,1.4249659130434783E-3,1.4249659130434777E-3,1.4249659130434777E-3,1.4249659130434777E-3,1.4249659130434777E-3,1.4249659130434777E-3]
[{"$f":"ROW()","v":536},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":537},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,3.4671667428571425E-2,3.4671667428571425E-2,3.4671667428571425E-2,3.4671667428571425E-2,3.4671667428571425E-2,3.4671667428571432E-2,3.4671667428571432E-2,3.4671667428571432E-2,2.6003750571428577E-2,0]
[{"$f":"ROW()","v":538},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,1.3640000000000001E-4,1.3640000000000001E-4,1.3640000000000001E-4,1.3640000000000001E-4,1.3640000000000001E-4,1.3639999999999995E-4,1.3639999999999995E-4,1.3639999999999995E-4,1.3639999999999995E-4,1.3639999999999995E-4]
[{"$f":"ROW()","v":539},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,2.5113989743589746E-4,2.5113989743589746E-4,2.5113989743589746E-4,2.5113989743589746E-4,2.5113989743589746E-4,2.511398974358974E-4,2.511398974358974E-4,2.511398974358974E-4,2.511398974358974E-4,2.511398974358974E-4]
[{"$f":"ROW()","v":540},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,6.7981485714285674E-4,6.7981485714285674E-4,6.7981485714285663E-4,6.7981485714285674E-4,6.7981485714285674E-4,6.7981485714285544E-4,6.7981485714285544E-4,6.7981485714285555E-4,5.0986114285714161E-4,0]
[{"$f":"ROW()","v":541},"Equity Raising Cost"]
[{"$f":"ROW()","v":542},"Non-depreciable assets"]
[{"$f":"ROW()","v":543},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,3.7309762787102754E-2,3.7309762787102754E-2,3.7309762787102754E-2,3.7309762787102754E-2,3.7309762787102754E-2,3.7309762787102761E-2,3.7309762787102761E-2,3.7309762787102761E-2,2.8471892215674185E-2,1.9582805013884656E-3]
[{"$f":"ROW()","v":544},"2008-12-31","Capex"]
[{"$f":"ROW()","v":545},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,8.8070536231884048E-4,8.8070536231884058E-4,8.8070536231884048E-4,8.8070536231884048E-4,8.8070536231884048E-4,8.8070536231884058E-4,8.8070536231884069E-4,8.8070536231884058E-4,8.8070536231884048E-4,8.8070536231884058E-4]
[{"$f":"ROW()","v":546},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":547},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,4.4403834482758617E-3,4.4403834482758617E-3,4.4403834482758617E-3,4.4403834482758617E-3,4.4403834482758617E-3,4.4403834482758609E-3,4.44038344827586E-3,4.4403834482758609E-3,4.44038344827586E-3,4.44038344827586E-3]
[{"$f":"ROW()","v":548},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.1100482758620689E-4,1.110048275862069E-4,1.1100482758620689E-4,1.1100482758620689E-4,1.110048275862069E-4,1.1100482758620685E-4,1.1100482758620685E-4,1.1100482758620686E-4,1.1100482758620685E-4,1.1100482758620686E-4]
[{"$f":"ROW()","v":549},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,3.7457023333333339E-2,0]
[{"$f":"ROW()","v":550},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,3.2973707142857143E-3,3.2973707142857143E-3,3.2973707142857143E-3,3.2973707142857148E-3,3.2973707142857143E-3,3.2973707142857139E-3,3.2973707142857139E-3,3.2973707142857139E-3,3.2973707142857135E-3,3.2973707142857135E-3]
[{"$f":"ROW()","v":551},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4534967346938772E-3,1.4534967346938777E-3,1.4534967346938777E-3,1.4534967346938774E-3,1.4534967346938774E-3,1.4534967346938779E-3,1.4534967346938779E-3,1.4534967346938779E-3,1.4534967346938779E-3,1.4534967346938777E-3]
[{"$f":"ROW()","v":552},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":553},"Equity Raising Cost"]
[{"$f":"ROW()","v":554},"Non-depreciable assets"]
[{"$f":"ROW()","v":555},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.0250000000000001E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493837E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493844E-2,4.7639984420493844E-2,1.0182961087160498E-2]
[{"$f":"ROW()","v":556},"2009-03-31","Capex"]
[{"$f":"ROW()","v":557},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.0865270758122741E-5,2.0865270758122741E-5,2.0865270758122741E-5,2.0865270758122741E-5,2.0865270758122744E-5,2.0865270758122751E-5,2.0865270758122748E-5,2.0865270758122751E-5,2.0865270758122748E-5,2.0865270758122748E-5]
[{"$f":"ROW()","v":558},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4,5.5054802030456845E-4]
[{"$f":"ROW()","v":559},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,9.709479316239316E-3,9.709479316239316E-3,9.709479316239316E-3,9.709479316239316E-3,9.709479316239316E-3,9.7094793162393143E-3,9.709479316239316E-3,9.709479316239316E-3,9.709479316239316E-3,9.7094793162393177E-3]
[{"$f":"ROW()","v":560},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,2.6764169729729729E-2,2.6764169729729725E-2,2.6764169729729729E-2,2.6764169729729729E-2,2.6764169729729725E-2,2.6764169729729739E-2,2.6764169729729739E-2,2.6764169729729739E-2,2.6764169729729736E-2,6.6910424324324348E-3]
[{"$f":"ROW()","v":562},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,7.6136442105263161E-3,7.6136442105263161E-3,7.6136442105263161E-3,7.6136442105263153E-3,7.613644210526317E-3,7.6136442105263127E-3,7.6136442105263135E-3,7.6136442105263135E-3,7.6136442105263135E-3,7.6136442105263135E-3]
[{"$f":"ROW()","v":563},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":564},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2999999999999997E-2,4.2999999999999997E-2,4.3000000000000003E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.46142854054054E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.4614285405405403E-2,2.46142854054054E-2,6.1535713513513508E-3]
[{"$f":"ROW()","v":565},"Equity Raising Cost"]
[{"$f":"ROW()","v":566},"Non-depreciable assets"]
[{"$f":"ROW()","v":567},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2999999999999997E-2,4.2999999999999997E-2,4.3000000000000003E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.9272991952963464E-2,6.927299195296345E-2,3.0739150601612111E-2]
[{"$f":"ROW()","v":568},"2009-06-30","Capex"]
[{"$f":"ROW()","v":569},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0476258992805753E-5,2.0476258992805753E-5,2.0476258992805753E-5,2.0476258992805753E-5,2.0476258992805753E-5,2.047625899280576E-5,2.047625899280576E-5,2.0476258992805763E-5,2.0476258992805763E-5,2.0476258992805763E-5]
[{"$f":"ROW()","v":570},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.3129696969696974E-5,2.3129696969696971E-5,2.3129696969696974E-5,2.3129696969696974E-5,2.3129696969696974E-5,2.3129696969696971E-5,2.3129696969696971E-5,2.3129696969696968E-5,2.3129696969696968E-5,2.3129696969696968E-5]
[{"$f":"ROW()","v":571},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.6610847457627122E-4,2.6610847457627122E-4,2.6610847457627122E-4,2.6610847457627122E-4,2.6610847457627122E-4,2.6610847457627117E-4,2.6610847457627117E-4,2.6610847457627117E-4,2.6610847457627122E-4,2.6610847457627122E-4]
[{"$f":"ROW()","v":572},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":573},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,4.8822384210526315E-2,2.4411192105263158E-2]
[{"$f":"ROW()","v":574},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,5.1026386896551729E-2,5.1026386896551729E-2,5.1026386896551729E-2,5.1026386896551729E-2,5.1026386896551722E-2,5.1026386896551749E-2,5.1026386896551749E-2,5.1026386896551743E-2,5.1026386896551743E-2,5.1026386896551743E-2]
[{"$f":"ROW()","v":575},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":576},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2999999999999997E-2,4.3000000000000003E-2,1.0779526315789476E-2,1.0779526315789476E-2,1.0779526315789476E-2,1.0779526315789476E-2,1.0779526315789476E-2,1.0779526315789474E-2,1.0779526315789474E-2,1.0779526315789472E-2,1.0779526315789474E-2,5.389763157894736E-3]
[{"$f":"ROW()","v":577},"Equity Raising Cost"]
[{"$f":"ROW()","v":578},"Non-depreciable assets"]
[{"$f":"ROW()","v":579},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2999999999999997E-2,4.3000000000000003E-2,0.11093801185340631,0.11093801185340629,0.11093801185340629,0.11093801185340628,0.11093801185340629,0.11093801185340631,0.11093801185340631,0.11093801185340631,0.11093801185340631,8.1137056590248405E-2]
[{"$f":"ROW()","v":580},"2009-09-30","Capex"]
[{"$f":"ROW()","v":581},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.2276501792114693E-4,1.2276501792114693E-4,1.2276501792114693E-4,1.2276501792114693E-4,1.2276501792114693E-4,1.2276501792114687E-4,1.2276501792114687E-4,1.2276501792114687E-4,1.2276501792114687E-4,1.2276501792114687E-4]
[{"$f":"ROW()","v":582},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":583},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226897E-5,6.5460168067226911E-5,6.5460168067226911E-5,6.5460168067226911E-5,6.5460168067226911E-5,6.5460168067226924E-5]
[{"$f":"ROW()","v":584},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":585},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.3847692307692309E-4,4.3847692307692309E-4,4.3847692307692309E-4,4.3847692307692309E-4,4.3847692307692309E-4,4.3847692307692298E-4,4.3847692307692298E-4,4.3847692307692298E-4,4.3847692307692293E-4,3.2885769230769224E-4]
[{"$f":"ROW()","v":586},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.0942317288135595E-2,1.0942317288135594E-2,1.0942317288135594E-2,1.0942317288135594E-2,1.0942317288135594E-2,1.094231728813559E-2,1.094231728813559E-2,1.094231728813559E-2,1.094231728813559E-2,1.0942317288135588E-2]
[{"$f":"ROW()","v":587},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":588},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3000000000000003E-2,8.6989312820512834E-3,8.6989312820512834E-3,8.6989312820512834E-3,8.6989312820512834E-3,8.6989312820512834E-3,8.6989312820512851E-3,8.6989312820512851E-3,8.6989312820512851E-3,8.6989312820512834E-3,6.5241984615384638E-3]
[{"$f":"ROW()","v":589},"Equity Raising Cost"]
[{"$f":"ROW()","v":590},"Non-depreciable assets"]
[{"$f":"ROW()","v":591},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3000000000000003E-2,2.0267950679252175E-2,2.0267950679252175E-2,2.0267950679252175E-2,2.0267950679252175E-2,2.0267950679252175E-2,2.0267950679252172E-2,2.0267950679252172E-2,2.0267950679252172E-2,2.0267950679252168E-2,1.7983598627970117E-2]
[{"$f":"ROW()","v":592},"2009-12-31","Capex"]
[{"$f":"ROW()","v":593},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0219428571428571E-5,1.0219428571428573E-5,1.0219428571428573E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5,1.0219428571428571E-5]
[{"$f":"ROW()","v":594},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":595},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":596},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":597},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":598},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333339E-2,3.9245521333333325E-2,3.9245521333333325E-2,3.9245521333333325E-2,3.9245521333333325E-2,3.9245521333333332E-2]
[{"$f":"ROW()","v":599},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4,3.7619999999999998E-4]
[{"$f":"ROW()","v":600},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2330345E-2,1.2330345000000001E-2,1.2330345E-2,1.2330345E-2,1.2330345E-2,1.2330345000000003E-2,1.2330345000000003E-2,1.2330345000000001E-2,1.2330345000000003E-2,1.2330345000000003E-2]
[{"$f":"ROW()","v":601},"Equity Raising Cost"]
[{"$f":"ROW()","v":602},"Non-depreciable assets"]
[{"$f":"ROW()","v":603},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1962285761904765E-2,5.1962285761904758E-2,5.1962285761904765E-2,5.1962285761904765E-2,5.1962285761904765E-2,5.1962285761904758E-2,5.1962285761904758E-2,5.1962285761904752E-2,5.1962285761904758E-2,5.1962285761904758E-2]
[{"$f":"ROW()","v":604},"2010-12-31","Capex"]
[{"$f":"ROW()","v":605},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,-8.2936999999999997E-2,0,0,0,0]
[{"$f":"ROW()","v":606},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.32E-3,1.32E-3,1.32E-3,1.3200000000000002E-3,-5.28E-3,0,0,0,0]
[{"$f":"ROW()","v":607},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11224954363052816,0.11224954363052816,0.11224954363052816,0.11224954363052816,-8.1762754522112596E-2,0,0,0,0]
[{"$f":"ROW()","v":608},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9235877587403892E-3,2.9235877587403892E-3,2.9235877587403896E-3,2.9235877587403892E-3,-1.1694351034961557E-2,0,0,0,0]
[{"$f":"ROW()","v":609},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2835399104105429E-2,4.2835399104105429E-2,4.2835399104105429E-2,4.2835399104105429E-2,-0.11132053641642171,0,0,0,0]
[{"$f":"ROW()","v":610},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8095373988610962E-2,8.8095373988610975E-2,8.8095373988610989E-2,8.8095373988610975E-2,-0.3523814959544439,0,0,0,0]
[{"$f":"ROW()","v":611},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3546106209769336E-4,4.3546106209769336E-4,4.3546106209769336E-4,4.3546106209769341E-4,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523736E-3]
[{"$f":"ROW()","v":612},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.34280805291383043,0.34280805291383043,0.34280805291383043,0.34280805291383043,-1.3265352116553217,0,0,0,0]
[{"$f":"ROW()","v":613},"Equity Raising Cost"]
[{"$f":"ROW()","v":614},"Non-depreciable assets"]
[{"$f":"ROW()","v":615},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59066741845791304,0.59066741845791304,0.59066741845791304,0.59066741845791304,-1.970465014893009,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523738E-3,1.4463346902523736E-3]
[{"$f":"ROW()","v":616},"2011-12-31","Capex"]
[{"$f":"ROW()","v":617},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":618},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":619},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11572424196912846,0.11572424196912846,0.11572424196912846,-0.2998727259073854,0,0,0,0]
[{"$f":"ROW()","v":620},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9116007506922788E-3,1.9116007506922786E-3,1.9116007506922786E-3,-5.7348022520768357E-3,0,0,0,0]
[{"$f":"ROW()","v":621},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18832621248064166,0.18832621248064166,0.18832621248064166,-0.32084403744192502,0,0,0,0]
[{"$f":"ROW()","v":622},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0486631708839874E-2,9.0486631708839887E-2,9.0486631708839887E-2,-0.27145989512651969,0,0,0,0]
[{"$f":"ROW()","v":623},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5878418016614671E-4,4.5878418016614671E-4,4.5878418016614671E-4,-1.3763525404984402E-3,0,0,0,0]
[{"$f":"ROW()","v":624},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.23263326672154333,0.23263326672154333,0.23263326672154333,-0.67468780016462992,0,0,0,0]
[{"$f":"ROW()","v":625},"Equity Raising Cost"]
[{"$f":"ROW()","v":626},"Non-depreciable assets"]
[{"$f":"ROW()","v":627},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.62954073781101172,0.62954073781101172,0.62954073781101172,-1.5739756134330354,0,0,0,0]
[{"$f":"ROW()","v":628},"2012-12-31","Capex"]
[{"$f":"ROW()","v":629},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":630},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":631},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6964039453431322E-2,2.6964039453431319E-2,3.4510255335461135E-3,3.451025533546113E-3,3.4510255335461135E-3,3.4510255335461139E-3,3.4510255335461135E-3]
[{"$f":"ROW()","v":632},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0126472613372971E-3,2.0126472613372971E-3,-4.0252945226745942E-3,0,0,0,0]
[{"$f":"ROW()","v":633},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19439976196542333,0.19439976196542333,1.2314952008644155E-2,1.2314952008644155E-2,1.2314952008644154E-2,1.2314952008644155E-2,1.2314952008644155E-2]
[{"$f":"ROW()","v":634},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4151767136047562E-3,2.4151767136047558E-3,-4.8303534272095116E-3,0,0,0,0]
[{"$f":"ROW()","v":635},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8303534272095138E-4,4.8303534272095132E-4,-9.6607068544190275E-4,0,0,0,0]
[{"$f":"ROW()","v":636},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.126325017257971E-2,8.126325017257971E-2,-0.13674550034515942,0,0,0,0]
[{"$f":"ROW()","v":637},"Equity Raising Cost"]
[{"$f":"ROW()","v":638},"Non-depreciable assets"]
[{"$f":"ROW()","v":639},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30753791090909738,0.30753791090909743,-0.13080124143829516,1.5765977542190269E-2,1.5765977542190265E-2,1.5765977542190269E-2,1.5765977542190269E-2]
[{"$f":"ROW()","v":640},"2013-12-31","Capex"]
[{"$f":"ROW()","v":641},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,3.7149275362318839E-4,3.7149275362318839E-4,3.7149275362318839E-4,3.7149275362318834E-4,3.7149275362318834E-4]
[{"$f":"ROW()","v":642},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[{"$f":"ROW()","v":643},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8356090684371581E-2,1.5515727376931484E-2,1.5515727376931484E-2,1.5515727376931486E-2,1.5515727376931486E-2,1.5515727376931488E-2]
[{"$f":"ROW()","v":644},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1165526165579742E-3,4.6028774959807599E-3,4.6028774959807599E-3,4.6028774959807599E-3,4.6028774959807599E-3,4.6028774959807591E-3]
[{"$f":"ROW()","v":645},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7722088854091647E-2,3.509938234954537E-2,3.509938234954537E-2,3.509938234954537E-2,3.509938234954537E-2,3.5099382349545363E-2]
[{"$f":"ROW()","v":646},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5398631398695685E-3,-2.5398631398695685E-3,0,0,0,0]
[{"$f":"ROW()","v":647},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0797262797391395E-4,2.1540653619837268E-2,2.1540653619837268E-2,2.1540653619837268E-2,2.1540653619837268E-2,2.1540653619837268E-2]
[{"$f":"ROW()","v":648},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12230038187473664,4.5759103578807053E-2,4.5759103578807053E-2,4.5759103578807046E-2,4.5759103578807053E-2,4.5759103578807053E-2]
[{"$f":"ROW()","v":649},"Equity Raising Cost"]
[{"$f":"ROW()","v":650},"Non-depreciable assets"]
[{"$f":"ROW()","v":651},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20354294979760132,0.12034937403485556,0.12288923717472512,0.12288923717472511,0.12288923717472512,0.12288923717472512]
[{"$f":"ROW()","v":652},"2014-12-31","Capex"]
[{"$f":"ROW()","v":653},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":654},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":655},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3436759172934328E-2,2.3436759172934332E-2,2.3436759172934332E-2,2.3436759172934332E-2,2.3436759172934332E-2]
[{"$f":"ROW()","v":656},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2578424689175346E-3,6.2578424689175354E-3,6.2578424689175354E-3,6.2578424689175354E-3,6.2578424689175354E-3]
[{"$f":"ROW()","v":657},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11666203152881501,0.11666203152881501,0.11666203152881501,0.11666203152881501,0.11666203152881499]
[{"$f":"ROW()","v":658},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":659},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5626173746151359E-4,3.5626173746151365E-4,3.5626173746151365E-4,3.562617374615137E-4,3.5626173746151375E-4]
[{"$f":"ROW()","v":660},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0940685505921806E-3,6.0940685505921806E-3,6.0940685505921806E-3,6.0940685505921815E-3,6.0940685505921806E-3]
[{"$f":"ROW()","v":661},"Equity Raising Cost"]
[{"$f":"ROW()","v":662},"Non-depreciable assets"]
[{"$f":"ROW()","v":663},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15280696345872058,0.15280696345872058,0.15280696345872058,0.15280696345872058,0.15280696345872055]
[{"$f":"ROW()","v":664},"2015-12-31","Capex"]
[{"$f":"ROW()","v":665},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7108144964055442E-2,3.7108144964055442E-2,3.7108144964055442E-2,3.7108144964055442E-2]
[{"$f":"ROW()","v":666},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":667},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8076481755972237E-2,2.807648175597224E-2,2.807648175597224E-2,2.807648175597224E-2]
[{"$f":"ROW()","v":668},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8533776773141639E-3,8.8533776773141639E-3,8.8533776773141639E-3,8.8533776773141639E-3]
[{"$f":"ROW()","v":669},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1624885737234124E-2,2.1624885737234124E-2,2.1624885737234124E-2,2.1624885737234124E-2]
[{"$f":"ROW()","v":670},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9068591491884667E-3,6.9068591491884667E-3,6.9068591491884667E-3,6.9068591491884658E-3]
[{"$f":"ROW()","v":671},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2913271425924545E-3,3.2913271425924545E-3,3.2913271425924549E-3,3.2913271425924549E-3]
[{"$f":"ROW()","v":672},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5706304198353795E-2,4.5706304198353795E-2,4.5706304198353795E-2,4.5706304198353795E-2]
[{"$f":"ROW()","v":673},"Equity Raising Cost"]
[{"$f":"ROW()","v":674},"Non-depreciable assets"]
[{"$f":"ROW()","v":675},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15156738062471067,0.15156738062471067,0.15156738062471067,0.15156738062471067]
[{"$f":"ROW()","v":676},"2016-12-31","Capex"]
[{"$f":"ROW()","v":677},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8299566971233763E-2,1.8299566971233763E-2,1.8299566971233763E-2]
[{"$f":"ROW()","v":678},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0428518491069443E-2,1.0428518491069443E-2,1.0428518491069445E-2]
[{"$f":"ROW()","v":679},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4454019985671583E-2,2.4454019985671583E-2,2.4454019985671586E-2]
[{"$f":"ROW()","v":680},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":681},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.498049491193397E-2,1.4980494911933971E-2,1.4980494911933971E-2]
[{"$f":"ROW()","v":682},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4459609974431182E-3,2.4459609974431182E-3,2.4459609974431182E-3]
[{"$f":"ROW()","v":683},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":684},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7899240325974579E-3,6.7899240325974587E-3,6.7899240325974587E-3]
[{"$f":"ROW()","v":685},"Equity Raising Cost"]
[{"$f":"ROW()","v":686},"Non-depreciable assets"]
[{"$f":"ROW()","v":687},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.739848538994934E-2,7.739848538994934E-2,7.739848538994934E-2]
[{"$f":"ROW()","v":688},"2017-12-31","Capex"]
[{"$f":"ROW()","v":689},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1726080189728011E-3,2.1726080189728015E-3]
[{"$f":"ROW()","v":690},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":691},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":692},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121952123323206E-2,1.4121952123323208E-2]
[{"$f":"ROW()","v":693},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1674918021455529E-3,9.1674918021455512E-3]
[{"$f":"ROW()","v":694},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3158468376792908E-3,2.3158468376792908E-3]
[{"$f":"ROW()","v":695},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":696},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.420336804268881E-3,3.420336804268881E-3]
[{"$f":"ROW()","v":697},"Equity Raising Cost"]
[{"$f":"ROW()","v":698},"Non-depreciable assets"]
[{"$f":"ROW()","v":699},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.119823558638973E-2,3.119823558638973E-2]
[{"$f":"ROW()","v":700},"2018-12-31","Capex"]
[{"$f":"ROW()","v":701},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":702},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":703},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1321861335507325E-3]
[{"$f":"ROW()","v":704},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0138837421873074E-2]
[{"$f":"ROW()","v":705},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1161260636040164E-3]
[{"$f":"ROW()","v":706},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.960590054661438E-3]
[{"$f":"ROW()","v":707},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":708},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4430977173349154E-3]
[{"$f":"ROW()","v":709},"Equity Raising Cost"]
[{"$f":"ROW()","v":710},"Non-depreciable assets"]
[{"$f":"ROW()","v":711},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2790837391024176E-2]
[{"$f":"ROW()","v":712},"2019-12-31","Capex"]
[{"$f":"ROW()","v":713},"Pipeline and laterals"]
[{"$f":"ROW()","v":714},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":715},"Compressor stations"]
[{"$f":"ROW()","v":716},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":717},"SCADA and communications"]
[{"$f":"ROW()","v":718},"Cathodic protection"]
[{"$f":"ROW()","v":719},"Maintenance bases and depots"]
[{"$f":"ROW()","v":720},"Other assets"]
[{"$f":"ROW()","v":721},"Equity Raising Cost"]
[{"$f":"ROW()","v":722},"Non-depreciable assets"]
[{"$f":"ROW()","v":723},"Total",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":724},{"$f":"\"Adjusted to \"&$D$19&\" $\"","v":"Adjusted to 31/12/2018 $"}]
[{"$f":"ROW()","v":725},"Date of Dollar Value",null,null,null,null,{"$f":"$D$19","v":"31/12/2018"},"31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018",{"$f":"$D$19","v":"31/12/2018"},"31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018",{"$f":"$D$19","v":"31/12/2018"}]
[{"$f":"ROW()","v":726},"2000-03-31","Capex"]
[{"$f":"ROW()","v":727},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ125*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":728},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ126*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":729},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ127*$AY$19","v":2.5666002800125255E-2},2.5666002800125255E-2,2.5666002800125251E-2,2.5666002800125251E-2,2.5666002800125251E-2]
[{"$f":"ROW()","v":730},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ128*$AY$19","v":1.4150081178839796E-3},1.4150081178839796E-3,1.4150081178839794E-3,1.4150081178839794E-3,1.4150081178839794E-3]
[{"$f":"ROW()","v":731},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ129*$AY$19","v":9.1913582125657881E-19},0,0,0,0]
[{"$f":"ROW()","v":732},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ130*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":733},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ131*$AY$19","v":3.8635290720700021E-5},3.8635290720700028E-5,3.8635290720700028E-5,3.8635290720700028E-5,3.8635290720700028E-5]
[{"$f":"ROW()","v":734},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ132*$AY$19","v":2.9412346280210522E-17},0,0,0,0]
[{"$f":"ROW()","v":735},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":736},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":737},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ135*$AY$19","v":2.7119646208729961E-2},2.7119646208729933E-2,2.711964620872993E-2,2.711964620872993E-2,2.711964620872993E-2]
[{"$f":"ROW()","v":738},"2000-06-30","Capex"]
[{"$f":"ROW()","v":739},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ137*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":740},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ138*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":741},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ139*$AY$19","v":2.5666002800125251E-2},2.5666002800125251E-2,2.5666002800125251E-2,2.5666002800125248E-2,2.5666002800125248E-2]
[{"$f":"ROW()","v":742},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ140*$AY$19","v":1.4150081178839796E-3},1.4150081178839796E-3,1.4150081178839794E-3,1.4150081178839794E-3,1.4150081178839794E-3]
[{"$f":"ROW()","v":743},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ141*$AY$19","v":1.8382716425131576E-18},0,0,0,0]
[{"$f":"ROW()","v":744},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ142*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":745},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ143*$AY$19","v":3.8635290720700021E-5},3.8635290720700021E-5,3.8635290720700021E-5,3.8635290720700021E-5,3.8635290720700021E-5]
[{"$f":"ROW()","v":746},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ144*$AY$19","v":1.4706173140105261E-17},0,0,0,0]
[{"$f":"ROW()","v":747},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":748},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":749},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ147*$AY$19","v":2.7119646208729947E-2},2.711964620872993E-2,2.711964620872993E-2,2.7119646208729926E-2,2.7119646208729926E-2]
[{"$f":"ROW()","v":750},"2000-09-30","Capex"]
[{"$f":"ROW()","v":751},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ149*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":752},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ150*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":753},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ151*$AY$19","v":2.5666002800125251E-2},2.5666002800125248E-2,2.5666002800125248E-2,2.5666002800125244E-2,2.5666002800125244E-2]
[{"$f":"ROW()","v":754},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ152*$AY$19","v":1.4150081178839796E-3},1.4150081178839796E-3,1.4150081178839796E-3,1.4150081178839794E-3,1.4150081178839794E-3]
[{"$f":"ROW()","v":755},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ153*$AY$19","v":1.8382716425131576E-18},0,0,0,0]
[{"$f":"ROW()","v":756},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ154*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":757},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ155*$AY$19","v":3.8635290720700028E-5},3.8635290720700028E-5,3.8635290720700035E-5,3.8635290720700035E-5,3.8635290720700035E-5]
[{"$f":"ROW()","v":758},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ156*$AY$19","v":2.9412346280210522E-17},0,0,0,0]
[{"$f":"ROW()","v":759},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":760},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":761},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ159*$AY$19","v":2.7119646208729961E-2},2.7119646208729926E-2,2.7119646208729926E-2,2.7119646208729923E-2,2.7119646208729923E-2]
[{"$f":"ROW()","v":762},"2000-12-31","Capex"]
[{"$f":"ROW()","v":763},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ161*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":764},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ162*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":765},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ163*$AY$19","v":7.1235219767929778E-2},7.1235219767929778E-2,7.1235219767929778E-2,7.1235219767929778E-2,7.1235219767929792E-2]
[{"$f":"ROW()","v":766},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ164*$AY$19","v":8.5785882242821469E-4},8.578588224282148E-4,8.578588224282148E-4,8.5785882242821491E-4,8.578588224282148E-4]
[{"$f":"ROW()","v":767},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ165*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":768},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ166*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":769},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ167*$AY$19","v":2.2614769350267064E-5},2.2614769350267064E-5,2.2614769350267064E-5,2.2614769350267064E-5,2.2614769350267064E-5]
[{"$f":"ROW()","v":770},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ168*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":771},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":772},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":773},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ171*$AY$19","v":7.2115693359708258E-2},7.2115693359708258E-2,7.2115693359708258E-2,7.2115693359708258E-2,7.2115693359708272E-2]
[{"$f":"ROW()","v":774},"2001-03-31","Capex"]
[{"$f":"ROW()","v":775},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ173*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":776},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ174*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":777},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ175*$AY$19","v":7.1235219767929778E-2},7.1235219767929778E-2,7.1235219767929778E-2,7.1235219767929778E-2,7.1235219767929792E-2]
[{"$f":"ROW()","v":778},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ176*$AY$19","v":8.5785882242821469E-4},8.578588224282148E-4,8.578588224282148E-4,8.5785882242821491E-4,8.578588224282148E-4]
[{"$f":"ROW()","v":779},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ177*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":780},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ178*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":781},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ179*$AY$19","v":2.2614769350267064E-5},2.2614769350267064E-5,2.2614769350267064E-5,2.2614769350267064E-5,2.2614769350267064E-5]
[{"$f":"ROW()","v":782},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ180*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":783},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":784},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ182*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":785},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ183*$AY$19","v":7.2115693359708258E-2},7.2115693359708258E-2,7.2115693359708258E-2,7.2115693359708258E-2,7.2115693359708272E-2]
[{"$f":"ROW()","v":786},"2001-06-30","Capex"]
[{"$f":"ROW()","v":787},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ185*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":788},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ186*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":789},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ187*$AY$19","v":7.1235219767929778E-2},7.1235219767929792E-2,7.1235219767929792E-2,7.1235219767929792E-2,7.1235219767929792E-2]
[{"$f":"ROW()","v":790},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ188*$AY$19","v":8.5785882242821491E-4},8.578588224282148E-4,8.578588224282148E-4,8.578588224282148E-4,8.5785882242821491E-4]
[{"$f":"ROW()","v":791},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ189*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":792},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ190*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":793},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ191*$AY$19","v":2.2614769350267068E-5},2.2614769350267068E-5,2.2614769350267068E-5,2.2614769350267068E-5,2.2614769350267068E-5]
[{"$f":"ROW()","v":794},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ192*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":795},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":796},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":797},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ195*$AY$19","v":7.2115693359708258E-2},7.2115693359708272E-2,7.2115693359708272E-2,7.2115693359708272E-2,7.2115693359708272E-2]
[{"$f":"ROW()","v":798},"2001-09-30","Capex"]
[{"$f":"ROW()","v":799},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ197*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":800},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ198*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":801},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ199*$AY$19","v":7.1235219767929792E-2},7.1235219767929792E-2,7.1235219767929805E-2,7.1235219767929792E-2,7.1235219767929792E-2]
[{"$f":"ROW()","v":802},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ200*$AY$19","v":8.5785882242821502E-4},8.5785882242821502E-4,8.5785882242821491E-4,8.5785882242821491E-4,8.578588224282148E-4]
[{"$f":"ROW()","v":803},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ201*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":804},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ202*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":805},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ203*$AY$19","v":2.2614769350267068E-5},2.2614769350267068E-5,2.2614769350267068E-5,2.2614769350267068E-5,2.2614769350267068E-5]
[{"$f":"ROW()","v":806},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ204*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":807},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":808},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":809},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ207*$AY$19","v":7.2115693359708272E-2},7.2115693359708272E-2,7.2115693359708286E-2,7.2115693359708272E-2,7.2115693359708272E-2]
[{"$f":"ROW()","v":810},"2001-12-31","Capex"]
[{"$f":"ROW()","v":811},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ209*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":812},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ210*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":813},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ211*$AY$19","v":7.1235219767929805E-2},7.1235219767929805E-2,7.1235219767929805E-2,7.1235219767929805E-2,7.1235219767929805E-2]
[{"$f":"ROW()","v":814},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ212*$AY$19","v":8.5785882242821513E-4},8.5785882242821513E-4,8.5785882242821513E-4,8.5785882242821502E-4,8.5785882242821502E-4]
[{"$f":"ROW()","v":815},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ213*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":816},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ214*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":817},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ215*$AY$19","v":2.2614769350267068E-5},2.2614769350267071E-5,2.2614769350267071E-5,2.2614769350267071E-5,2.2614769350267071E-5]
[{"$f":"ROW()","v":818},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ216*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":819},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":820},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":821},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ219*$AY$19","v":7.2115693359708286E-2},7.2115693359708286E-2,7.2115693359708286E-2,7.2115693359708286E-2,7.2115693359708286E-2]
[{"$f":"ROW()","v":822},"2002-03-31","Capex"]
[{"$f":"ROW()","v":823},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ221*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":824},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ222*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":825},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ223*$AY$19","v":5.7351655670070389E-3},5.7351655670070389E-3,5.7351655670070389E-3,5.7351655670070381E-3,5.7351655670070381E-3]
[{"$f":"ROW()","v":826},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ224*$AY$19","v":5.2210035384582119E-4},5.2210035384582119E-4,5.2210035384582119E-4,5.2210035384582119E-4,5.2210035384582119E-4]
[{"$f":"ROW()","v":827},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ225*$AY$19","v":2.1140123888901312E-17},0,0,0,0]
[{"$f":"ROW()","v":828},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ226*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":829},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ227*$AY$19","v":1.1656605993793013E-5},1.1656605993793013E-5,1.1656605993793013E-5,1.1656605993793011E-5,1.1656605993793011E-5]
[{"$f":"ROW()","v":830},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ228*$AY$19","v":7.3530865700526305E-18},0,0,0,0]
[{"$f":"ROW()","v":831},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":832},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":833},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ231*$AY$19","v":6.2689225268466806E-3},6.2689225268466519E-3,6.2689225268466519E-3,6.2689225268466511E-3,6.2689225268466511E-3]
[{"$f":"ROW()","v":834},"2002-06-30","Capex"]
[{"$f":"ROW()","v":835},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ233*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":836},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ234*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":837},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ235*$AY$19","v":5.7351655670070389E-3},5.7351655670070389E-3,5.7351655670070381E-3,5.7351655670070381E-3,5.7351655670070381E-3]
[{"$f":"ROW()","v":838},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ236*$AY$19","v":5.221003538458213E-4},5.221003538458213E-4,5.2210035384582141E-4,5.2210035384582141E-4,5.2210035384582141E-4]
[{"$f":"ROW()","v":839},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ237*$AY$19","v":2.0220988067644733E-17},0,0,0,0]
[{"$f":"ROW()","v":840},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ238*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":841},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ239*$AY$19","v":1.1656605993793013E-5},1.1656605993793013E-5,1.1656605993793013E-5,1.1656605993793011E-5,1.1656605993793011E-5]
[{"$f":"ROW()","v":842},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ240*$AY$19","v":1.4706173140105261E-17},0,0,0,0]
[{"$f":"ROW()","v":843},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":844},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":845},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ243*$AY$19","v":6.2689225268466875E-3},6.2689225268466519E-3,6.2689225268466519E-3,6.2689225268466519E-3,6.2689225268466519E-3]
[{"$f":"ROW()","v":846},"2002-09-30","Capex"]
[{"$f":"ROW()","v":847},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ245*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":848},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ246*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":849},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ247*$AY$19","v":5.7351655670070389E-3},5.7351655670070381E-3,5.7351655670070381E-3,5.7351655670070381E-3,5.7351655670070381E-3]
[{"$f":"ROW()","v":850},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ248*$AY$19","v":5.221003538458213E-4},5.221003538458213E-4,5.221003538458213E-4,5.2210035384582141E-4,5.2210035384582141E-4]
[{"$f":"ROW()","v":851},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ249*$AY$19","v":2.205925971015789E-17},0,0,0,0]
[{"$f":"ROW()","v":852},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ250*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":853},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ251*$AY$19","v":1.1656605993793013E-5},1.1656605993793013E-5,1.1656605993793011E-5,1.1656605993793011E-5,1.1656605993793011E-5]
[{"$f":"ROW()","v":854},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ252*$AY$19","v":1.8382716425131577E-17},0,0,0,0]
[{"$f":"ROW()","v":855},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":856},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":857},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ255*$AY$19","v":6.2689225268466927E-3},6.2689225268466511E-3,6.2689225268466511E-3,6.2689225268466519E-3,6.2689225268466519E-3]
[{"$f":"ROW()","v":858},"2002-12-31","Capex"]
[{"$f":"ROW()","v":859},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ257*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":860},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ258*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":861},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ259*$AY$19","v":5.7351655670070381E-3},5.7351655670070381E-3,5.7351655670070381E-3,5.7351655670070381E-3,5.7351655670070381E-3]
[{"$f":"ROW()","v":862},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ260*$AY$19","v":5.221003538458213E-4},5.221003538458213E-4,5.221003538458213E-4,5.221003538458213E-4,5.221003538458213E-4]
[{"$f":"ROW()","v":863},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ261*$AY$19","v":2.1599691799529602E-17},0,0,0,0]
[{"$f":"ROW()","v":864},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ262*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":865},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ263*$AY$19","v":1.1656605993793013E-5},1.1656605993793011E-5,1.1656605993793011E-5,1.1656605993793011E-5,1.1656605993793011E-5]
[{"$f":"ROW()","v":866},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ264*$AY$19","v":2.7574074637697365E-17},0,0,0,0]
[{"$f":"ROW()","v":867},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":868},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":869},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ267*$AY$19","v":6.2689225268467005E-3},6.2689225268466511E-3,6.2689225268466511E-3,6.2689225268466511E-3,6.2689225268466511E-3]
[{"$f":"ROW()","v":870},"2003-03-31","Capex"]
[{"$f":"ROW()","v":871},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ269*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":872},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ270*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":873},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ271*$AY$19","v":8.6552588172530726E-2},8.6552588172530726E-2,8.6552588172530726E-2,8.6552588172530739E-2,8.6552588172530739E-2]
[{"$f":"ROW()","v":874},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ272*$AY$19","v":6.1382071133846844E-4},6.1382071133846844E-4,6.1382071133846844E-4,6.1382071133846844E-4,6.1382071133846833E-4]
[{"$f":"ROW()","v":875},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ273*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":876},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ274*$AY$19","v":2.7885780611514846E-4},2.7885780611514846E-4,2.7885780611514846E-4,6.9714451528787128E-5,0]
[{"$f":"ROW()","v":877},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ275*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":878},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ276*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":879},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":880},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":881},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ279*$AY$19","v":8.7445266689984355E-2},8.7445266689984355E-2,8.7445266689984355E-2,8.7236123335398E-2,8.7166408883869215E-2]
[{"$f":"ROW()","v":882},"2003-06-30","Capex"]
[{"$f":"ROW()","v":883},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ281*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":884},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ282*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":885},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ283*$AY$19","v":8.6552588172530767E-2},8.6552588172530781E-2,8.6552588172530781E-2,8.6552588172530781E-2,8.6552588172530767E-2]
[{"$f":"ROW()","v":886},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ284*$AY$19","v":6.1382071133846844E-4},6.1382071133846844E-4,6.1382071133846844E-4,6.1382071133846833E-4,6.1382071133846833E-4]
[{"$f":"ROW()","v":887},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ285*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":888},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ286*$AY$19","v":2.7885780611514857E-4},2.7885780611514862E-4,2.7885780611514857E-4,1.3942890305757431E-4,0]
[{"$f":"ROW()","v":889},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ287*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":890},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ288*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":891},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":892},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":893},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ291*$AY$19","v":8.7445266689984383E-2},8.7445266689984397E-2,8.7445266689984397E-2,8.7305837786926813E-2,8.7166408883869229E-2]
[{"$f":"ROW()","v":894},"2003-09-30","Capex"]
[{"$f":"ROW()","v":895},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ293*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":896},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ294*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":897},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ295*$AY$19","v":8.6552588172530726E-2},8.6552588172530726E-2,8.6552588172530726E-2,8.6552588172530739E-2,8.6552588172530739E-2]
[{"$f":"ROW()","v":898},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ296*$AY$19","v":6.1382071133846844E-4},6.1382071133846844E-4,6.1382071133846833E-4,6.1382071133846833E-4,6.1382071133846833E-4]
[{"$f":"ROW()","v":899},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ297*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":900},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ298*$AY$19","v":2.7885780611514862E-4},2.7885780611514857E-4,2.7885780611514862E-4,2.0914335458636145E-4,0]
[{"$f":"ROW()","v":901},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ299*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":902},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ300*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":903},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":904},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":905},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ303*$AY$19","v":8.7445266689984355E-2},8.7445266689984355E-2,8.7445266689984355E-2,8.7375552238455584E-2,8.7166408883869215E-2]
[{"$f":"ROW()","v":906},"2003-12-31","Capex"]
[{"$f":"ROW()","v":907},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ305*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":908},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ306*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":909},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ307*$AY$19","v":8.6552588172530781E-2},8.6552588172530767E-2,8.6552588172530781E-2,8.6552588172530781E-2,8.6552588172530767E-2]
[{"$f":"ROW()","v":910},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ308*$AY$19","v":6.1382071133846844E-4},6.1382071133846844E-4,6.1382071133846833E-4,6.1382071133846833E-4,6.1382071133846833E-4]
[{"$f":"ROW()","v":911},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ309*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":912},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ310*$AY$19","v":2.7885780611514851E-4},2.7885780611514851E-4,2.7885780611514851E-4,2.7885780611514851E-4,0]
[{"$f":"ROW()","v":913},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ311*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":914},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ312*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":915},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":916},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":917},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ315*$AY$19","v":8.7445266689984397E-2},8.7445266689984383E-2,8.7445266689984397E-2,8.7445266689984397E-2,8.7166408883869229E-2]
[{"$f":"ROW()","v":918},"2004-03-31","Capex"]
[{"$f":"ROW()","v":919},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ317*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":920},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ318*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":921},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ319*$AY$19","v":3.5966596790044089E-2},3.5966596790044075E-2,3.5966596790044075E-2,3.5966596790044068E-2,3.5966596790044075E-2]
[{"$f":"ROW()","v":922},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ320*$AY$19","v":2.9829431353358668E-4},2.9829431353358668E-4,2.9829431353358668E-4,2.9829431353358668E-4,2.9829431353358673E-4]
[{"$f":"ROW()","v":923},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ321*$AY$19","v":1.2500247169089471E-16},0,0,0,0]
[{"$f":"ROW()","v":924},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ322*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":925},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ323*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":926},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ324*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":927},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":928},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":929},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ327*$AY$19","v":3.62648911035778E-2},3.6264891103577668E-2,3.6264891103577668E-2,3.6264891103577661E-2,3.6264891103577668E-2]
[{"$f":"ROW()","v":930},"2004-06-30","Capex"]
[{"$f":"ROW()","v":931},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ329*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":932},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ330*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":933},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ331*$AY$19","v":3.5966596790044089E-2},3.5966596790044089E-2,3.5966596790044075E-2,3.5966596790044075E-2,3.5966596790044068E-2]
[{"$f":"ROW()","v":934},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ332*$AY$19","v":2.9829431353358673E-4},2.9829431353358673E-4,2.9829431353358673E-4,2.9829431353358673E-4,2.9829431353358673E-4]
[{"$f":"ROW()","v":935},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ333*$AY$19","v":1.0110494033822367E-16},0,0,0,0]
[{"$f":"ROW()","v":936},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ334*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":937},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ335*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":938},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ336*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":939},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":940},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":941},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ339*$AY$19","v":3.6264891103577779E-2},3.6264891103577675E-2,3.6264891103577668E-2,3.6264891103577668E-2,3.6264891103577661E-2]
[{"$f":"ROW()","v":942},"2004-09-30","Capex"]
[{"$f":"ROW()","v":943},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ341*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":944},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ342*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":945},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ343*$AY$19","v":3.5966596790044089E-2},3.5966596790044089E-2,3.5966596790044075E-2,3.5966596790044075E-2,3.5966596790044075E-2]
[{"$f":"ROW()","v":946},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ344*$AY$19","v":2.9829431353358673E-4},2.9829431353358673E-4,2.9829431353358673E-4,2.9829431353358673E-4,2.9829431353358679E-4]
[{"$f":"ROW()","v":947},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ345*$AY$19","v":1.0478148362324999E-16},0,0,0,0]
[{"$f":"ROW()","v":948},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ346*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":949},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ347*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":950},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ348*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":951},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":952},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":953},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ351*$AY$19","v":3.6264891103577779E-2},3.6264891103577675E-2,3.6264891103577668E-2,3.6264891103577668E-2,3.6264891103577668E-2]
[{"$f":"ROW()","v":954},"2004-12-31","Capex"]
[{"$f":"ROW()","v":955},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ353*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":956},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ354*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":957},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ355*$AY$19","v":3.5966596790044089E-2},3.5966596790044089E-2,3.5966596790044089E-2,3.5966596790044075E-2,3.5966596790044075E-2]
[{"$f":"ROW()","v":958},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ356*$AY$19","v":2.9829431353358679E-4},2.9829431353358679E-4,2.9829431353358679E-4,2.9829431353358679E-4,2.9829431353358679E-4]
[{"$f":"ROW()","v":959},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ357*$AY$19","v":9.0075310483144722E-17},0,0,0,0]
[{"$f":"ROW()","v":960},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ358*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":961},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ359*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":962},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ360*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":963},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":964},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ362*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":965},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ363*$AY$19","v":3.6264891103577765E-2},3.6264891103577675E-2,3.6264891103577675E-2,3.6264891103577668E-2,3.6264891103577668E-2]
[{"$f":"ROW()","v":966},"2005-03-31","Capex"]
[{"$f":"ROW()","v":967},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ365*$AY$19","v":4.89041255983834E-3},4.8904125598383408E-3,4.8904125598383408E-3,4.8904125598383426E-3,4.8904125598383408E-3]
[{"$f":"ROW()","v":968},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ366*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":969},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ367*$AY$19","v":9.2190413245952004E-3},9.2190413245952004E-3,9.2190413245952004E-3,9.2190413245952004E-3,9.2190413245952004E-3]
[{"$f":"ROW()","v":970},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ368*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":971},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ369*$AY$19","v":1.0257124572847136E-3},0,0,0,0]
[{"$f":"ROW()","v":972},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ370*$AY$19","v":3.0705206032430427E-5},3.0705206032430427E-5,3.0705206032430427E-5,3.0705206032430427E-5,3.0705206032430427E-5]
[{"$f":"ROW()","v":973},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ371*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":974},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ372*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":975},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":976},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":977},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ375*$AY$19","v":1.5165871547750684E-2},1.4140159090465971E-2,1.4140159090465971E-2,1.4140159090465973E-2,1.4140159090465971E-2]
[{"$f":"ROW()","v":978},"2005-06-30","Capex"]
[{"$f":"ROW()","v":979},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ377*$AY$19","v":4.1232513581930514E-6},4.1232513581930514E-6,4.1232513581930523E-6,4.1232513581930523E-6,4.1232513581930523E-6]
[{"$f":"ROW()","v":980},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ378*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":981},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ379*$AY$19","v":1.4558212916034687E-2},1.4558212916034688E-2,1.455821291603469E-2,1.455821291603469E-2,1.455821291603469E-2]
[{"$f":"ROW()","v":982},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ380*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":983},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ381*$AY$19","v":1.0839002566952701E-4},0,0,0,0]
[{"$f":"ROW()","v":984},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ382*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":985},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ383*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":986},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ384*$AY$19","v":6.9029268344528074E-3},0,0,0,0]
[{"$f":"ROW()","v":987},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":988},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":989},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ387*$AY$19","v":2.1573653027515214E-2},1.4562336167392881E-2,1.4562336167392883E-2,1.4562336167392883E-2,1.4562336167392883E-2]
[{"$f":"ROW()","v":990},"2005-09-30","Capex"]
[{"$f":"ROW()","v":991},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ389*$AY$19","v":7.3545004453337525E-6},7.3545004453337516E-6,7.3545004453337516E-6,7.3545004453337516E-6,7.3545004453337499E-6]
[{"$f":"ROW()","v":992},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ390*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":993},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ391*$AY$19","v":2.1114066617277166E-3},2.1114066617277166E-3,2.1114066617277162E-3,2.1114066617277162E-3,2.1114066617277162E-3]
[{"$f":"ROW()","v":994},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ392*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":995},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ393*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":996},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ394*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":997},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ395*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":998},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ396*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":999},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1000},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1001},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ399*$AY$19","v":2.1187611621730504E-3},2.1187611621730504E-3,2.11876116217305E-3,2.11876116217305E-3,2.11876116217305E-3]
[{"$f":"ROW()","v":1002},"2005-12-31","Capex"]
[{"$f":"ROW()","v":1003},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ401*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1004},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ402*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1005},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ403*$AY$19","v":9.4265422923494723E-4},9.4265422923494734E-4,9.4265422923494734E-4,9.4265422923494745E-4,9.4265422923494734E-4]
[{"$f":"ROW()","v":1006},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ404*$AY$19","v":7.1544131096176538E-4},7.1544131096176538E-4,7.1544131096176538E-4,7.1544131096176538E-4,7.1544131096176538E-4]
[{"$f":"ROW()","v":1007},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ405*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1008},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ406*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1009},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ407*$AY$19","v":6.033330256471139E-5},6.0333302564711397E-5,6.0333302564711397E-5,6.0333302564711404E-5,6.0333302564711404E-5]
[{"$f":"ROW()","v":1010},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ408*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1011},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1012},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1013},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ411*$AY$19","v":1.7184288427614242E-3},1.7184288427614242E-3,1.7184288427614242E-3,1.7184288427614242E-3,1.7184288427614242E-3]
[{"$f":"ROW()","v":1014},"2006-03-31","Capex"]
[{"$f":"ROW()","v":1015},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ413*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1016},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ414*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1017},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ415*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1018},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ416*$AY$19","v":5.5230835997111601E-4},5.5230835997111612E-4,5.5230835997111612E-4,5.5230835997111612E-4,5.5230835997111623E-4]
[{"$f":"ROW()","v":1019},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ417*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1020},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ418*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1021},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ419*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1022},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ420*$AY$19","v":1.4831473979805155E-2},3.7078684949512874E-3,0,0,0]
[{"$f":"ROW()","v":1023},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1024},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1025},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ423*$AY$19","v":1.538378233977627E-2},4.2601768549224038E-3,5.5230835997111612E-4,5.5230835997111612E-4,5.5230835997111623E-4]
[{"$f":"ROW()","v":1026},"2006-06-30","Capex"]
[{"$f":"ROW()","v":1027},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ425*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1028},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ426*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1029},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ427*$AY$19","v":9.3178449395139723E-3},9.3178449395139723E-3,9.3178449395139723E-3,9.3178449395139723E-3,9.3178449395139723E-3]
[{"$f":"ROW()","v":1030},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ428*$AY$19","v":4.9003915730638919E-3},4.9003915730638919E-3,4.9003915730638919E-3,4.9003915730638919E-3,4.9003915730638919E-3]
[{"$f":"ROW()","v":1031},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ429*$AY$19","v":2.3230320748329453E-2},1.1615160374164725E-2,0,0,0]
[{"$f":"ROW()","v":1032},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ430*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1033},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ431*$AY$19","v":7.9390944279094061E-4},7.9390944279094061E-4,7.9390944279094061E-4,7.9390944279094061E-4,7.9390944279094061E-4]
[{"$f":"ROW()","v":1034},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ432*$AY$19","v":4.2354386507339426E-3},2.1177193253669718E-3,0,0,0]
[{"$f":"ROW()","v":1035},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1036},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1037},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ435*$AY$19","v":4.2477905354432202E-2},2.8745025654900499E-2,1.5012145955368804E-2,1.5012145955368804E-2,1.5012145955368804E-2]
[{"$f":"ROW()","v":1038},"2006-09-30","Capex"]
[{"$f":"ROW()","v":1039},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ437*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1040},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ438*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1041},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ439*$AY$19","v":9.4512231196964298E-3},9.4512231196964315E-3,9.4512231196964315E-3,9.4512231196964315E-3,9.4512231196964315E-3]
[{"$f":"ROW()","v":1042},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ440*$AY$19","v":4.6904391937575701E-3},4.6904391937575701E-3,4.6904391937575701E-3,4.690439193757571E-3,4.690439193757571E-3]
[{"$f":"ROW()","v":1043},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ441*$AY$19","v":1.9058444569053905E-2},1.4293833426790426E-2,0,0,0]
[{"$f":"ROW()","v":1044},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ442*$AY$19","v":7.4403868045487445E-4},7.4403868045487434E-4,7.4403868045487434E-4,7.4403868045487445E-4,7.4403868045487445E-4]
[{"$f":"ROW()","v":1045},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ443*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1046},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ444*$AY$19","v":2.7751862758752463E-4},2.0813897069064352E-4,0,0,0]
[{"$f":"ROW()","v":1047},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1048},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1049},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ447*$AY$19","v":3.4221664190550311E-2},2.9387673391389948E-2,1.4885700993908877E-2,1.4885700993908877E-2,1.4885700993908877E-2]
[{"$f":"ROW()","v":1050},"2006-12-31","Capex"]
[{"$f":"ROW()","v":1051},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ449*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1052},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ450*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1053},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ451*$AY$19","v":4.5184989425273211E-3},4.5184989425273228E-3,4.5184989425273228E-3,4.5184989425273228E-3,4.5184989425273211E-3]
[{"$f":"ROW()","v":1054},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ452*$AY$19","v":4.9358646074887623E-3},4.9358646074887623E-3,4.9358646074887623E-3,4.9358646074887623E-3,4.9358646074887623E-3]
[{"$f":"ROW()","v":1055},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ453*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1056},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ454*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1057},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ455*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1058},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ456*$AY$19","v":2.9292942273677515E-4},{"$f":"BA456*$AY$19","v":2.9292942273677515E-4},{"$f":"BB456*$AY$19","v":0},{"$f":"BC456*$AY$19","v":0},{"$f":"BD456*$AY$19","v":0}]
[{"$f":"ROW()","v":1059},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ457*$AY$19","v":0},{"$f":"BA457*$AY$19","v":0},0,0,0]
[{"$f":"ROW()","v":1060},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ458*$AY$19","v":0},{"$f":"BA458*$AY$19","v":0},{"$f":"BB458*$AY$19","v":0},{"$f":"BC458*$AY$19","v":0},{"$f":"BD458*$AY$19","v":0}]
[{"$f":"ROW()","v":1061},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ459*$AY$19","v":9.7472929727528586E-3},9.7472929727528586E-3,9.4543635500160851E-3,9.4543635500160851E-3,9.4543635500160851E-3]
[{"$f":"ROW()","v":1062},"2007-03-31","Capex"]
[{"$f":"ROW()","v":1063},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ461*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1064},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ462*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1065},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ463*$AY$19","v":3.618764891622487E-4},3.618764891622487E-4,3.618764891622487E-4,3.618764891622487E-4,3.618764891622487E-4]
[{"$f":"ROW()","v":1066},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ464*$AY$19","v":1.5402399456549752E-2},1.5402399456549754E-2,1.5402399456549754E-2,1.5402399456549755E-2,1.5402399456549757E-2]
[{"$f":"ROW()","v":1067},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ465*$AY$19","v":5.0437464215258017E-4},5.0437464215258028E-4,1.260936605381451E-4,0,0]
[{"$f":"ROW()","v":1068},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ466*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1069},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ467*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1070},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ468*$AY$19","v":4.7679951889626543E-3},{"$f":"BA468*$AY$19","v":4.7679951889626534E-3},{"$f":"BB468*$AY$19","v":1.1919987972406638E-3},{"$f":"BC468*$AY$19","v":0},{"$f":"BD468*$AY$19","v":0}]
[{"$f":"ROW()","v":1071},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ469*$AY$19","v":0},{"$f":"BA469*$AY$19","v":0},0,0,0]
[{"$f":"ROW()","v":1072},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ470*$AY$19","v":0},{"$f":"BA470*$AY$19","v":0},{"$f":"BB470*$AY$19","v":0},{"$f":"BC470*$AY$19","v":0},{"$f":"BD470*$AY$19","v":0}]
[{"$f":"ROW()","v":1073},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ471*$AY$19","v":2.1036645776827238E-2},2.1036645776827238E-2,1.7082368403490811E-2,1.5764275945712003E-2,1.5764275945712006E-2]
[{"$f":"ROW()","v":1074},"2007-06-30","Capex"]
[{"$f":"ROW()","v":1075},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ473*$AY$19","v":4.493307784945509E-3},4.4933077849455081E-3,4.4933077849455081E-3,4.4933077849455081E-3,4.4933077849455081E-3]
[{"$f":"ROW()","v":1076},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ474*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1077},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ475*$AY$19","v":4.1015901626075945E-3},4.1015901626075945E-3,4.1015901626075954E-3,4.1015901626075954E-3,4.1015901626075954E-3]
[{"$f":"ROW()","v":1078},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ476*$AY$19","v":3.2573308417795052E-3},3.2573308417795052E-3,3.2573308417795052E-3,3.2573308417795052E-3,3.2573308417795052E-3]
[{"$f":"ROW()","v":1079},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ477*$AY$19","v":4.0779347955450891E-3},4.0779347955450891E-3,2.038967397772545E-3,0,0]
[{"$f":"ROW()","v":1080},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ478*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1081},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ479*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1082},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ480*$AY$19","v":1.8075539408674828E-2},{"$f":"BA480*$AY$19","v":1.8075539408674832E-2},{"$f":"BB480*$AY$19","v":9.0377697043374141E-3},{"$f":"BC480*$AY$19","v":0},{"$f":"BD480*$AY$19","v":0}]
[{"$f":"ROW()","v":1083},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ481*$AY$19","v":0},{"$f":"BA481*$AY$19","v":0},0,0,0]
[{"$f":"ROW()","v":1084},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ482*$AY$19","v":0},{"$f":"BA482*$AY$19","v":0},{"$f":"BB482*$AY$19","v":0},{"$f":"BC482*$AY$19","v":0},{"$f":"BD482*$AY$19","v":0}]
[{"$f":"ROW()","v":1085},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ483*$AY$19","v":3.4005702993552524E-2},3.4005702993552524E-2,2.2928965891442568E-2,1.1852228789332607E-2,1.1852228789332607E-2]
[{"$f":"ROW()","v":1086},"2007-09-30","Capex"]
[{"$f":"ROW()","v":1087},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ485*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1088},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ486*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1089},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ487*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1090},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ488*$AY$19","v":4.9135315093246486E-6},4.9135315093246477E-6,4.9135315093246477E-6,4.9135315093246469E-6,4.9135315093246477E-6]
[{"$f":"ROW()","v":1091},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ489*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1092},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ490*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1093},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ491*$AY$19","v":2.3226350577096379E-4},2.3226350577096376E-4,2.3226350577096373E-4,2.3226350577096373E-4,2.3226350577096371E-4]
[{"$f":"ROW()","v":1094},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ492*$AY$19","v":2.1529519919653701E-2},2.1529519919653701E-2,1.6147139939740277E-2,0,0]
[{"$f":"ROW()","v":1095},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1096},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1097},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ495*$AY$19","v":2.1766696956933989E-2},2.1766696956933989E-2,1.6384316977020565E-2,2.3717703728028838E-4,2.3717703728028835E-4]
[{"$f":"ROW()","v":1098},"2007-12-31","Capex"]
[{"$f":"ROW()","v":1099},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ497*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1100},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ498*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1101},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ499*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1102},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ500*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1103},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ501*$AY$19","v":3.2168863607121333E-3},3.2168863607121329E-3,3.2168863607121329E-3,0,0]
[{"$f":"ROW()","v":1104},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ502*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1105},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ503*$AY$19","v":3.6669739688807239E-5},3.6669739688807239E-5,3.6669739688807239E-5,3.6669739688807239E-5,3.6669739688807232E-5]
[{"$f":"ROW()","v":1106},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ504*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1107},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1108},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1109},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ507*$AY$19","v":3.2535561004009405E-3},3.2535561004009401E-3,3.2535561004009401E-3,3.6669739688807239E-5,3.6669739688807232E-5]
[{"$f":"ROW()","v":1110},"2008-03-31","Capex"]
[{"$f":"ROW()","v":1111},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ509*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1112},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ510*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1113},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ511*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1114},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ512*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1115},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ513*$AY$19","v":9.3358817095742417E-4},9.3358817095742417E-4,9.3358817095742438E-4,2.3339704273935615E-4,0]
[{"$f":"ROW()","v":1116},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ514*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1117},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ515*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1118},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ516*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1119},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1120},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1121},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ519*$AY$19","v":9.3358817095742417E-4},9.3358817095742417E-4,9.3358817095742438E-4,2.3339704273935615E-4,0]
[{"$f":"ROW()","v":1122},"2008-06-30","Capex"]
[{"$f":"ROW()","v":1123},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ521*$AY$19","v":5.4935178471796283E-5},5.4935178471796283E-5,5.4935178471796283E-5,5.4935178471796283E-5,5.4935178471796283E-5]
[{"$f":"ROW()","v":1124},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ522*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1125},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ523*$AY$19","v":8.6273604769739713E-3},8.6273604769739713E-3,8.6273604769739713E-3,8.6273604769739713E-3,8.6273604769739713E-3]
[{"$f":"ROW()","v":1126},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ524*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1127},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ525*$AY$19","v":7.1429250473098701E-3},7.1429250473098701E-3,7.1429250473098701E-3,3.571462523654935E-3,0]
[{"$f":"ROW()","v":1128},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ526*$AY$19","v":5.1560637818862552E-3},5.1560637818862561E-3,5.1560637818862561E-3,5.1560637818862561E-3,5.1560637818862569E-3]
[{"$f":"ROW()","v":1129},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ527*$AY$19","v":1.3389024541654796E-3},1.3389024541654796E-3,1.3389024541654796E-3,1.3389024541654794E-3,1.3389024541654794E-3]
[{"$f":"ROW()","v":1130},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ528*$AY$19","v":9.5442706573475485E-3},9.5442706573475485E-3,9.5442706573475485E-3,4.7721353286737751E-3,0]
[{"$f":"ROW()","v":1131},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1132},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1133},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ531*$AY$19","v":3.1864457596154916E-2},3.1864457596154916E-2,3.1864457596154916E-2,2.3520859743826211E-2,1.5177261891497502E-2]
[{"$f":"ROW()","v":1134},"2008-09-30","Capex"]
[{"$f":"ROW()","v":1135},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ533*$AY$19","v":1.5447619416311228E-4},1.5447619416311228E-4,1.5447619416311223E-4,1.5447619416311223E-4,1.544761941631122E-4]
[{"$f":"ROW()","v":1136},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ534*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1137},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ535*$AY$19","v":1.5100242002666694E-3},1.5100242002666694E-3,1.5100242002666694E-3,1.5100242002666694E-3,1.5100242002666694E-3]
[{"$f":"ROW()","v":1138},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ536*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1139},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ537*$AY$19","v":3.6741269669334949E-2},3.6741269669334949E-2,3.6741269669334949E-2,2.7555952252001213E-2,0]
[{"$f":"ROW()","v":1140},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ538*$AY$19","v":1.4454191432303356E-4},1.4454191432303356E-4,1.4454191432303356E-4,1.4454191432303356E-4,1.4454191432303356E-4]
[{"$f":"ROW()","v":1141},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ539*$AY$19","v":2.6613080306653173E-4},2.6613080306653173E-4,2.6613080306653173E-4,2.6613080306653173E-4,2.6613080306653173E-4]
[{"$f":"ROW()","v":1142},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ540*$AY$19","v":7.2039399440372391E-4},7.2039399440372391E-4,7.2039399440372402E-4,5.4029549580279302E-4,0]
[{"$f":"ROW()","v":1143},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1144},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1145},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ543*$AY$19","v":3.9536836775558026E-2},3.9536836775558026E-2,3.9536836775558026E-2,3.0171420859623356E-2,2.0751731118193468E-3]
[{"$f":"ROW()","v":1146},"2008-12-31","Capex"]
[{"$f":"ROW()","v":1147},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ545*$AY$19","v":9.3327594592467833E-4},9.3327594592467844E-4,9.3327594592467833E-4,9.3327594592467822E-4,9.3327594592467833E-4]
[{"$f":"ROW()","v":1148},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ546*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1149},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ547*$AY$19","v":4.7054363925374343E-3},4.7054363925374335E-3,4.7054363925374343E-3,4.7054363925374335E-3,4.7054363925374335E-3]
[{"$f":"ROW()","v":1150},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ548*$AY$19","v":1.1763086714375827E-4},1.1763086714375827E-4,1.1763086714375828E-4,1.1763086714375827E-4,1.1763086714375828E-4]
[{"$f":"ROW()","v":1151},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ549*$AY$19","v":3.9692887517907172E-2},3.9692887517907172E-2,3.9692887517907172E-2,3.9692887517907172E-2,0]
[{"$f":"ROW()","v":1152},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ550*$AY$19","v":3.4941955665364062E-3},3.4941955665364062E-3,3.4941955665364062E-3,3.4941955665364057E-3,3.4941955665364057E-3]
[{"$f":"ROW()","v":1153},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ551*$AY$19","v":1.5402580681446599E-3},1.5402580681446599E-3,1.5402580681446599E-3,1.5402580681446599E-3,1.5402580681446597E-3]
[{"$f":"ROW()","v":1154},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ552*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1155},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1156},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1157},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ555*$AY$19","v":5.0483684358194114E-2},5.0483684358194114E-2,5.0483684358194114E-2,5.0483684358194114E-2,1.0790796840286936E-2]
[{"$f":"ROW()","v":1158},"2009-03-31","Capex"]
[{"$f":"ROW()","v":1159},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ557*$AY$19","v":2.2110749107386196E-5},2.2110749107386192E-5,2.2110749107386196E-5,2.2110749107386192E-5,2.2110749107386192E-5]
[{"$f":"ROW()","v":1160},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ558*$AY$19","v":5.83411032123011E-4},5.83411032123011E-4,5.83411032123011E-4,5.83411032123011E-4,5.83411032123011E-4]
[{"$f":"ROW()","v":1161},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ559*$AY$19","v":1.0289052254025878E-2},1.028905225402588E-2,1.028905225402588E-2,1.028905225402588E-2,1.0289052254025882E-2]
[{"$f":"ROW()","v":1162},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ560*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1163},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ561*$AY$19","v":2.836176193549652E-2},2.836176193549652E-2,2.836176193549652E-2,2.8361761935496516E-2,7.0904404838741299E-3]
[{"$f":"ROW()","v":1164},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ562*$AY$19","v":8.0681137035480584E-3},8.0681137035480584E-3,8.0681137035480584E-3,8.0681137035480584E-3,8.0681137035480584E-3]
[{"$f":"ROW()","v":1165},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ563*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1166},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ564*$AY$19","v":2.6083547889961908E-2},2.6083547889961908E-2,2.6083547889961908E-2,2.6083547889961905E-2,6.5208869724904771E-3]
[{"$f":"ROW()","v":1167},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1168},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1169},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ567*$AY$19","v":7.3407997564262764E-2},7.3407997564262764E-2,7.3407997564262764E-2,7.340799756426275E-2,3.2574015195168948E-2]
[{"$f":"ROW()","v":1170},"2009-06-30","Capex"]
[{"$f":"ROW()","v":1171},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ569*$AY$19","v":2.1698516664181647E-5},2.1698516664181647E-5,2.1698516664181651E-5,2.1698516664181651E-5,2.1698516664181651E-5]
[{"$f":"ROW()","v":1172},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ570*$AY$19","v":2.4510342211962388E-5},2.4510342211962388E-5,2.4510342211962385E-5,2.4510342211962385E-5,2.4510342211962385E-5]
[{"$f":"ROW()","v":1173},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ571*$AY$19","v":2.8199287634044396E-4},2.8199287634044396E-4,2.8199287634044396E-4,2.8199287634044401E-4,2.8199287634044401E-4]
[{"$f":"ROW()","v":1174},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ572*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1175},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ573*$AY$19","v":5.1736663310880671E-2},5.1736663310880671E-2,5.1736663310880671E-2,5.1736663310880671E-2,2.5868331655440335E-2]
[{"$f":"ROW()","v":1176},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ574*$AY$19","v":5.4072226121813401E-2},5.4072226121813401E-2,5.4072226121813394E-2,5.4072226121813394E-2,5.4072226121813394E-2]
[{"$f":"ROW()","v":1177},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ575*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1178},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ576*$AY$19","v":1.1422971914807392E-2},1.1422971914807392E-2,1.142297191480739E-2,1.1422971914807392E-2,5.711485957403695E-3]
[{"$f":"ROW()","v":1179},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1180},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1181},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ579*$AY$19","v":0.11756006308271805},0.11756006308271805,0.11756006308271805,0.11756006308271805,8.5980245469874012E-2]
[{"$f":"ROW()","v":1182},"2009-09-30","Capex"]
[{"$f":"ROW()","v":1183},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ581*$AY$19","v":1.3009304033888633E-4},1.3009304033888633E-4,1.3009304033888633E-4,1.3009304033888633E-4,1.3009304033888633E-4]
[{"$f":"ROW()","v":1184},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ582*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1185},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ583*$AY$19","v":6.9367580677012403E-5},6.9367580677012403E-5,6.9367580677012403E-5,6.9367580677012403E-5,6.936758067701243E-5]
[{"$f":"ROW()","v":1186},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ584*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1187},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ585*$AY$19","v":4.6465024815258067E-4},4.6465024815258067E-4,4.6465024815258067E-4,4.6465024815258056E-4,3.4848768611443548E-4]
[{"$f":"ROW()","v":1188},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ586*$AY$19","v":1.1595480116987859E-2},1.1595480116987859E-2,1.1595480116987859E-2,1.1595480116987859E-2,1.1595480116987857E-2]
[{"$f":"ROW()","v":1189},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ587*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1190},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ588*$AY$19","v":9.2181831383593392E-3},9.2181831383593392E-3,9.2181831383593392E-3,9.2181831383593357E-3,6.9136373537695035E-3]
[{"$f":"ROW()","v":1191},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1192},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1193},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ591*$AY$19","v":2.1477774124515677E-2},2.1477774124515677E-2,2.1477774124515677E-2,2.1477774124515674E-2,1.9057065777887693E-2]
[{"$f":"ROW()","v":1194},"2009-12-31","Capex"]
[{"$f":"ROW()","v":1195},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ593*$AY$19","v":1.0829441121714005E-5},1.0829441121714005E-5,1.0829441121714005E-5,1.0829441121714005E-5,1.0829441121714005E-5]
[{"$f":"ROW()","v":1196},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ594*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1197},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ595*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1198},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ596*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1199},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ597*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1200},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ598*$AY$19","v":4.1588143563969594E-2},4.1588143563969594E-2,4.1588143563969594E-2,4.1588143563969594E-2,4.1588143563969608E-2]
[{"$f":"ROW()","v":1201},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ599*$AY$19","v":3.9865592498772171E-4},3.9865592498772171E-4,3.9865592498772171E-4,3.9865592498772171E-4,3.9865592498772171E-4]
[{"$f":"ROW()","v":1202},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ600*$AY$19","v":1.3066361221139635E-2},1.3066361221139635E-2,1.3066361221139633E-2,1.3066361221139635E-2,1.3066361221139635E-2]
[{"$f":"ROW()","v":1203},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1204},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1205},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ603*$AY$19","v":5.506399015121867E-2},5.506399015121867E-2,5.5063990151218663E-2,5.506399015121867E-2,5.506399015121867E-2]
[{"$f":"ROW()","v":1206},"2010-12-31","Capex"]
[{"$f":"ROW()","v":1207},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ605*$AY$19","v":-8.7887630118837518E-2},0,0,0,0]
[{"$f":"ROW()","v":1208},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ606*$AY$19","v":-5.5951708770206558E-3},0,0,0,0]
[{"$f":"ROW()","v":1209},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ607*$AY$19","v":-8.6643292221044194E-2},0,0,0,0]
[{"$f":"ROW()","v":1210},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ608*$AY$19","v":-1.2392403851604785E-2},0,0,0,0]
[{"$f":"ROW()","v":1211},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ609*$AY$19","v":-0.11796542109308336},0,0,0,0]
[{"$f":"ROW()","v":1212},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ610*$AY$19","v":-0.37341565980402963},0,0,0,0]
[{"$f":"ROW()","v":1213},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ611*$AY$19","v":1.5326685108569644E-3},1.5326685108569644E-3,1.5326685108569644E-3,1.5326685108569644E-3,1.5326685108569642E-3]
[{"$f":"ROW()","v":1214},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ612*$AY$19","v":-1.4057180271962666},0,0,0,0]
[{"$f":"ROW()","v":1215},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1216},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ614*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1217},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ615*$AY$19","v":-2.0880849366510295},1.5326685108569644E-3,1.5326685108569644E-3,1.5326685108569644E-3,1.5326685108569642E-3]
[{"$f":"ROW()","v":1218},"2011-12-31","Capex"]
[{"$f":"ROW()","v":1219},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ617*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1220},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ618*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1221},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ619*$AY$19","v":-0.31777256492609851},0,0,0,0]
[{"$f":"ROW()","v":1222},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ620*$AY$19","v":-6.0771209367978755E-3},0,0,0,0]
[{"$f":"ROW()","v":1223},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ621*$AY$19","v":-0.3399956845380272},0,0,0,0]
[{"$f":"ROW()","v":1224},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ622*$AY$19","v":-0.28766373096420161},0,0,0,0]
[{"$f":"ROW()","v":1225},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ623*$AY$19","v":-1.4585090248314897E-3},0,0,0,0]
[{"$f":"ROW()","v":1226},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ624*$AY$19","v":-0.7149608959398237},0,0,0,0]
[{"$f":"ROW()","v":1227},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1228},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1229},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ627*$AY$19","v":-1.6679285063297806},0,0,0,0]
[{"$f":"ROW()","v":1230},"2012-12-31","Capex"]
[{"$f":"ROW()","v":1231},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ629*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1232},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ630*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1233},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ631*$AY$19","v":3.6570222653696752E-3},3.6570222653696744E-3,3.6570222653696752E-3,3.6570222653696757E-3,3.6570222653696752E-3]
[{"$f":"ROW()","v":1234},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ632*$AY$19","v":-4.2655702054355399E-3},0,0,0,0]
[{"$f":"ROW()","v":1235},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ633*$AY$19","v":1.3050049399748638E-2},1.3050049399748638E-2,1.3050049399748636E-2,1.3050049399748638E-2,1.3050049399748638E-2]
[{"$f":"ROW()","v":1236},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ634*$AY$19","v":-5.1186842465226461E-3},0,0,0,0]
[{"$f":"ROW()","v":1237},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ635*$AY$19","v":-1.0237368493045298E-3},0,0,0,0]
[{"$f":"ROW()","v":1238},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ636*$AY$19","v":-0.14490803808614661},0,0,0,0]
[{"$f":"ROW()","v":1239},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1240},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1241},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ639*$AY$19","v":-0.13860895772229101},1.6707071665118312E-2,1.6707071665118308E-2,1.6707071665118312E-2,1.6707071665118312E-2]
[{"$f":"ROW()","v":1242},"2013-12-31","Capex"]
[{"$f":"ROW()","v":1243},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ641*$AY$19","v":3.9366769623043056E-4},3.9366769623043056E-4,3.9366769623043056E-4,3.9366769623043051E-4,3.9366769623043051E-4]
[{"$f":"ROW()","v":1244},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ642*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1245},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ643*$AY$19","v":1.6441883703636199E-2},1.6441883703636199E-2,1.6441883703636202E-2,1.6441883703636202E-2,1.6441883703636202E-2]
[{"$f":"ROW()","v":1246},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ644*$AY$19","v":4.8776299462131266E-3},4.8776299462131266E-3,4.8776299462131266E-3,4.8776299462131266E-3,4.8776299462131257E-3]
[{"$f":"ROW()","v":1247},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ645*$AY$19","v":3.7194515515831271E-2},3.7194515515831271E-2,3.7194515515831271E-2,3.7194515515831271E-2,3.7194515515831264E-2]
[{"$f":"ROW()","v":1248},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ646*$AY$19","v":-2.6914712636016002E-3},0,0,0,0]
[{"$f":"ROW()","v":1249},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ647*$AY$19","v":2.2826446554110428E-2},2.2826446554110428E-2,2.2826446554110428E-2,2.2826446554110428E-2,2.2826446554110428E-2]
[{"$f":"ROW()","v":1250},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ648*$AY$19","v":4.849053100430168E-2},4.849053100430168E-2,4.8490531004301674E-2,4.849053100430168E-2,4.849053100430168E-2]
[{"$f":"ROW()","v":1251},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1252},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1253},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ651*$AY$19","v":0.12753320315672154},0.13022467442032312,0.13022467442032312,0.13022467442032312,0.13022467442032312]
[{"$f":"ROW()","v":1254},"2014-12-31","Capex"]
[{"$f":"ROW()","v":1255},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ653*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1256},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ654*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1257},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ655*$AY$19","v":2.4835733404573648E-2},2.4835733404573651E-2,2.4835733404573651E-2,2.4835733404573651E-2,2.4835733404573651E-2]
[{"$f":"ROW()","v":1258},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ656*$AY$19","v":6.6313821846724292E-3},6.63138218467243E-3,6.63138218467243E-3,6.63138218467243E-3,6.63138218467243E-3]
[{"$f":"ROW()","v":1259},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ657*$AY$19","v":0.1236257578151688},0.1236257578151688,0.1236257578151688,0.1236257578151688,0.12362575781516878]
[{"$f":"ROW()","v":1260},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ658*$AY$19","v":0},0,0,0,0]
[{"$f":"ROW()","v":1261},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ659*$AY$19","v":3.7752751856845446E-4},3.7752751856845451E-4,3.7752751856845451E-4,3.7752751856845457E-4,3.7752751856845462E-4]
[{"$f":"ROW()","v":1262},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ660*$AY$19","v":6.457832363038039E-3},6.457832363038039E-3,6.457832363038039E-3,6.4578323630380399E-3,6.457832363038039E-3]
[{"$f":"ROW()","v":1263},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1264},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":1265},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ663*$AY$19","v":0.16192823328602138},0.16192823328602138,0.16192823328602138,0.16192823328602138,0.16192823328602135]
[{"$f":"ROW()","v":1266},"2015-12-31"]
[{"$f":"ROW()","v":1267},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA665*$AY$19","v":3.9323184091504496E-2},3.9323184091504496E-2,3.9323184091504496E-2,3.9323184091504496E-2]
[{"$f":"ROW()","v":1268},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA666*$AY$19","v":0},0,0,0]
[{"$f":"ROW()","v":1269},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA667*$AY$19","v":2.975240777466243E-2},2.9752407774662433E-2,2.9752407774662433E-2,2.9752407774662433E-2]
[{"$f":"ROW()","v":1270},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA668*$AY$19","v":9.3818486635176106E-3},9.3818486635176106E-3,9.3818486635176106E-3,9.3818486635176106E-3]
[{"$f":"ROW()","v":1271},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA669*$AY$19","v":2.2915706609066614E-2},2.2915706609066614E-2,2.2915706609066614E-2,2.2915706609066614E-2]
[{"$f":"ROW()","v":1272},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA670*$AY$19","v":7.3191396142467755E-3},7.3191396142467755E-3,7.3191396142467755E-3,7.3191396142467747E-3]
[{"$f":"ROW()","v":1273},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA671*$AY$19","v":3.4877912452615364E-3},3.4877912452615364E-3,3.4877912452615368E-3,3.4877912452615368E-3]
[{"$f":"ROW()","v":1274},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA672*$AY$19","v":4.8434579952059867E-2},4.8434579952059867E-2,4.8434579952059867E-2,4.8434579952059867E-2]
[{"$f":"ROW()","v":1275},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1276},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":1277},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA675*$AY$19","v":0.16061465795031932},0.16061465795031932,0.16061465795031932,0.16061465795031932]
[{"$f":"ROW()","v":1278},"2016-12-31"]
[{"$f":"ROW()","v":1279},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB677*$AY$19","v":1.9391894730972772E-2},1.9391894730972772E-2,1.9391894730972772E-2]
[{"$f":"ROW()","v":1280},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB678*$AY$19","v":1.105101192267105E-2},1.105101192267105E-2,1.1051011922671052E-2]
[{"$f":"ROW()","v":1281},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB679*$AY$19","v":2.591371599430127E-2},2.591371599430127E-2,2.5913715994301277E-2]
[{"$f":"ROW()","v":1282},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB680*$AY$19","v":0},0,0]
[{"$f":"ROW()","v":1283},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB681*$AY$19","v":1.5874702434585049E-2},1.5874702434585053E-2,1.5874702434585053E-2]
[{"$f":"ROW()","v":1284},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB682*$AY$19","v":2.5919639657617671E-3},2.5919639657617671E-3,2.5919639657617671E-3]
[{"$f":"ROW()","v":1285},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB683*$AY$19","v":0},0,0]
[{"$f":"ROW()","v":1286},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB684*$AY$19","v":7.1952244705249897E-3},7.1952244705249906E-3,7.1952244705249906E-3]
[{"$f":"ROW()","v":1287},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1288},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":1289},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB687*$AY$19","v":8.2018513518816907E-2},8.2018513518816907E-2,8.2018513518816907E-2]
[{"$f":"ROW()","v":1290},"2017-12-31"]
[{"$f":"ROW()","v":1291},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC689*$AY$19","v":2.3022941505564691E-3},2.3022941505564695E-3]
[{"$f":"ROW()","v":1292},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC690*$AY$19","v":0},0]
[{"$f":"ROW()","v":1293},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC691*$AY$19","v":0},0]
[{"$f":"ROW()","v":1294},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC692*$AY$19","v":1.4964911978617048E-2},1.4964911978617049E-2]
[{"$f":"ROW()","v":1295},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC693*$AY$19","v":9.7147127171762129E-3},9.7147127171762111E-3]
[{"$f":"ROW()","v":1296},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC694*$AY$19","v":2.4540831026180964E-3},2.4540831026180964E-3]
[{"$f":"ROW()","v":1297},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC695*$AY$19","v":0},0]
[{"$f":"ROW()","v":1298},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC696*$AY$19","v":3.6245016812210496E-3},3.6245016812210496E-3]
[{"$f":"ROW()","v":1299},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1300},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":1301},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC699*$AY$19","v":3.3060503630188871E-2},3.3060503630188871E-2]
[{"$f":"ROW()","v":1302},"2018-12-31"]
[{"$f":"ROW()","v":1303},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD701*$AY$19","v":0}]
[{"$f":"ROW()","v":1304},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD702*$AY$19","v":0}]
[{"$f":"ROW()","v":1305},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD703*$AY$19","v":6.4982252399456352E-3}]
[{"$f":"ROW()","v":1306},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD704*$AY$19","v":1.0744039369263525E-2}]
[{"$f":"ROW()","v":1307},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD705*$AY$19","v":2.2424407051480212E-3}]
[{"$f":"ROW()","v":1308},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD706*$AY$19","v":2.0776205256852298E-3}]
[{"$f":"ROW()","v":1309},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD707*$AY$19","v":0}]
[{"$f":"ROW()","v":1310},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD708*$AY$19","v":2.5889297723007501E-3}]
[{"$f":"ROW()","v":1311},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD709*$AY$19","v":0}]
[{"$f":"ROW()","v":1312},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD710*$AY$19","v":0}]
[{"$f":"ROW()","v":1313},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD711*$AY$19","v":2.4151255612343162E-2}]
[{"$f":"ROW()","v":1314},"2019-12-31"]
[{"$f":"ROW()","v":1315},"Pipeline and laterals"]
[{"$f":"ROW()","v":1316},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":1317},"Compressor stations"]
[{"$f":"ROW()","v":1318},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":1319},"SCADA and communications"]
[{"$f":"ROW()","v":1320},"Cathodic protection"]
[{"$f":"ROW()","v":1321},"Maintenance bases and depots"]
[{"$f":"ROW()","v":1322},"Other assets"]
[{"$f":"ROW()","v":1323},"Equity Raising Cost"]
[{"$f":"ROW()","v":1324},"Non-depreciable assets"]
[{"$f":"ROW()","v":1325},"Total"]
[{"$f":"ROW()","v":1326}]
[{"$f":"ROW()","v":1327},"Opex Sheet Inputs"]
[{"$f":"ROW()","v":1328},"Opex"]
[{"$f":"ROW()","v":1329},"Date of Dollar Value",null,null,null,null,"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31","2013-12-31",{"$f":"$D$15","v":"2018-12-31"},{"$f":"$D$15","v":"2018-12-31"},"2018-12-31","2018-12-31","2018-12-31"]
[{"$f":"ROW()","v":1330},"Total APA Operations & GGT Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.993825776923305,16.626249186544211,17.438696479738635,18.347157158396932,19.255245924069854,10.775624190948013,11.177424656699767,11.57044932934547,11.138633157309934,10.830574608094443]
[{"$f":"ROW()","v":1331},"Management Fees - APA Operations & APA Commercial",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0489540318051152,3.1649015097425726,3.2486418332590303,3.3362772741126729,3.4241909348199866,2.4367287681169736,2.4737842100831715,2.4768355222029683,2.4768355222029674,2.4768355222029674]
[{"$f":"ROW()","v":1332},"Other Charges - Sixth Schedule",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1878362282759237E-3,2.1441721488772731E-3,2.1956322804503273E-3,2.248327455181135E-3,2.3022873141054813E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1333},"ERA Standing Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.15,0.15,0.22500000000000001,0.3,0,0,0,0,0]
[{"$f":"ROW()","v":1334},"ERA Service Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0,0,0.125,0.25,0,0,0,0,0]
[{"$f":"ROW()","v":1335},"Asymmetric Risk",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1336},"Insurance",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001,0.50600000000000001]
[{"$f":"ROW()","v":1337},"Pipeline Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.209461457992248,12.248426502143712,12.29039144803947,12.324183891721756,12.368636393920134]
[{"$f":"ROW()","v":1338},"Major Expenditure Jobs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56000000000000005,0.48,0.67000000000000015,0.2,0.5]
[{"$f":"ROW()","v":1339},"Commercial Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61400719557977035,0.61596672651955831,0.61807712089123168,0.61977652455850529,0.62201201678764573]
[{"$f":"ROW()","v":1340},"Regulatory Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85303235504330166,0.35670513156434097,0.36046605472188503,0.96431724003521035,1.5682608537960554,1.0971267769652837,0.85272855026546535,0.60003317084630536,0.82833013500042796,1.3403143230947752,0.67600000000000005,0.67600000000000005,0.67600000000000005,0.67600000000000005,0.67600000000000005]
[{"$f":"ROW()","v":1341},"Corporate Costs",null,null,null,null,0.43254399999999998,0.43254399999999998,0.43254399999999998,0.43254399999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.520621,0.520621,0.520621,0.520621,0.449492,0.449492,0.449492,0.449492,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.509239,0.509239,0.509239,0.509239,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.54839400000000005,0.54839400000000005,0.54839400000000005,0.54839400000000005,5.7721301930820479,5.8262309480233121,5.7956938074282442,5.8578577151634885,5.9989308777029962,3.7993420752584157,3.7993420752584166,3.7993420752584175,3.7993420752584166,3.7993420752584166,2.965465979566309,2.9749299115522545,2.985122467531597,2.9933300647668242,3.0041268049366869]
[{"$f":"ROW()","v":1342},"Total",null,null,null,null,2.7762246450000001,2.7762246450000001,2.7762246450000001,2.7762246450000001,3.0598038500000002,3.0598038500000002,3.0598038500000002,3.0598038500000002,3.5108978350000002,3.5108978350000002,3.5108978350000002,3.5108978350000002,4.0923068225000003,4.0923068225000003,4.0923068225000003,4.0923068225000003,3.5883263925948254,3.5883263925948254,3.5883263925948254,3.5883263925948254,4.4764999999999997,4.4764999999999997,4.4764999999999997,4.4764999999999997,4.2232500000000002,4.2232500000000002,4.2232500000000002,4.2232500000000002,4.1894999999999998,4.1894999999999998,4.1894999999999998,4.1894999999999998,4.7157499999999999,4.7157499999999999,4.7157499999999999,4.7157499999999999,5.0865,5.0865,5.0865,5.0865,29.972130193082045,26.126230948023313,26.995693807428243,28.857857715163487,30.798930877702997,18.614821811288685,18.809279492306818,18.952660097653162,18.749140889771745,18.953066528650602,{"$f":"SUM(BE1337:BE1341)","v":17.024934633138329},{"$f":"SUM(BF1337:BF1341)","v":16.995323140215525},17.239591036462301,16.813290481047083,17.170775215644468]
[{"$f":"ROW()","v":1343},"Opex [m$ nominal]"]
[{"$f":"ROW()","v":1344},"Date of Dollar Value",null,null,null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":1345},"Total APA Operations & GGT Cost",null,null,null,null,{"$f":"G1330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.993825776923305,16.626249186544211,17.438696479738635,18.347157158396932,19.255245924069854,{"$f":"AZ1330*$AX$19/AZ$19","v":11.120727950580934},11.703813403554602,12.292231217215008,12.00624648280321,11.823622221270476]
[{"$f":"ROW()","v":1346},"Management Fees - APA Operations & APA Commercial",null,null,null,null,{"$f":"G1331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0489540318051152,3.1649015097425726,3.2486418332590303,3.3362772741126729,3.4241909348199866,2.5147682620879377,2.5902844067142832,2.6313442165735372,2.6697618421355092,2.7039347937148435]
[{"$f":"ROW()","v":1347},"Other Charges - Sixth Schedule",null,null,null,null,{"$f":"G1332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1878362282759237E-3,2.1441721488772731E-3,2.1956322804503273E-3,2.248327455181135E-3,2.3022873141054813E-3,0,0,0,0,0]
[{"$f":"ROW()","v":1348},"ERA Standing Costs",null,null,null,null,{"$f":"G1333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.15,0.15,0.22500000000000001,0.3,0,0,0,0,0]
[{"$f":"ROW()","v":1349},"ERA Service Costs",null,null,null,null,{"$f":"G1334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0,0,0.125,0.25,0,0,0,0,0]
[{"$f":"ROW()","v":1350},"Asymmetric Risk",null,null,null,null,{"$f":"G1335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1351},"Insurance",null,null,null,null,{"$f":"G1336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52220532595419833,0.52982952371312964,0.53756503475934125,0.54541348426682745,0.5523947768654428]
[{"$f":"ROW()","v":1352},"Pipeline Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE1337*$BD$19/BE$19","v":12.365742564654548},12.5639930027967,12.76840922766773,12.967400986283204,13.180754950444431]
[{"$f":"ROW()","v":1353},"Major Expenditure Jobs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE1338*$BD$19/BE$19","v":0.56716800000000001},0.49236664319999995,0.69605872349183995,0.21043829109030907,0.53282975304066249]
[{"$f":"ROW()","v":1354},"Commercial Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE1339*$BD$19/BE$19","v":0.62186648768319142},0.63183639470693187,0.64211637580158554,0.65212356342991418,0.66285301858657142]
[{"$f":"ROW()","v":1355},"Regulatory Costs",null,null,null,null,{"$f":"G1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85303235504330166,0.35670513156434097,0.36046605472188503,0.96431724003521035,1.5682608537960554,{"$f":"AZ1340*$AX$19/AZ$19","v":1.1322637276249705},0.89288688071885181,0.63746413506472699,0.8928506423988043,1.4632067814930738,{"$f":"BE1340*$BD$19/BE$19","v":0.68465280000000006},0.69341635584000005,0.70229208519475195,0.71128142388524473,0.72038582611097579]
[{"$f":"ROW()","v":1356},"Corporate Costs",null,null,null,null,{"$f":"G1341","v":0.43254399999999998},0.43254399999999998,0.43254399999999998,0.43254399999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.520621,0.520621,0.520621,0.520621,0.449492,0.449492,0.449492,0.449492,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.509239,0.509239,0.509239,0.509239,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.54839400000000005,0.54839400000000005,0.54839400000000005,0.54839400000000005,5.7721301930820479,5.8262309480233121,5.7956938074282442,5.8578577151634885,5.9989308777029962,3.9210210806755361,3.9782679884533994,4.0363507010848201,4.0952814213206556,4.1477010235135596,{"$f":"BE1341*$BD$19/BE$19","v":3.0034239441047577},3.0515755298047007,3.1012246779356034,3.1495563174938734,3.2013762871544986]
[{"$f":"ROW()","v":1357},"Total",null,null,null,null,2.7762246450000001,2.7762246450000001,2.7762246450000001,2.7762246450000001,3.0598038500000002,3.0598038500000002,3.0598038500000002,3.0598038500000002,3.5108978350000002,3.5108978350000002,3.5108978349999997,3.5108978350000002,4.0923068225000003,4.0923068225000003,4.0923068225000003,4.0923068225000003,3.5883263925948254,3.5883263925948254,3.5883263925948254,3.5883263925948254,4.4764999999999997,4.4764999999999997,4.4764999999999997,4.4764999999999997,4.2232500000000002,4.2232500000000002,4.2232500000000002,4.2232500000000002,4.1894999999999998,4.1894999999999998,4.1894999999999998,4.1894999999999998,4.7157499999999999,4.7157499999999999,4.7157499999999999,4.7157499999999999,5.0865,5.0865,5.0865,5.0865,{"$f":"SUM(AU1345:AU1356)","v":29.972130193082045},26.126230948023313,26.995693807428243,28.85785771516349,30.798930877702997,19.210986346923576,19.695082203154264,20.134955304697435,20.209553872925007,20.690859596857393,{"$f":"SUM(BE1345:BE1356)","v":17.2428537964425},{"$f":"SUM(BF1345:BF1356)","v":17.433187926348332},17.910101090091512,17.690800582182547,18.298199835337137]
[{"$f":"ROW()","v":1358},"Non-Depreciable Asset Values"]
[{"$f":"ROW()","v":1359},"As per previous AA model $"]
[{"$f":"ROW()","v":1360},"Date of Dollar Value",null,null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":1361},"Annual amount"]
[{"$f":"ROW()","v":1362},"Closing Linepack",null,null,null,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1363},"Working Capital",null,null,null,5.8267037152173904,7.2934765912087922,7.2934765912087922,7.2141996717391308,7.2141996717391308,10.315304600000001,10.201949604395605,10.091058847826087,10.091058847826087,7.5814846899999999,7.4981716714285707,7.4166698054347817,7.4166698054347817,13.253984879999999,13.108336694505494,12.965854773913042,12.965854773913042,10.133768537000753,10.133768537000753,10.023618878989875,10.023618878989875,9.7439999999999998,9.6369230769230771,9.5321739130434793,9.5321739130434793,11.076499999999999,10.95478021978022,10.83570652173913,10.83570652173913,11.093999999999999,10.972087912087911,10.852826086956521,10.852826086956521,10.124010989010989,10.124010989010989,10.013967391304348,10.013967391304348,11.032999999999999,10.911758241758241,10.793152173913043,10.793152173913043,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608]
[{"$f":"ROW()","v":1364},"Total",null,null,null,{"$f":"SUM(F1362:F1363)","v":10.326703715217391},{"$f":"SUM(G1362:G1363)","v":11.793476591208792},11.793476591208792,11.714199671739131,11.714199671739131,14.815304600000001,14.701949604395605,14.591058847826087,14.591058847826087,12.08148469,11.998171671428571,11.916669805434783,11.916669805434783,17.753984879999997,17.608336694505496,17.465854773913044,17.465854773913044,14.633768537000753,14.633768537000753,14.523618878989875,14.523618878989875,14.244,14.136923076923077,14.032173913043479,14.032173913043479,15.576499999999999,15.45478021978022,15.33570652173913,15.33570652173913,15.593999999999999,15.472087912087911,15.352826086956521,15.352826086956521,14.624010989010989,14.624010989010989,14.513967391304348,14.513967391304348,15.532999999999999,15.411758241758241,15.293152173913043,15.293152173913043,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608]
[{"$f":"ROW()","v":1365},"Periodic amount (quarterly or annual)"]
[{"$f":"ROW()","v":1366},"Date of Dollar Value",null,null,null,"OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD",{"$f":"$D$19","v":"31/12/2018"},"31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018","31/12/2018"]
[{"$f":"ROW()","v":1367},"Closing Linepack",null,null,null,{"$f":"F1362*F$12","v":1.125},1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,0,0,0,0,{"$f":"AY1362*AY$12","v":0},{"$f":"AZ1362*AZ$12*AZ$19","v":0},{"$f":"BA1362*BA$12*BA$19","v":0},{"$f":"BB1362*BB$12*BB$19","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1368},"Working Capital",null,null,null,{"$f":"F1363*F$12","v":1.4566759288043476},1.8233691478021981,1.8233691478021981,1.8035499179347827,1.8035499179347827,2.5788261500000003,2.5504874010989012,2.5227647119565217,2.5227647119565217,1.8953711725,1.8745429178571427,1.8541674513586954,1.8541674513586954,3.3134962199999998,3.2770841736263736,3.2414636934782606,3.2414636934782606,2.5334421342501883,2.5334421342501883,2.5059047197474689,2.5059047197474689,2.4359999999999999,2.4092307692307693,2.3830434782608698,2.3830434782608698,2.7691249999999998,2.7386950549450551,2.7089266304347825,2.7089266304347825,2.7734999999999999,2.7430219780219778,2.7132065217391301,2.7132065217391301,2.5310027472527472,2.5310027472527472,2.503491847826087,2.503491847826087,2.7582499999999999,2.7279395604395602,2.6982880434782608,2.6982880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,{"$f":"AY1363*AY$12","v":3.8232880434782608},{"$f":"AZ1363*AZ$12*AZ$19","v":3.9932048746130082},{"$f":"BA1363*BA$12*BA$19","v":3.9357430264271724},{"$f":"BB1363*BB$12*BB$19","v":3.8791080489130425},3.8232880434782608,3.7749684473521534,3.7272595254266916,3.6801535598604778,3.6336429303519733,3.5877201129067666,3.5423776786204257]
[{"$f":"ROW()","v":1369},"Total",null,null,null,{"$f":"SUM(F1367:F1368)","v":2.5816759288043478},{"$f":"SUM(G1367:G1368)","v":2.9483691478021981},{"$f":"SUM(H1367:H1368)","v":2.9483691478021981},{"$f":"SUM(I1367:I1368)","v":2.9285499179347827},{"$f":"SUM(J1367:J1368)","v":2.9285499179347827},{"$f":"SUM(K1367:K1368)","v":3.7038261500000003},{"$f":"SUM(L1367:L1368)","v":3.6754874010989012},{"$f":"SUM(M1367:M1368)","v":3.6477647119565217},{"$f":"SUM(N1367:N1368)","v":3.6477647119565217},{"$f":"SUM(O1367:O1368)","v":3.0203711725},{"$f":"SUM(P1367:P1368)","v":2.9995429178571427},{"$f":"SUM(Q1367:Q1368)","v":2.9791674513586957},{"$f":"SUM(R1367:R1368)","v":2.9791674513586957},{"$f":"SUM(S1367:S1368)","v":4.4384962199999993},{"$f":"SUM(T1367:T1368)","v":4.4020841736263741},{"$f":"SUM(U1367:U1368)","v":4.366463693478261},{"$f":"SUM(V1367:V1368)","v":4.366463693478261},{"$f":"SUM(W1367:W1368)","v":3.6584421342501883},{"$f":"SUM(X1367:X1368)","v":3.6584421342501883},{"$f":"SUM(Y1367:Y1368)","v":3.6309047197474689},{"$f":"SUM(Z1367:Z1368)","v":3.6309047197474689},{"$f":"SUM(AA1367:AA1368)","v":3.5609999999999999},{"$f":"SUM(AB1367:AB1368)","v":3.5342307692307693},{"$f":"SUM(AC1367:AC1368)","v":3.5080434782608698},{"$f":"SUM(AD1367:AD1368)","v":3.5080434782608698},{"$f":"SUM(AE1367:AE1368)","v":3.8941249999999998},{"$f":"SUM(AF1367:AF1368)","v":3.8636950549450551},{"$f":"SUM(AG1367:AG1368)","v":3.8339266304347825},{"$f":"SUM(AH1367:AH1368)","v":3.8339266304347825},{"$f":"SUM(AI1367:AI1368)","v":3.8984999999999999},{"$f":"SUM(AJ1367:AJ1368)","v":3.8680219780219778},{"$f":"SUM(AK1367:AK1368)","v":3.8382065217391301},{"$f":"SUM(AL1367:AL1368)","v":3.8382065217391301},{"$f":"SUM(AM1367:AM1368)","v":3.6560027472527472},{"$f":"SUM(AN1367:AN1368)","v":3.6560027472527472},{"$f":"SUM(AO1367:AO1368)","v":3.628491847826087},{"$f":"SUM(AP1367:AP1368)","v":3.628491847826087},{"$f":"SUM(AQ1367:AQ1368)","v":3.8832499999999999},{"$f":"SUM(AR1367:AR1368)","v":3.8529395604395602},{"$f":"SUM(AS1367:AS1368)","v":3.8232880434782608},{"$f":"SUM(AT1367:AT1368)","v":3.8232880434782608},{"$f":"SUM(AU1367:AU1368)","v":3.8232880434782608},{"$f":"SUM(AV1367:AV1368)","v":3.8232880434782608},{"$f":"SUM(AW1367:AW1368)","v":3.8232880434782608},{"$f":"SUM(AX1367:AX1368)","v":3.8232880434782608},{"$f":"SUM(AY1367:AY1368)","v":3.8232880434782608},{"$f":"SUM(AZ1367:AZ1368)","v":3.9932048746130082},{"$f":"SUM(BA1367:BA1368)","v":3.9357430264271724},{"$f":"SUM(BB1367:BB1368)","v":3.8791080489130425},{"$f":"SUM(BC1367:BC1368)","v":3.8232880434782608},{"$f":"SUM(BD1367:BD1368)","v":3.7749684473521534},{"$f":"SUM(BE1367:BE1368)","v":3.7272595254266916},{"$f":"SUM(BF1367:BF1368)","v":3.6801535598604778},{"$f":"SUM(BG1367:BG1368)","v":3.6336429303519733},{"$f":"SUM(BH1367:BH1368)","v":3.5877201129067666},{"$f":"SUM(BI1367:BI1368)","v":3.5423776786204257}]
[{"$f":"ROW()","v":1370},"Variation",null,null,null,{"$f":"F1369-E1369","v":2.5816759288043478},{"$f":"G1369-F1369","v":0.36669321899785023},{"$f":"H1369-G1369","v":0},{"$f":"I1369-H1369","v":-1.9819229867415356E-2},{"$f":"J1369-I1369","v":0},{"$f":"K1369-J1369","v":0.77527623206521756},{"$f":"L1369-K1369","v":-2.8338748901099109E-2},{"$f":"M1369-L1369","v":-2.7722689142379409E-2},{"$f":"N1369-M1369","v":0},{"$f":"O1369-N1369","v":-0.62739353945652176},{"$f":"P1369-O1369","v":-2.0828254642857313E-2},{"$f":"Q1369-P1369","v":-2.0375466498447015E-2},{"$f":"R1369-Q1369","v":0},{"$f":"S1369-R1369","v":1.4593287686413037},{"$f":"T1369-S1369","v":-3.6412046373625273E-2},{"$f":"U1369-T1369","v":-3.5620480148113032E-2},{"$f":"V1369-U1369","v":0},{"$f":"W1369-V1369","v":-0.70802155922807275},{"$f":"X1369-W1369","v":0},{"$f":"Y1369-X1369","v":-2.7537414502719404E-2},{"$f":"Z1369-Y1369","v":0},{"$f":"AA1369-Z1369","v":-6.9904719747468924E-2},{"$f":"AB1369-AA1369","v":-2.6769230769230656E-2},{"$f":"AC1369-AB1369","v":-2.6187290969899468E-2},{"$f":"AD1369-AC1369","v":0},{"$f":"AE1369-AD1369","v":0.38608152173913002},{"$f":"AF1369-AE1369","v":-3.0429945054944785E-2},{"$f":"AG1369-AF1369","v":-2.9768424510272506E-2},{"$f":"AH1369-AG1369","v":0},{"$f":"AI1369-AH1369","v":6.4573369565217309E-2},{"$f":"AJ1369-AI1369","v":-3.0478021978022074E-2},{"$f":"AK1369-AJ1369","v":-2.9815456282847652E-2},{"$f":"AL1369-AK1369","v":0},{"$f":"AM1369-AL1369","v":-0.18220377448638292},{"$f":"AN1369-AM1369","v":0},{"$f":"AO1369-AN1369","v":-2.7510899426660185E-2},{"$f":"AP1369-AO1369","v":0},{"$f":"AQ1369-AP1369","v":0.25475815217391284},{"$f":"AR1369-AQ1369","v":-3.0310439560439661E-2},{"$f":"AS1369-AR1369","v":-2.9651516961299418E-2},{"$f":"AT1369-AS1369","v":0},{"$f":"AU1369-AT1369","v":0},{"$f":"AV1369-AU1369","v":0},{"$f":"AW1369-AV1369","v":0},{"$f":"AX1369-AW1369","v":0},{"$f":"AY1369-AX1369","v":0},{"$f":"AZ1369-(AY1369*AZ$19*1 + AY1369*0)","v":0},{"$f":"BA1369-AZ1369","v":-5.7461848185835773E-2},{"$f":"BB1369-BA1369","v":-5.6634977514129936E-2},{"$f":"BC1369-BB1369","v":-5.5820005434781717E-2},{"$f":"BD1369-BC1369","v":-4.8319596126107367E-2},{"$f":"BE1369-BD1369","v":-4.7708921925461834E-2},{"$f":"BF1369-BE1369","v":-4.7105965566213825E-2},{"$f":"BG1369-BF1369","v":-4.6510629508504486E-2},{"$f":"BH1369-BG1369","v":-4.5922817445206654E-2},{"$f":"BI1369-BH1369","v":-4.5342434286340882E-2}]

{"sheet":"Adjustments","index":4,"n_rows":116,"n_cols":58,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"Adjustments"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period"]
[{"$f":"ROW()","v":7},"Start Date","1999-01-01",{"$f":"C8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01",{"$f":"BA8+1","v":"2020-01-01"},{"$f":"BB8+1","v":"2021-01-01"},{"$f":"BC8+1","v":"2022-01-01"},{"$f":"BD8+1","v":"2023-01-01"},{"$f":"BE8+1","v":"2024-01-01"}]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C9-1","v":"1999-12-31"},{"$f":"D7+D9-1","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30",{"$f":"N7+N9-1","v":"2002-09-30"},"2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BB7+BB9-1","v":"2020-12-31"},"2021-12-31","2022-12-31","2023-12-31","2024-12-31"]
[{"$f":"ROW()","v":9},"Days",365,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[{"$f":"ROW()","v":10},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":1},{"$f":"ROUND(YEARFRAC(D7,D8),2)","v":0.25},{"$f":"ROUND(YEARFRAC(E7,E8),2)","v":0.25},{"$f":"ROUND(YEARFRAC(F7,F8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BB7,BB8),2)","v":1},1,1,1,1]
[{"$f":"ROW()","v":11},"Period End CPI",null,{"$f":"Inputs!G16","v":69.7},{"$f":"Inputs!H16","v":70.2},{"$f":"Inputs!I16","v":72.900000000000006},{"$f":"Inputs!J16","v":73.099999999999994},{"$f":"Inputs!K16","v":73.900000000000006},{"$f":"Inputs!L16","v":74.5},{"$f":"Inputs!M16","v":74.7},{"$f":"Inputs!N16","v":75.400000000000006},{"$f":"Inputs!O16","v":76.099999999999994},{"$f":"Inputs!P16","v":76.599999999999994},{"$f":"Inputs!Q16","v":77.099999999999994},{"$f":"Inputs!R16","v":77.599999999999994},{"$f":"Inputs!S16","v":78.599999999999994},{"$f":"Inputs!T16","v":78.599999999999994},{"$f":"Inputs!U16","v":79.099999999999994},{"$f":"Inputs!V16","v":79.5},{"$f":"Inputs!W16","v":80.2},{"$f":"Inputs!X16","v":80.599999999999994},{"$f":"Inputs!Y16","v":80.900000000000006},{"$f":"Inputs!Z16","v":81.5},{"$f":"Inputs!AA16","v":82.1},{"$f":"Inputs!AB16","v":82.6},{"$f":"Inputs!AC16","v":83.4},{"$f":"Inputs!AD16","v":83.8},{"$f":"Inputs!AE16","v":84.5},{"$f":"Inputs!AF16","v":85.9},{"$f":"Inputs!AG16","v":86.7},{"$f":"Inputs!AH16","v":86.6},{"$f":"Inputs!AI16","v":86.6},{"$f":"Inputs!AJ16","v":87.7},{"$f":"Inputs!AK16","v":88.3},{"$f":"Inputs!AL16","v":89.1},{"$f":"Inputs!AM16","v":90.3},{"$f":"Inputs!AN16","v":91.6},{"$f":"Inputs!AO16","v":92.7},{"$f":"Inputs!AP16","v":92.4},{"$f":"Inputs!AQ16","v":92.5},{"$f":"Inputs!AR16","v":92.9},{"$f":"Inputs!AS16","v":93.8},{"$f":"Inputs!AT16","v":94.3},{"$f":"Inputs!AU16","v":96.9},{"$f":"Inputs!AV16","v":99.8},{"$f":"Inputs!AW16","v":102},{"$f":"Inputs!AX16","v":104.8},{"$f":"Inputs!AY16","v":106.6},{"$f":"Inputs!AZ16","v":108.15635999999998},{"$f":"Inputs!BA16","v":109.73544285599995},{"$f":"Inputs!BB16","v":111.33758032169753},{"$f":"Inputs!BC16","v":112.96310899439429},{"$f":"Inputs!BD16","v":114.40903678952253},{"$f":"Inputs!BE16","v":115.87347246042842},{"$f":"Inputs!BF16","v":117.3566529079219},{"$f":"Inputs!BG16","v":118.85881806514328},{"$f":"Inputs!BH16","v":120.38021093637711},{"$f":"Inputs!BI16","v":121.92107763636272}]
[{"$f":"ROW()","v":12},"Period End Inflation",null,{"$f":"Inputs!G17","v":0},{"$f":"Inputs!H17","v":7.1736011477760986E-3},{"$f":"Inputs!I17","v":3.8461538461538547E-2},{"$f":"Inputs!J17","v":2.7434842249656199E-3},{"$f":"Inputs!K17","v":1.0943912448700521E-2},{"$f":"Inputs!L17","v":8.1190798376182816E-3},{"$f":"Inputs!M17","v":2.6845637583892135E-3},{"$f":"Inputs!N17","v":9.3708165997323789E-3},{"$f":"Inputs!O17","v":9.2838196286471053E-3},{"$f":"Inputs!P17","v":6.5703022339027584E-3},{"$f":"Inputs!Q17","v":6.5274151436032213E-3},{"$f":"Inputs!R17","v":6.4850843060959562E-3},{"$f":"Inputs!S17","v":1.2886597938144284E-2},{"$f":"Inputs!T17","v":0},{"$f":"Inputs!U17","v":6.3613231552162031E-3},{"$f":"Inputs!V17","v":5.0568900126422012E-3},{"$f":"Inputs!W17","v":8.8050314465408785E-3},{"$f":"Inputs!X17","v":4.9875311720697368E-3},{"$f":"Inputs!Y17","v":3.7220843672458592E-3},{"$f":"Inputs!Z17","v":7.4165636588379158E-3},{"$f":"Inputs!AA17","v":7.3619631901840066E-3},{"$f":"Inputs!AB17","v":6.0901339829475543E-3},{"$f":"Inputs!AC17","v":9.6852300242131761E-3},{"$f":"Inputs!AD17","v":4.7961630695443347E-3},{"$f":"Inputs!AE17","v":8.3532219570405797E-3},{"$f":"Inputs!AF17","v":1.6568047337278236E-2},{"$f":"Inputs!AG17","v":9.3131548311990997E-3},{"$f":"Inputs!AH17","v":-1.1534025374856371E-3},{"$f":"Inputs!AI17","v":0},{"$f":"Inputs!AJ17","v":1.2702078521940052E-2},{"$f":"Inputs!AK17","v":6.8415051311288E-3},{"$f":"Inputs!AL17","v":9.060022650056565E-3},{"$f":"Inputs!AM17","v":1.3468013468013407E-2},{"$f":"Inputs!AN17","v":1.439645625692143E-2},{"$f":"Inputs!AO17","v":1.2008733624454315E-2},{"$f":"Inputs!AP17","v":-3.2362459546925182E-3},{"$f":"Inputs!AQ17","v":1.0822510822510178E-3},{"$f":"Inputs!AR17","v":4.3243243243242802E-3},{"$f":"Inputs!AS17","v":9.687836383207582E-3},{"$f":"Inputs!AT17","v":5.3304904051172386E-3},{"$f":"Inputs!AU17","v":2.7571580063626921E-2},{"$f":"Inputs!AV17","v":2.9927760577915352E-2},{"$f":"Inputs!AW17","v":2.2044088176352838E-2},{"$f":"Inputs!AX17","v":2.7450980392156765E-2},{"$f":"Inputs!AY17","v":1.7175572519083859E-2},{"$f":"Inputs!AZ17","v":1.4599999999999946E-2},{"$f":"Inputs!BA17","v":1.4599999999999724E-2},{"$f":"Inputs!BB17","v":1.4599999999999724E-2},{"$f":"Inputs!BC17","v":1.4599999999999724E-2},{"$f":"Inputs!BD17","v":1.2800000000000001E-2},{"$f":"Inputs!BE17","v":1.2800000000000001E-2},{"$f":"Inputs!BF17","v":1.2800000000000001E-2},{"$f":"Inputs!BG17","v":1.2800000000000001E-2},{"$f":"Inputs!BH17","v":1.2800000000000001E-2},{"$f":"Inputs!BI17","v":1.2800000000000001E-2}]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},{"$f":"\"Inflation Factor (convert to real $ \"&C14&\")\"","v":"Inflation Factor (convert to real $ 31/12/2018)"},{"$f":"Inputs!$D$19","v":"31/12/2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AZ19","v":1.0444425921359994},{"$f":"Inputs!BA19","v":1.0294131599999996},{"$f":"Inputs!BB19","v":1.0145999999999997},{"$f":"Inputs!BC19","v":1},{"$f":"Inputs!BD19","v":0.9873617693522907},{"$f":"Inputs!BE19","v":0.97488326357848609},{"$f":"Inputs!BF19","v":0.96256246403878964},{"$f":"Inputs!BG19","v":0.95039737760544019},{"$f":"Inputs!BH19","v":0.9383860363402845},{"$f":"Inputs!BI19","v":0.92652649717642643}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},{"$f":"\"Opex Cost Pass Through ($m)\"","v":"Opex Cost Pass Through ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":17},"Cost Pass Through"]
[{"$f":"ROW()","v":18},"Totals",null,{"$f":"D17","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,{"$f":"BA17","v":0},{"$f":"BB17","v":0},0,0,0,0]
[{"$f":"ROW()","v":19},{"$f":"\"ICB Adjustment ($m)\"","v":"ICB Adjustment ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2018"},"$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2018"}]
[{"$f":"ROW()","v":20},"Pipeline and laterals",null,{"$f":"(-D45-D57)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW45-AW57)*AW$10*AW$14","v":0},{"$f":"(-AX45-AX57)*AX$10*AX$14","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},"Main line valve and scraper stations",null,{"$f":"(-D46-D58)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW46-AW58)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},"Compressor stations",null,{"$f":"(-D47-D59)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW47-AW59)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},"Receipt and delivery point facilities",null,{"$f":"(-D48-D60)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW48-AW60)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},"SCADA and communications",null,{"$f":"(-D49-D61)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW49-AW61)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},"Cathodic protection",null,{"$f":"(-D50-D62)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW50-AW62)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},"Maintenance bases and depots",null,{"$f":"(-D51-D63)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW51-AW63)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},"Other assets",null,{"$f":"(-D52-D64)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW52-AW64)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},"Equity Raising Cost",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]
[{"$f":"ROW()","v":29},"Non-depreciable assets",null,{"$f":"(-D54-D66)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW54-AW66)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},"Totals",null,{"$f":"SUM(D20:D29)","v":0},{"$f":"SUM(E20:E29)","v":0},{"$f":"SUM(F20:F29)","v":0},{"$f":"SUM(G20:G29)","v":0},{"$f":"SUM(H20:H29)","v":0},{"$f":"SUM(I20:I29)","v":0},{"$f":"SUM(J20:J29)","v":0},{"$f":"SUM(K20:K29)","v":0},{"$f":"SUM(L20:L29)","v":0},{"$f":"SUM(M20:M29)","v":0},{"$f":"SUM(N20:N29)","v":0},{"$f":"SUM(O20:O29)","v":0},{"$f":"SUM(P20:P29)","v":0},{"$f":"SUM(Q20:Q29)","v":0},{"$f":"SUM(R20:R29)","v":0},{"$f":"SUM(S20:S29)","v":0},{"$f":"SUM(T20:T29)","v":0},{"$f":"SUM(U20:U29)","v":0},{"$f":"SUM(V20:V29)","v":0},{"$f":"SUM(W20:W29)","v":0},{"$f":"SUM(X20:X29)","v":0},{"$f":"SUM(Y20:Y29)","v":0},{"$f":"SUM(Z20:Z29)","v":0},{"$f":"SUM(AA20:AA29)","v":0},{"$f":"SUM(AB20:AB29)","v":0},{"$f":"SUM(AC20:AC29)","v":0},{"$f":"SUM(AD20:AD29)","v":0},{"$f":"SUM(AE20:AE29)","v":0},{"$f":"SUM(AF20:AF29)","v":0},{"$f":"SUM(AG20:AG29)","v":0},{"$f":"SUM(AH20:AH29)","v":0},{"$f":"SUM(AI20:AI29)","v":0},{"$f":"SUM(AJ20:AJ29)","v":0},{"$f":"SUM(AK20:AK29)","v":0},{"$f":"SUM(AL20:AL29)","v":0},{"$f":"SUM(AM20:AM29)","v":0},{"$f":"SUM(AN20:AN29)","v":0},{"$f":"SUM(AO20:AO29)","v":0},{"$f":"SUM(AP20:AP29)","v":0},{"$f":"SUM(AQ20:AQ29)","v":0},{"$f":"SUM(AR20:AR29)","v":0},{"$f":"SUM(AS20:AS29)","v":0},{"$f":"SUM(AT20:AT29)","v":0},{"$f":"SUM(AU20:AU29)","v":0},{"$f":"SUM(AV20:AV29)","v":0},{"$f":"SUM(AW20:AW29)","v":0},{"$f":"SUM(AX20:AX29)","v":0},{"$f":"SUM(AY20:AY29)","v":0},{"$f":"SUM(AZ20:AZ29)","v":0},{"$f":"SUM(BA20:BA29)","v":0},{"$f":"SUM(BB20:BB29)","v":0},{"$f":"SUM(BC20:BC29)","v":0},{"$f":"SUM(BD20:BD29)","v":0},{"$f":"SUM(BE20:BE29)","v":0},{"$f":"SUM(BF20:BF29)","v":0}]
[{"$f":"ROW()","v":31},{"$f":"\"Capex Asset Adjustment ($m) \"","v":"Capex Asset Adjustment ($m) "},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2018"},"$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018",{"$f":"\"$ \"&$C$14","v":"$ 31/12/2018"}]
[{"$f":"ROW()","v":32},"Pipeline and laterals",null,{"$f":"(-D70-D82+D94+D106)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW70-AW82+AW94+AW106)*AW$10*AW$14","v":0},{"$f":"(-AX70-AX82+AX94+AX106)*AX$10*AX$14","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},"Main line valve and scraper stations",null,{"$f":"(-D71-D83+D95+D107)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW71-AW83+AW95+AW107)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},"Compressor stations",null,{"$f":"(-D72-D84+D96+D108)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW72-AW84+AW96+AW108)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},"Receipt and delivery point facilities",null,{"$f":"(-D73-D85+D97+D109)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW73-AW85+AW97+AW109)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},"SCADA and communications",null,{"$f":"(-D74-D86+D98+D110)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW74-AW86+AW98+AW110)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},"Cathodic protection",null,{"$f":"(-D75-D87+D99+D111)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW75-AW87+AW99+AW111)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},"Maintenance bases and depots",null,{"$f":"(-D76-D88+D100+D112)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW76-AW88+AW100+AW112)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},"Other assets",null,{"$f":"(-D77-D89+D101+D113)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW77-AW89+AW101+AW113)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},"Equity Raising Cost",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]
[{"$f":"ROW()","v":41},"Non-depreciable assets",null,{"$f":"(-D79-D91+D103+D115)*D$10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(-AW79-AW91+AW103+AW115)*AW$10*AW$14","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},"Totals",null,{"$f":"SUM(D32:D41)","v":0},{"$f":"SUM(E32:E41)","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]
[{"$f":"ROW()","v":43},"ICB Adjustment  (for AA1 enter aggregated annual amount into each quarter)"]
[{"$f":"ROW()","v":44},"Asset Disposal",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":45},"Pipeline and laterals"]
[{"$f":"ROW()","v":46},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":47},"Compressor stations"]
[{"$f":"ROW()","v":48},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":49},"SCADA and communications"]
[{"$f":"ROW()","v":50},"Cathodic protection"]
[{"$f":"ROW()","v":51},"Maintenance bases and depots"]
[{"$f":"ROW()","v":52},"Other assets"]
[{"$f":"ROW()","v":53},"Equity Raising Cost"]
[{"$f":"ROW()","v":54},"Non-depreciable assets"]
[{"$f":"ROW()","v":55},"Totals",null,{"$f":"SUM(D45:D54)","v":0},{"$f":"SUM(E45:E54)","v":0},{"$f":"SUM(F45:F54)","v":0},{"$f":"SUM(G45:G54)","v":0},{"$f":"SUM(H45:H54)","v":0},{"$f":"SUM(I45:I54)","v":0},{"$f":"SUM(J45:J54)","v":0},{"$f":"SUM(K45:K54)","v":0},{"$f":"SUM(L45:L54)","v":0},{"$f":"SUM(M45:M54)","v":0},{"$f":"SUM(N45:N54)","v":0},{"$f":"SUM(O45:O54)","v":0},{"$f":"SUM(P45:P54)","v":0},{"$f":"SUM(Q45:Q54)","v":0},{"$f":"SUM(R45:R54)","v":0},{"$f":"SUM(S45:S54)","v":0},{"$f":"SUM(T45:T54)","v":0},{"$f":"SUM(U45:U54)","v":0},{"$f":"SUM(V45:V54)","v":0},{"$f":"SUM(W45:W54)","v":0},{"$f":"SUM(X45:X54)","v":0},{"$f":"SUM(Y45:Y54)","v":0},{"$f":"SUM(Z45:Z54)","v":0},{"$f":"SUM(AA45:AA54)","v":0},{"$f":"SUM(AB45:AB54)","v":0},{"$f":"SUM(AC45:AC54)","v":0},{"$f":"SUM(AD45:AD54)","v":0},{"$f":"SUM(AE45:AE54)","v":0},{"$f":"SUM(AF45:AF54)","v":0},{"$f":"SUM(AG45:AG54)","v":0},{"$f":"SUM(AH45:AH54)","v":0},{"$f":"SUM(AI45:AI54)","v":0},{"$f":"SUM(AJ45:AJ54)","v":0},{"$f":"SUM(AK45:AK54)","v":0},{"$f":"SUM(AL45:AL54)","v":0},{"$f":"SUM(AM45:AM54)","v":0},{"$f":"SUM(AN45:AN54)","v":0},{"$f":"SUM(AO45:AO54)","v":0},{"$f":"SUM(AP45:AP54)","v":0},{"$f":"SUM(AQ45:AQ54)","v":0},{"$f":"SUM(AR45:AR54)","v":0},{"$f":"SUM(AS45:AS54)","v":0},{"$f":"SUM(AT45:AT54)","v":0},{"$f":"SUM(AU45:AU54)","v":0},{"$f":"SUM(AV45:AV54)","v":0},{"$f":"SUM(AW45:AW54)","v":0},{"$f":"SUM(AX45:AX54)","v":0},{"$f":"SUM(AY45:AY54)","v":0},{"$f":"SUM(AZ45:AZ54)","v":0},{"$f":"SUM(BA45:BA54)","v":0},{"$f":"SUM(BB45:BB54)","v":0},{"$f":"SUM(BC45:BC54)","v":0},{"$f":"SUM(BD45:BD54)","v":0},{"$f":"SUM(BE45:BE54)","v":0},{"$f":"SUM(BF45:BF54)","v":0}]
[{"$f":"ROW()","v":56},"Redundant Assets",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":57},"Pipeline and laterals"]
[{"$f":"ROW()","v":58},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":59},"Compressor stations"]
[{"$f":"ROW()","v":60},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":61},"SCADA and communications"]
[{"$f":"ROW()","v":62},"Cathodic protection"]
[{"$f":"ROW()","v":63},"Maintenance bases and depots"]
[{"$f":"ROW()","v":64},"Other assets"]
[{"$f":"ROW()","v":65},"Equity Raising Cost"]
[{"$f":"ROW()","v":66},"Non-depreciable assets"]
[{"$f":"ROW()","v":67},"Totals",null,{"$f":"SUM(D57:D66)","v":0},{"$f":"SUM(E57:E66)","v":0},{"$f":"SUM(F57:F66)","v":0},{"$f":"SUM(G57:G66)","v":0},{"$f":"SUM(H57:H66)","v":0},{"$f":"SUM(I57:I66)","v":0},{"$f":"SUM(J57:J66)","v":0},{"$f":"SUM(K57:K66)","v":0},{"$f":"SUM(L57:L66)","v":0},{"$f":"SUM(M57:M66)","v":0},{"$f":"SUM(N57:N66)","v":0},{"$f":"SUM(O57:O66)","v":0},{"$f":"SUM(P57:P66)","v":0},{"$f":"SUM(Q57:Q66)","v":0},{"$f":"SUM(R57:R66)","v":0},{"$f":"SUM(S57:S66)","v":0},{"$f":"SUM(T57:T66)","v":0},{"$f":"SUM(U57:U66)","v":0},{"$f":"SUM(V57:V66)","v":0},{"$f":"SUM(W57:W66)","v":0},{"$f":"SUM(X57:X66)","v":0},{"$f":"SUM(Y57:Y66)","v":0},{"$f":"SUM(Z57:Z66)","v":0},{"$f":"SUM(AA57:AA66)","v":0},{"$f":"SUM(AB57:AB66)","v":0},{"$f":"SUM(AC57:AC66)","v":0},{"$f":"SUM(AD57:AD66)","v":0},{"$f":"SUM(AE57:AE66)","v":0},{"$f":"SUM(AF57:AF66)","v":0},{"$f":"SUM(AG57:AG66)","v":0},{"$f":"SUM(AH57:AH66)","v":0},{"$f":"SUM(AI57:AI66)","v":0},{"$f":"SUM(AJ57:AJ66)","v":0},{"$f":"SUM(AK57:AK66)","v":0},{"$f":"SUM(AL57:AL66)","v":0},{"$f":"SUM(AM57:AM66)","v":0},{"$f":"SUM(AN57:AN66)","v":0},{"$f":"SUM(AO57:AO66)","v":0},{"$f":"SUM(AP57:AP66)","v":0},{"$f":"SUM(AQ57:AQ66)","v":0},{"$f":"SUM(AR57:AR66)","v":0},{"$f":"SUM(AS57:AS66)","v":0},{"$f":"SUM(AT57:AT66)","v":0},{"$f":"SUM(AU57:AU66)","v":0},{"$f":"SUM(AV57:AV66)","v":0},{"$f":"SUM(AW57:AW66)","v":0},{"$f":"SUM(AX57:AX66)","v":0},{"$f":"SUM(AY57:AY66)","v":0},{"$f":"SUM(AZ57:AZ66)","v":0},{"$f":"SUM(BA57:BA66)","v":0},{"$f":"SUM(BB57:BB66)","v":0},{"$f":"SUM(BC57:BC66)","v":0},{"$f":"SUM(BD57:BD66)","v":0},{"$f":"SUM(BE57:BE66)","v":0},{"$f":"SUM(BF57:BF66)","v":0}]
[{"$f":"ROW()","v":68},"Capex Adjustment  (for AA1 enter aggregated annual amount into each quarter)"]
[{"$f":"ROW()","v":69},"Asset Disposal  (New Facility Investment)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":70},"Pipeline and laterals"]
[{"$f":"ROW()","v":71},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":72},"Compressor stations"]
[{"$f":"ROW()","v":73},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":74},"SCADA and communications"]
[{"$f":"ROW()","v":75},"Cathodic protection"]
[{"$f":"ROW()","v":76},"Maintenance bases and depots"]
[{"$f":"ROW()","v":77},"Other assets"]
[{"$f":"ROW()","v":78},"Equity Raising Cost"]
[{"$f":"ROW()","v":79},"Non-depreciable assets"]
[{"$f":"ROW()","v":80},"Totals",null,{"$f":"SUM(D70:D79)","v":0},{"$f":"SUM(E70:E79)","v":0},{"$f":"SUM(F70:F79)","v":0},{"$f":"SUM(G70:G79)","v":0},{"$f":"SUM(H70:H79)","v":0},{"$f":"SUM(I70:I79)","v":0},{"$f":"SUM(J70:J79)","v":0},{"$f":"SUM(K70:K79)","v":0},{"$f":"SUM(L70:L79)","v":0},{"$f":"SUM(M70:M79)","v":0},{"$f":"SUM(N70:N79)","v":0},{"$f":"SUM(O70:O79)","v":0},{"$f":"SUM(P70:P79)","v":0},{"$f":"SUM(Q70:Q79)","v":0},{"$f":"SUM(R70:R79)","v":0},{"$f":"SUM(S70:S79)","v":0},{"$f":"SUM(T70:T79)","v":0},{"$f":"SUM(U70:U79)","v":0},{"$f":"SUM(V70:V79)","v":0},{"$f":"SUM(W70:W79)","v":0},{"$f":"SUM(X70:X79)","v":0},{"$f":"SUM(Y70:Y79)","v":0},{"$f":"SUM(Z70:Z79)","v":0},{"$f":"SUM(AA70:AA79)","v":0},{"$f":"SUM(AB70:AB79)","v":0},{"$f":"SUM(AC70:AC79)","v":0},{"$f":"SUM(AD70:AD79)","v":0},{"$f":"SUM(AE70:AE79)","v":0},{"$f":"SUM(AF70:AF79)","v":0},{"$f":"SUM(AG70:AG79)","v":0},{"$f":"SUM(AH70:AH79)","v":0},{"$f":"SUM(AI70:AI79)","v":0},{"$f":"SUM(AJ70:AJ79)","v":0},{"$f":"SUM(AK70:AK79)","v":0},{"$f":"SUM(AL70:AL79)","v":0},{"$f":"SUM(AM70:AM79)","v":0},{"$f":"SUM(AN70:AN79)","v":0},{"$f":"SUM(AO70:AO79)","v":0},{"$f":"SUM(AP70:AP79)","v":0},{"$f":"SUM(AQ70:AQ79)","v":0},{"$f":"SUM(AR70:AR79)","v":0},{"$f":"SUM(AS70:AS79)","v":0},{"$f":"SUM(AT70:AT79)","v":0},{"$f":"SUM(AU70:AU79)","v":0},{"$f":"SUM(AV70:AV79)","v":0},{"$f":"SUM(AW70:AW79)","v":0},{"$f":"SUM(AX70:AX79)","v":0},{"$f":"SUM(AY70:AY79)","v":0},{"$f":"SUM(AZ70:AZ79)","v":0},{"$f":"SUM(BA70:BA79)","v":0},{"$f":"SUM(BB70:BB79)","v":0},{"$f":"SUM(BC70:BC79)","v":0},{"$f":"SUM(BD70:BD79)","v":0},{"$f":"SUM(BE70:BE79)","v":0},{"$f":"SUM(BF70:BF79)","v":0}]
[{"$f":"ROW()","v":81},"Redundant Assets (New Facility Investment) ",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":82},"Pipeline and laterals"]
[{"$f":"ROW()","v":83},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":84},"Compressor stations"]
[{"$f":"ROW()","v":85},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":86},"SCADA and communications"]
[{"$f":"ROW()","v":87},"Cathodic protection"]
[{"$f":"ROW()","v":88},"Maintenance bases and depots"]
[{"$f":"ROW()","v":89},"Other assets"]
[{"$f":"ROW()","v":90},"Equity Raising Cost"]
[{"$f":"ROW()","v":91},"Non-depreciable assets"]
[{"$f":"ROW()","v":92},"Totals",null,{"$f":"SUM(D82:D91)","v":0},{"$f":"SUM(E82:E91)","v":0},{"$f":"SUM(F82:F91)","v":0},{"$f":"SUM(G82:G91)","v":0},{"$f":"SUM(H82:H91)","v":0},{"$f":"SUM(I82:I91)","v":0},{"$f":"SUM(J82:J91)","v":0},{"$f":"SUM(K82:K91)","v":0},{"$f":"SUM(L82:L91)","v":0},{"$f":"SUM(M82:M91)","v":0},{"$f":"SUM(N82:N91)","v":0},{"$f":"SUM(O82:O91)","v":0},{"$f":"SUM(P82:P91)","v":0},{"$f":"SUM(Q82:Q91)","v":0},{"$f":"SUM(R82:R91)","v":0},{"$f":"SUM(S82:S91)","v":0},{"$f":"SUM(T82:T91)","v":0},{"$f":"SUM(U82:U91)","v":0},{"$f":"SUM(V82:V91)","v":0},{"$f":"SUM(W82:W91)","v":0},{"$f":"SUM(X82:X91)","v":0},{"$f":"SUM(Y82:Y91)","v":0},{"$f":"SUM(Z82:Z91)","v":0},{"$f":"SUM(AA82:AA91)","v":0},{"$f":"SUM(AB82:AB91)","v":0},{"$f":"SUM(AC82:AC91)","v":0},{"$f":"SUM(AD82:AD91)","v":0},{"$f":"SUM(AE82:AE91)","v":0},{"$f":"SUM(AF82:AF91)","v":0},{"$f":"SUM(AG82:AG91)","v":0},{"$f":"SUM(AH82:AH91)","v":0},{"$f":"SUM(AI82:AI91)","v":0},{"$f":"SUM(AJ82:AJ91)","v":0},{"$f":"SUM(AK82:AK91)","v":0},{"$f":"SUM(AL82:AL91)","v":0},{"$f":"SUM(AM82:AM91)","v":0},{"$f":"SUM(AN82:AN91)","v":0},{"$f":"SUM(AO82:AO91)","v":0},{"$f":"SUM(AP82:AP91)","v":0},{"$f":"SUM(AQ82:AQ91)","v":0},{"$f":"SUM(AR82:AR91)","v":0},{"$f":"SUM(AS82:AS91)","v":0},{"$f":"SUM(AT82:AT91)","v":0},{"$f":"SUM(AU82:AU91)","v":0},{"$f":"SUM(AV82:AV91)","v":0},{"$f":"SUM(AW82:AW91)","v":0},{"$f":"SUM(AX82:AX91)","v":0},{"$f":"SUM(AY82:AY91)","v":0},{"$f":"SUM(AZ82:AZ91)","v":0},{"$f":"SUM(BA82:BA91)","v":0},{"$f":"SUM(BB82:BB91)","v":0},{"$f":"SUM(BC82:BC91)","v":0},{"$f":"SUM(BD82:BD91)","v":0},{"$f":"SUM(BE82:BE91)","v":0},{"$f":"SUM(BF82:BF91)","v":0}]
[{"$f":"ROW()","v":93},"Addition to Capital Base (NGR 82, 84 & 86) ",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":94},"Pipeline and laterals"]
[{"$f":"ROW()","v":95},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":96},"Compressor stations"]
[{"$f":"ROW()","v":97},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":98},"SCADA and communications"]
[{"$f":"ROW()","v":99},"Cathodic protection"]
[{"$f":"ROW()","v":100},"Maintenance bases and depots"]
[{"$f":"ROW()","v":101},"Other assets"]
[{"$f":"ROW()","v":102},"Equity Raising Cost"]
[{"$f":"ROW()","v":103},"Non-depreciable assets"]
[{"$f":"ROW()","v":104},"Totals",null,{"$f":"SUM(D94:D103)","v":0},{"$f":"SUM(E94:E103)","v":0},{"$f":"SUM(F94:F103)","v":0},{"$f":"SUM(G94:G103)","v":0},{"$f":"SUM(H94:H103)","v":0},{"$f":"SUM(I94:I103)","v":0},{"$f":"SUM(J94:J103)","v":0},{"$f":"SUM(K94:K103)","v":0},{"$f":"SUM(L94:L103)","v":0},{"$f":"SUM(M94:M103)","v":0},{"$f":"SUM(N94:N103)","v":0},{"$f":"SUM(O94:O103)","v":0},{"$f":"SUM(P94:P103)","v":0},{"$f":"SUM(Q94:Q103)","v":0},{"$f":"SUM(R94:R103)","v":0},{"$f":"SUM(S94:S103)","v":0},{"$f":"SUM(T94:T103)","v":0},{"$f":"SUM(U94:U103)","v":0},{"$f":"SUM(V94:V103)","v":0},{"$f":"SUM(W94:W103)","v":0},{"$f":"SUM(X94:X103)","v":0},{"$f":"SUM(Y94:Y103)","v":0},{"$f":"SUM(Z94:Z103)","v":0},{"$f":"SUM(AA94:AA103)","v":0},{"$f":"SUM(AB94:AB103)","v":0},{"$f":"SUM(AC94:AC103)","v":0},{"$f":"SUM(AD94:AD103)","v":0},{"$f":"SUM(AE94:AE103)","v":0},{"$f":"SUM(AF94:AF103)","v":0},{"$f":"SUM(AG94:AG103)","v":0},{"$f":"SUM(AH94:AH103)","v":0},{"$f":"SUM(AI94:AI103)","v":0},{"$f":"SUM(AJ94:AJ103)","v":0},{"$f":"SUM(AK94:AK103)","v":0},{"$f":"SUM(AL94:AL103)","v":0},{"$f":"SUM(AM94:AM103)","v":0},{"$f":"SUM(AN94:AN103)","v":0},{"$f":"SUM(AO94:AO103)","v":0},{"$f":"SUM(AP94:AP103)","v":0},{"$f":"SUM(AQ94:AQ103)","v":0},{"$f":"SUM(AR94:AR103)","v":0},{"$f":"SUM(AS94:AS103)","v":0},{"$f":"SUM(AT94:AT103)","v":0},{"$f":"SUM(AU94:AU103)","v":0},{"$f":"SUM(AV94:AV103)","v":0},{"$f":"SUM(AW94:AW103)","v":0},{"$f":"SUM(AX94:AX103)","v":0},{"$f":"SUM(AY94:AY103)","v":0},{"$f":"SUM(AZ94:AZ103)","v":0},{"$f":"SUM(BA94:BA103)","v":0},{"$f":"SUM(BB94:BB103)","v":0},{"$f":"SUM(BC94:BC103)","v":0},{"$f":"SUM(BD94:BD103)","v":0},{"$f":"SUM(BE94:BE103)","v":0},{"$f":"SUM(BF94:BF103)","v":0}]
[{"$f":"ROW()","v":105},"Capex Cost Pass Through (NGR 97) ",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":106},"Pipeline and laterals"]
[{"$f":"ROW()","v":107},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":108},"Compressor stations"]
[{"$f":"ROW()","v":109},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":110},"SCADA and communications"]
[{"$f":"ROW()","v":111},"Cathodic protection"]
[{"$f":"ROW()","v":112},"Maintenance bases and depots"]
[{"$f":"ROW()","v":113},"Other assets"]
[{"$f":"ROW()","v":114},"Equity Raising Cost"]
[{"$f":"ROW()","v":115},"Non-depreciable assets"]
[{"$f":"ROW()","v":116},"Totals",null,{"$f":"SUM(D106:D115)","v":0},{"$f":"SUM(E106:E115)","v":0},{"$f":"SUM(F106:F115)","v":0},{"$f":"SUM(G106:G115)","v":0},{"$f":"SUM(H106:H115)","v":0},{"$f":"SUM(I106:I115)","v":0},{"$f":"SUM(J106:J115)","v":0},{"$f":"SUM(K106:K115)","v":0},{"$f":"SUM(L106:L115)","v":0},{"$f":"SUM(M106:M115)","v":0},{"$f":"SUM(N106:N115)","v":0},{"$f":"SUM(O106:O115)","v":0},{"$f":"SUM(P106:P115)","v":0},{"$f":"SUM(Q106:Q115)","v":0},{"$f":"SUM(R106:R115)","v":0},{"$f":"SUM(S106:S115)","v":0},{"$f":"SUM(T106:T115)","v":0},{"$f":"SUM(U106:U115)","v":0},{"$f":"SUM(V106:V115)","v":0},{"$f":"SUM(W106:W115)","v":0},{"$f":"SUM(X106:X115)","v":0},{"$f":"SUM(Y106:Y115)","v":0},{"$f":"SUM(Z106:Z115)","v":0},{"$f":"SUM(AA106:AA115)","v":0},{"$f":"SUM(AB106:AB115)","v":0},{"$f":"SUM(AC106:AC115)","v":0},{"$f":"SUM(AD106:AD115)","v":0},{"$f":"SUM(AE106:AE115)","v":0},{"$f":"SUM(AF106:AF115)","v":0},{"$f":"SUM(AG106:AG115)","v":0},{"$f":"SUM(AH106:AH115)","v":0},{"$f":"SUM(AI106:AI115)","v":0},{"$f":"SUM(AJ106:AJ115)","v":0},{"$f":"SUM(AK106:AK115)","v":0},{"$f":"SUM(AL106:AL115)","v":0},{"$f":"SUM(AM106:AM115)","v":0},{"$f":"SUM(AN106:AN115)","v":0},{"$f":"SUM(AO106:AO115)","v":0},{"$f":"SUM(AP106:AP115)","v":0},{"$f":"SUM(AQ106:AQ115)","v":0},{"$f":"SUM(AR106:AR115)","v":0},{"$f":"SUM(AS106:AS115)","v":0},{"$f":"SUM(AT106:AT115)","v":0},{"$f":"SUM(AU106:AU115)","v":0},{"$f":"SUM(AV106:AV115)","v":0},{"$f":"SUM(AW106:AW115)","v":0},{"$f":"SUM(AX106:AX115)","v":0},{"$f":"SUM(AY106:AY115)","v":0},{"$f":"SUM(AZ106:AZ115)","v":0},{"$f":"SUM(BA106:BA115)","v":0},{"$f":"SUM(BB106:BB115)","v":0},{"$f":"SUM(BC106:BC115)","v":0},{"$f":"SUM(BD106:BD115)","v":0},{"$f":"SUM(BE106:BE115)","v":0},{"$f":"SUM(BF106:BF115)","v":0}]

{"sheet":"Load","index":5,"n_rows":114,"n_cols":88,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"Load"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2010-04-01","2010-07-01","2010-10-01","2011-01-01","2011-04-01","2011-07-01","2011-10-01","2012-01-01","2012-04-01","2012-07-01","2012-10-01","2013-01-01","2013-04-01","2013-07-01","2013-10-01","2014-01-01","2014-04-01","2014-07-01","2014-10-01","2015-01-01","2015-04-01","2015-07-01","2015-10-01",{"$f":"BO8+1","v":"2016-01-01"},"2016-04-01","2016-07-01","2016-10-01","2017-01-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01"]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30",{"$f":"BO7+BO11-1","v":"2015-12-31"},"2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31",{"$f":"CF7+CF11-1","v":"2020-12-31"},"2021-12-31",{"$f":"CH7+CH11-1","v":"2022-12-31"},"2023-12-31","2024-12-31"]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},{"$f":"D8","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31",{"$f":"BP8","v":"2016-03-31"},"2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31",{"$f":"CF8","v":"2020-12-31"},"2021-12-31",{"$f":"CH8","v":"2022-12-31"},"2023-12-31","2024-12-31"]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,366,365,365,365,366]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(BO7,BO8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(CF7,CF8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CH7,CH8),2)","v":1},1,1]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"Historical Tariffs"]
[{"$f":"ROW()","v":15},"Toll charge",null,0.2118597986705551,0.21306159655604445,0.21495013609038491,0.21666699021251259,0.21877786235566857,0.21944639669441773,0.2217862668800398,0.22362473631160007,0.22429327065034924,0.22629887366659679,0.22830447668284432,0.22997581252971727,0.23148001479190294,0.2331513506387759,0.23615975516314722,0.23615975516314722,0.23749682384064555,0.23866675893345662,0.24083949553439143,0.24200943062720251,0.24301223213532627,0.24485000000000001,0.24652099999999999,0.248025,0.250365,0.25170199999999998,0.25387500000000002,0.257886,0.26022600000000001,0.25989200000000001,0.26005899999999998,0.263235,0.265073,0.26757999999999998,0.27109,0.27510099999999998,0.278277,0.27744099999999999,0.27777499999999999,0.27911200000000003,0.28178599999999998,0.28328999999999999,0.28579700000000002,0.243755,0.24551700000000001,0.24499199999999999,0.24726200000000001,0.24796499999999999,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401,0.23425704227380401]
[{"$f":"ROW()","v":16},"Reservation charge",null,1.2095122599029026E-3,1.2163733505182351E-3,1.2271550643423292E-3,1.2369566223642328E-3,1.2490076379521632E-3,1.2528243152262722E-3,1.2661826856856532E-3,1.2766785481894531E-3,1.2804952254635621E-3,1.2919452572858891E-3,1.303395289108216E-3,1.3129369822934885E-3,1.3215245061602339E-3,1.3310661993455064E-3,1.3482412470789968E-3,1.3482412470789968E-3,1.3558746016272146E-3,1.3625537868569054E-3,1.3749579879977596E-3,1.3816371732274504E-3,1.3873621891386139E-3,1.3990000000000001E-3,1.4090000000000001E-3,1.418E-3,1.431E-3,1.439E-3,1.451E-3,1.474E-3,1.487E-3,1.485E-3,1.4859999999999999E-3,1.5039999999999999E-3,1.5150000000000001E-3,1.529E-3,1.549E-3,1.572E-3,1.5900000000000001E-3,1.585E-3,1.5870000000000001E-3,1.5950000000000001E-3,1.6100000000000001E-3,1.619E-3,1.6329999999999999E-3,1.4419999999999999E-3,1.4610000000000001E-3,1.4580000000000001E-3,1.472E-3,1.4760000000000001E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3,1.399067659872566E-3]
[{"$f":"ROW()","v":17},"Throughput charge",null,3.1529675384918795E-4,3.1708530917896454E-4,3.1989589612575634E-4,3.2245097516829432E-4,3.2559244485109474E-4,3.2658737974750756E-4,3.3006965188495232E-4,3.328057228500876E-4,3.3380065774650042E-4,3.3678546243573888E-4,3.3977026712497734E-4,3.4225760436600939E-4,3.4449620788293826E-4,3.4698354512397036E-4,3.5146075215782805E-4,3.5146075215782805E-4,3.5345062195065363E-4,3.5519175801937609E-4,3.5842529643271773E-4,3.6016643250144019E-4,3.6165883484605942E-4,3.6400000000000001E-4,3.6600000000000001E-4,3.68E-4,3.7100000000000002E-4,3.7300000000000001E-4,3.7599999999999998E-4,3.8200000000000002E-4,3.8499999999999998E-4,3.8499999999999998E-4,3.8499999999999998E-4,3.8999999999999999E-4,3.9300000000000001E-4,3.97E-4,4.0200000000000001E-4,4.08E-4,4.1300000000000001E-4,4.1199999999999999E-4,4.1199999999999999E-4,4.1399999999999998E-4,4.1800000000000002E-4,4.2000000000000002E-4,4.2400000000000001E-4,4.0200000000000001E-4,4.0200000000000001E-4,4.0099999999999999E-4,4.0499999999999998E-4,4.06E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4,3.9670298816570592E-4]
[{"$f":"ROW()","v":18},"Reserved Capacity [TJ/day]"]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},"Total",null,89.889839995169666,89.975301895906284,90.918404204491154,91.318618012422363,91.90711233211232,91.490211930926208,90.792138079311982,91.086702102245582,95.262266178266174,94.601651370607414,93.901101290014338,94.511696129957002,93.741894993894974,93.319209636517328,93.1983635929288,93.851739130434765,95.020829760898437,96.385957010022949,96.643380315336827,99.866712852365012,104.04044444444443,103.73743956043957,111.3591304347826,108.69964130434782,106.71722222222222,107.17437362637364,108.66082608695652,108.39948913043477,109.0211222222222,109.41489010989011,109.49260869565217,109.12489130434783,109.14115384615386,110.36970329670331,110.87690869565219,107.66957811909263,105.93,106.48837362637364,106.86447826086956,106.1230543478261,109.44255901006302,110.16342720609663,110.45873728959889,109.6906021795927,108.10090705914045,108.84644376072222,109.14704589877493,108.36748250216442,108.04231187395607,108.83390420396483,109.06646920620179,108.22399022145019,108.39935868353916,109.21966901186372,109.45426815837466,108.58787942349831,108.42908093114353,109.27578550930552,109.51701717676426,108.62464954892405,97.220000000000013,97.79,97.89,97.320000000000007,102.4,102.98000000000002,103.70000000000002,99.600000000000023,99.600000000000023,99.600000000000023,98.980000000000018,101.00000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,110.28000000000002,110.28000000000002,110.28000000000002,110.28000000000002,110.28000000000002]
[{"$f":"ROW()","v":48},"Throughput [TJ/day]"]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},"Total",null,77.347749366526102,80.366234709165084,84.542889891304341,83.312602576086931,81.958897677777756,84.427359538461545,84.614346152173908,80.824008858695649,79.223864855555576,81.342969263736265,84.331261347826072,83.734328326086938,84.048474877777778,83.257347076923068,82.61949991522286,83.150457152173914,80.567202835164835,86.779636373626374,86.956812880434768,90.031743217391309,94.137107111111106,95.80772648351649,96.641800760869558,96.476119239130426,100.50157777777777,98.476978021978042,102.78979347826086,103.04479347826086,97.322933333333324,96.427967032967047,97.288760869565209,93.665228260869554,93.227274725274725,88.008769230769218,81.662684782608707,85.502728260869574,85.265833333333333,87.784120879120877,87.27666304347828,85.133576739130433,90.390711699999997,90.68495521648353,90.972083004347837,90.630817786956541,89.24835666666668,89.554577472527484,89.723144782608713,89.375814347826093,89.171942967032976,89.496815494505512,89.638611739130454,89.26519434782611,89.498063333333349,89.836173516483541,89.946143043478273,89.561534347826097,89.511251333333348,89.861072857142872,89.973985286956534,89.577849547826105,75.37,71.27000000000001,69.14,68.800000000000011,76.419999999999987,76.78,78.110000000000014,75.110000000000014,75.110000000000014,75.110000000000014,74.010000000000019,75.510000000000019,76.91,76.91,76.91,76.91,76.91,76.91,76.91,76.91,90.460280578635476,90.460280578635476,90.460280578635476,90.460280578635476,90.460280578635476]
[{"$f":"ROW()","v":78},"km from Receipt"]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88}]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92}]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100}]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107},"Calculated Load"]
[{"$f":"ROW()","v":108},"Reserved Capacity [TJ/day]",null,{"$f":"Load!D47","v":89.889839995169666},{"$f":"Load!E47","v":89.975301895906284},{"$f":"Load!F47","v":90.918404204491154},{"$f":"Load!G47","v":91.318618012422363},{"$f":"Load!H47","v":91.90711233211232},{"$f":"Load!I47","v":91.490211930926208},{"$f":"Load!J47","v":90.792138079311982},{"$f":"Load!K47","v":91.086702102245582},{"$f":"Load!L47","v":95.262266178266174},{"$f":"Load!M47","v":94.601651370607414},{"$f":"Load!N47","v":93.901101290014338},{"$f":"Load!O47","v":94.511696129957002},{"$f":"Load!P47","v":93.741894993894974},{"$f":"Load!Q47","v":93.319209636517328},{"$f":"Load!R47","v":93.1983635929288},{"$f":"Load!S47","v":93.851739130434765},{"$f":"Load!T47","v":95.020829760898437},{"$f":"Load!U47","v":96.385957010022949},{"$f":"Load!V47","v":96.643380315336827},{"$f":"Load!W47","v":99.866712852365012},{"$f":"Load!X47","v":104.04044444444443},{"$f":"Load!Y47","v":103.73743956043957},{"$f":"Load!Z47","v":111.3591304347826},{"$f":"Load!AA47","v":108.69964130434782},{"$f":"Load!AB47","v":106.71722222222222},{"$f":"Load!AC47","v":107.17437362637364},{"$f":"Load!AD47","v":108.66082608695652},{"$f":"Load!AE47","v":108.39948913043477},{"$f":"Load!AF47","v":109.0211222222222},{"$f":"Load!AG47","v":109.41489010989011},{"$f":"Load!AH47","v":109.49260869565217},{"$f":"Load!AI47","v":109.12489130434783},{"$f":"Load!AJ47","v":109.14115384615386},{"$f":"Load!AK47","v":110.36970329670331},{"$f":"Load!AL47","v":110.87690869565219},{"$f":"Load!AM47","v":107.66957811909263},{"$f":"Load!AN47","v":105.93},{"$f":"Load!AO47","v":106.48837362637364},{"$f":"Load!AP47","v":106.86447826086956},{"$f":"Load!AQ47","v":106.1230543478261},{"$f":"Load!AR47","v":109.44255901006302},{"$f":"Load!AS47","v":110.16342720609663},{"$f":"Load!AT47","v":110.45873728959889},{"$f":"Load!AU47","v":109.6906021795927},{"$f":"Load!AV47","v":108.10090705914045},{"$f":"Load!AW47","v":108.84644376072222},{"$f":"Load!AX47","v":109.14704589877493},{"$f":"Load!AY47","v":108.36748250216442},{"$f":"Load!AZ47","v":108.04231187395607},{"$f":"Load!BA47","v":108.83390420396483},{"$f":"Load!BB47","v":109.06646920620179},{"$f":"Load!BC47","v":108.22399022145019},{"$f":"Load!BD47","v":108.39935868353916},{"$f":"Load!BE47","v":109.21966901186372},{"$f":"Load!BF47","v":109.45426815837466},{"$f":"Load!BG47","v":108.58787942349831},{"$f":"Load!BH47","v":108.42908093114353},{"$f":"Load!BI47","v":109.27578550930552},{"$f":"Load!BJ47","v":109.51701717676426},{"$f":"Load!BK47","v":108.62464954892405},{"$f":"Load!BL47","v":97.220000000000013},{"$f":"Load!BM47","v":97.79},{"$f":"Load!BN47","v":97.89},{"$f":"Load!BO47","v":97.320000000000007},{"$f":"Load!BP47","v":102.4},{"$f":"Load!BQ47","v":102.98000000000002},{"$f":"Load!BR47","v":103.70000000000002},{"$f":"Load!BS47","v":99.600000000000023},{"$f":"Load!BT47","v":99.600000000000023},{"$f":"Load!BU47","v":99.600000000000023},{"$f":"Load!BV47","v":98.980000000000018},{"$f":"Load!BW47","v":101.00000000000001},{"$f":"Load!BX47","v":102.50000000000001},{"$f":"Load!BY47","v":102.50000000000001},{"$f":"Load!BZ47","v":102.50000000000001},{"$f":"Load!CA47","v":102.50000000000001},{"$f":"Load!CB47","v":102.50000000000001},{"$f":"Load!CC47","v":102.50000000000001},{"$f":"Load!CD47","v":102.50000000000001},{"$f":"Load!CE47","v":102.50000000000001},{"$f":"Load!CF47","v":110.28000000000002},{"$f":"Load!CG47","v":110.28000000000002},{"$f":"Load!CH47","v":110.28000000000002},{"$f":"Load!CI47","v":110.28000000000002},{"$f":"Load!CJ47","v":110.28000000000002}]
[{"$f":"ROW()","v":109},"Reserved Capacity x Distance (PJkms per day)",null,102.13126693457733,102.53809086671596,103.71268415484948,103.82042802543478,104.55398827472649,104.44475311137361,103.85476758933109,103.86844871459867,109.42476712893162,108.99380976223583,108.22813892744148,108.3700989346321,107.49085444985469,107.48507888171174,107.49534232742474,107.61216983499999,108.99337791659235,111.60123614870669,111.95144405541807,113.3623936408863,115.97643288344445,117.30868191682417,123.44287265891303,119.58252203707609,116.29384151488888,116.92809408380219,118.47533243491304,118.03897774090217,118.67464489218888,119.22146573974726,119.32391396178259,118.82541312547826,119.51037707886813,121.02927048792307,120.48218820845217,116.11459466112564,113.43529834366666,113.84115396876923,114.1169105464348,113.3730523681413,116.86569666332262,117.85576586670818,118.20013253058558,117.15869776145348,117.00382394929275,118.02734152471018,118.37798749113537,117.32105694820045,116.86610189268211,117.95201808366693,118.26448677489581,117.12224809336216,117.35755969067915,118.48246387342789,118.79769031403826,117.62303207939397,117.39786050231737,118.55855301794018,118.88277258655896,117.67288920724049,103.05333139999998,103.83257029999997,103.96816129999999,103.19529259999997,107.61083719999999,108.40151179999999,109.788067,104.229287,104.229287,104.229287,103.79312939999998,106.75447399999997,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,116.33963349999998,116.33963349999998,116.33963349999998,116.33963349999998,116.33963349999998]
[{"$f":"ROW()","v":110},"Throughput x Distance (PJkms per day)",null,87.146121854787097,90.545072062967932,95.873671050425884,94.234392937145856,92.416540806499697,95.554879019123646,95.592257119089581,91.593636363499016,89.364835909755769,92.064156513654311,95.510251417002351,94.397979718590051,94.652881148104967,93.885580398107408,93.066385528729654,93.214940049021877,90.168828411918781,98.789146600530103,98.919810319037936,100.52144562045287,103.50993518870099,107.04436836723673,108.22854601402585,106.05682976077804,110.61078916027776,109.80760095825275,114.10670136804347,113.04612156126088,105.29207466263333,105.46308319273626,106.99737362677175,102.17507613974999,101.46445960453846,95.142906942461551,86.351588493804343,91.747817078989115,90.733146161611103,93.680994359362643,93.239698114989125,90.947857919141541,96.17754833047826,96.587615891319842,96.852853143558832,96.390206255028389,96.206132252530011,96.632439987720332,96.815577353566539,96.344706551862188,96.056041558828682,96.507597951672636,96.675888216511737,96.169645745242178,96.483022014436671,96.952569002744951,97.099157137015226,96.577740219502189,96.500903808268674,96.986330367335697,97.136908824738811,96.599862227594969,79.967243299999993,74.308108299999986,71.370963999999987,70.909954599999992,79.606970799999999,80.095098399999983,81.60118270000001,77.533782699999975,77.533782699999975,77.533782699999975,76.759954699999994,78.893395199999986,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,97.220671834065541,97.220671834065541,97.220671834065541,97.220671834065541,97.220671834065541]
[{"$f":"ROW()","v":111},"Tariff Allocation"]
[{"$f":"ROW()","v":112},"Toll Charge Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.113]
[{"$f":"ROW()","v":113},"Reservation Charge Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72199999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72199999999999998]
[{"$f":"ROW()","v":114},"Throughput Charge Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16500000000000004]

{"sheet":"CoS","index":6,"n_rows":98,"n_cols":11,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"Cost of Service"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,null,{"$f":"Inputs!BC6","v":3},{"$f":"Inputs!BD6","v":3},{"$f":"Inputs!BE6","v":4},{"$f":"Inputs!BF6","v":4},{"$f":"Inputs!BG6","v":4},{"$f":"Inputs!BH6","v":4},{"$f":"Inputs!BI6","v":4}]
[{"$f":"ROW()","v":7},"Start Date",null,null,{"$f":"Inputs!BC7","v":"2018-01-01"},{"$f":"Inputs!BD7","v":"2019-01-01"},{"$f":"Inputs!BE7","v":"2020-01-01"},{"$f":"Inputs!BF7","v":"2021-01-01"},{"$f":"Inputs!BG7","v":"2022-01-01"},{"$f":"Inputs!BH7","v":"2023-01-01"},{"$f":"Inputs!BI7","v":"2024-01-01"}]
[{"$f":"ROW()","v":8},"End Date",null,null,{"$f":"Inputs!BC8","v":"2018-12-31"},{"$f":"Inputs!BD8","v":"2019-12-31"},{"$f":"Inputs!BE8","v":"2020-12-31"},{"$f":"Inputs!BF8","v":"2021-12-31"},{"$f":"Inputs!BG8","v":"2022-12-31"},{"$f":"Inputs!BH8","v":"2023-12-31"},{"$f":"Inputs!BI8","v":"2024-12-31"}]
[{"$f":"ROW()","v":9},"Year Type",null,null,{"$f":"Inputs!BC9","v":2018},{"$f":"Inputs!BD9","v":2019},{"$f":"Inputs!BE9","v":2020},{"$f":"Inputs!BF9","v":2021},{"$f":"Inputs!BG9","v":2022},{"$f":"Inputs!BH9","v":2023},{"$f":"Inputs!BI9","v":2024}]
[{"$f":"ROW()","v":10},"Quarter",null,null,{"$f":"Inputs!BC10","v":"-"},{"$f":"Inputs!BD10","v":"-"},{"$f":"Inputs!BE10","v":"-"},{"$f":"Inputs!BF10","v":"-"},{"$f":"Inputs!BG10","v":"-"},{"$f":"Inputs!BH10","v":"-"},{"$f":"Inputs!BI10","v":"-"}]
[{"$f":"ROW()","v":11},"Days",null,null,{"$f":"Inputs!BC11","v":365},{"$f":"Inputs!BD11","v":365},{"$f":"Inputs!BE11","v":366},{"$f":"Inputs!BF11","v":365},{"$f":"Inputs!BG11","v":365},{"$f":"Inputs!BH11","v":365},{"$f":"Inputs!BI11","v":366}]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,{"$f":"ROUND(YEARFRAC(E7,E8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(G7,G8),2)","v":1},1,1,1,1]
[{"$f":"ROW()","v":13},"Financial Parameters"]
[{"$f":"ROW()","v":14},"Period End CPI",null,null,{"$f":"Inputs!BC16","v":112.96310899439429},{"$f":"Inputs!BD16","v":114.40903678952253},{"$f":"Inputs!BE16","v":115.87347246042842},{"$f":"Inputs!BF16","v":117.3566529079219},{"$f":"Inputs!BG16","v":118.85881806514328},{"$f":"Inputs!BH16","v":120.38021093637711},{"$f":"Inputs!BI16","v":121.92107763636272}]
[{"$f":"ROW()","v":15},"Inflation over period",null,null,null,{"$f":"Inputs!BD17","v":1.2800000000000001E-2},{"$f":"Inputs!BE17","v":1.2800000000000001E-2},{"$f":"Inputs!BF17","v":1.2800000000000001E-2},{"$f":"Inputs!BG17","v":1.2800000000000001E-2},{"$f":"Inputs!BH17","v":1.2800000000000001E-2},{"$f":"Inputs!BI17","v":1.2800000000000001E-2}]
[{"$f":"ROW()","v":16},{"$f":"\"Inflation Factor (convert Real \"&Inputs!D19&\" $ to nominal $)\"","v":"Inflation Factor (convert Real 31/12/2018 $ to nominal $)"},null,null,{"$f":"1/Inputs!BC19","v":1},{"$f":"1/Inputs!BD19","v":1.0127999999999999},{"$f":"1/Inputs!BE19","v":1.02576384},{"$f":"1/Inputs!BF19","v":1.0388936171519998},{"$f":"1/Inputs!BG19","v":1.0521914554515452},{"$f":"1/Inputs!BH19","v":1.0656595060813252},{"$f":"1/Inputs!BI19","v":1.0792999477591658}]
[{"$f":"ROW()","v":17},"Deflation Factor",null,null,{"$f":"1/E16","v":1},{"$f":"1/F16","v":0.98736176935229081},0.97488326357848609,0.96256246403878976,0.9503973776054403,0.93838603634028439,{"$f":"1/K16","v":0.92652649717642643}]
[{"$f":"ROW()","v":18},"Post-Tax WACC (%, Nominal)",null,null,null,{"$f":"G18","v":5.0199999999999995E-2},{"$f":"WACC!J$34","v":5.0199999999999995E-2},{"$f":"WACC!K$34","v":5.0199999999999995E-2},{"$f":"WACC!L$34","v":5.0199999999999995E-2},{"$f":"WACC!M$34","v":5.0199999999999995E-2},{"$f":"WACC!N$34","v":5.0199999999999995E-2}]
[{"$f":"ROW()","v":19},"Discount Factor (Nominal)",null,null,1,{"$f":"E19/(1+F18)","v":0.95219958103218427},{"$f":"F19/(1+G18)","v":0.90668404211786735},{"$f":"G19/(1+H18)","v":0.86334416503320066},0.82207595223119467,{"$f":"I19/(1+J18)","v":0.78278037729117755},{"$f":"J19/(1+K18)","v":0.74536314729687447}]
[{"$f":"ROW()","v":20},"Post-Tax WACC (%,  Real)",null,null,null,{"$f":"G20","v":3.6927330173775808E-2},{"$f":"WACC!J$35","v":3.6927330173775808E-2},{"$f":"WACC!K$35","v":3.6927330173775808E-2},{"$f":"WACC!L$35","v":3.6927330173775808E-2},{"$f":"WACC!M$35","v":3.6927330173775808E-2},{"$f":"WACC!N$35","v":3.6927330173775808E-2}]
[{"$f":"ROW()","v":21},"Discount Factor (Nominal)",null,null,1,{"$f":"E21/(1+F20)","v":0.96438773566939617},{"$f":"F21/(1+G20)","v":0.93004370470954512},{"$f":"G21/(1+H20)","v":0.89692274245841475},0.86498129266985557,0.83417735023426931,{"$f":"J21/(1+K20)","v":0.80447040593912378}]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},{"$f":"\"Asset Base Real [$m \"&Inputs!D19&\"]\"","v":"Asset Base Real [$m 31/12/2018]"}]
[{"$f":"ROW()","v":24},"Opening Capital Base",null,null,null,null,{"$f":"'Assets '!BB19","v":362.9290583431258},{"$f":"'Assets '!BC19","v":355.70381308825381},{"$f":"'Assets '!BD19","v":345.33217881197066},{"$f":"'Assets '!BE19","v":334.57172885247491},{"$f":"'Assets '!BF19","v":323.58947986143596}]
[{"$f":"ROW()","v":25},"Capex",null,null,null,null,{"$f":"'Assets '!BB20","v":3.2208506311209946},{"$f":"'Assets '!BC20","v":0.99131257338419565},{"$f":"'Assets '!BD20","v":0.63275907426324163},{"$f":"'Assets '!BE20","v":0.4288556435335219},{"$f":"'Assets '!BF20","v":0.78668735838092596}]
[{"$f":"ROW()","v":26},"Depreciation",null,null,null,null,{"$f":"'Assets '!BB21","v":10.446095885992964},{"$f":"'Assets '!BC21","v":11.362946849667344},{"$f":"'Assets '!BD21","v":11.39320903375897},{"$f":"'Assets '!BE21","v":11.411104634572448},{"$f":"'Assets '!BF21","v":10.427505473344503}]
[{"$f":"ROW()","v":27},"Asset Adjustment",null,null,null,null,{"$f":"'Assets '!BB23","v":0},{"$f":"'Assets '!BC23","v":0},{"$f":"'Assets '!BD23","v":0},{"$f":"'Assets '!BE23","v":0},{"$f":"'Assets '!BF23","v":0}]
[{"$f":"ROW()","v":28},"Closing Capital Base",null,null,null,{"$f":"'Assets '!BA24","v":362.9290583431258},{"$f":"'Assets '!BB24","v":355.70381308825381},{"$f":"'Assets '!BC24","v":345.33217881197066},{"$f":"'Assets '!BD24","v":334.57172885247491},{"$f":"'Assets '!BE24","v":323.58947986143596},{"$f":"'Assets '!BF24","v":313.94866174647234}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Asset Base [m$ nominal]"]
[{"$f":"ROW()","v":31},"Opening Capital Base (start year)",null,null,null,null,{"$f":"F37","v":367.57455028991779},364.8681092160495,358.76339636494936,352.03351433422534,{"$f":"J37","v":344.83620528225077}]
[{"$f":"ROW()","v":32},"Inflationary Gain",null,null,null,null,{"$f":"G31*G15","v":4.7049542437109482},{"$f":"H31*H15","v":4.6703117979654341},{"$f":"I31*I15","v":4.5921714734713523},{"$f":"J31*J15","v":4.5060289834780844},{"$f":"K31*K15","v":4.4139034276128104}]
[{"$f":"ROW()","v":33},"Opening Capital Base (inflated over one year)",null,null,null,null,{"$f":"G31+G32","v":372.27950453362877},{"$f":"H31+H32","v":369.53842101401494},363.35556783842071,356.53954331770342,{"$f":"K31+K32","v":349.25010870986358}]
[{"$f":"ROW()","v":34},"Capex",null,null,null,null,{"$f":"G25*G$16","v":3.3038321114450948},{"$f":"H25*H$16","v":1.0298683050913642},0.66578369129921267,0.45701409326812181,0.84907162480332954]
[{"$f":"ROW()","v":35},"Depreciation",null,null,null,null,{"$f":"G26*G$16","v":10.715227429024345},11.804892954156827,11.987837195494544,12.160352128720795,11.254406112639138]
[{"$f":"ROW()","v":36},"Asset Adjustment",null,null,null,null,{"$f":"G27*G$16","v":0},0,0,0,0]
[{"$f":"ROW()","v":37},"Closing Capital Base",null,null,null,{"$f":"F28*F16","v":367.57455028991779},364.8681092160495,358.76339636494936,352.03351433422534,344.83620528225077,338.84477422202764]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},"Cost of Service Building Blocks [m$ nominal]",null,"PV"]
[{"$f":"ROW()","v":40},"Return on Asset  ",null,{"$f":"SUMPRODUCT(E$19:K$19,E40:K40)","v":74.0853918872576},null,null,{"$f":"G31*G18","v":18.452242424553873},{"$f":"H31*H18","v":18.316379082645682},{"$f":"I31*I18","v":18.009922497520456},{"$f":"J31*J18","v":17.672082419578111},{"$f":"K31*K18","v":17.310777505168986}]
[{"$f":"ROW()","v":41},"Depreciation",null,{"$f":"SUMPRODUCT(E$19:K$19,E41:K41)","v":47.669428434439112},null,null,{"$f":"G35","v":10.715227429024345},{"$f":"H35","v":11.804892954156827},{"$f":"I35","v":11.987837195494544},{"$f":"J35","v":12.160352128720795},{"$f":"K35","v":11.254406112639138}]
[{"$f":"ROW()","v":42},"Inflationary Gain",null,-18.890299126631422,null,null,{"$f":"-G32","v":-4.7049542437109482},{"$f":"-H32","v":-4.6703117979654341},{"$f":"-I32","v":-4.5921714734713523},{"$f":"-J32","v":-4.5060289834780844},{"$f":"-K32","v":-4.4139034276128104}]
[{"$f":"ROW()","v":43},"Opex",null,72.894940233577785,null,null,{"$f":"Inputs!BE1357+Adjustments!BB18","v":17.2428537964425},{"$f":"Inputs!BF1357+Adjustments!BC18","v":17.433187926348332},{"$f":"Inputs!BG1357+Adjustments!BD18","v":17.910101090091512},{"$f":"Inputs!BH1357+Adjustments!BE18","v":17.690800582182547},{"$f":"Inputs!BI1357+Adjustments!BF18","v":18.298199835337137}]
[{"$f":"ROW()","v":44},"Tax (net)",null,10.201542682722438,null,null,{"$f":"Tax_CoRE!F40","v":2.3231692340179459},{"$f":"Tax_CoRE!G40","v":2.4594779395081106},{"$f":"Tax_CoRE!H40","v":2.4772629337538237},{"$f":"Tax_CoRE!I40","v":2.5529257526518725},{"$f":"Tax_CoRE!J40","v":2.5986095783933307}]
[{"$f":"ROW()","v":45},"Total Buidling Block Revenue Requirement ",null,185.96100411136553,null,null,{"$f":"SUM(G40:G44)","v":44.028538640327717},{"$f":"SUM(H40:H44)","v":45.34362610469352},{"$f":"SUM(I40:I44)","v":45.792952243388982},{"$f":"SUM(J40:J44)","v":45.570131899655237},{"$f":"SUM(K40:K44)","v":45.048089603925781}]
[{"$f":"ROW()","v":46},"Total Tariff Revenue",null,{"$f":"D72","v":185.9610043449232},null,null,{"$f":"G72","v":45.207445002380631},45.083927393084508,45.083927393084508,45.083927393084508,{"$f":"K72","v":45.207445002380631}]
[{"$f":"ROW()","v":47},"CHECK",null,{"$f":"IF(ROUND(D45-D46,6)=0,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},"Real Cost of Service (FOR RECONCILIATION ONLY)"]
[{"$f":"ROW()","v":50},{"$f":"\"Building Blocks  [$m \"&Inputs!D19&\"]\"","v":"Building Blocks  [$m 31/12/2018]"},null,"PV"]
[{"$f":"ROW()","v":51},"Return on Asset",null,{"$f":"SUMPRODUCT(E$21:K$21,E51:K51)","v":55.195092760626366},null,null,{"$f":"G24*G20","v":13.40200116709415},{"$f":"H24*H20","v":13.135192149980984},{"$f":"I24*I20","v":12.752195386619027},{"$f":"J24*J20","v":12.354840698146335},{"$f":"K24*K20","v":11.949295563603624}]
[{"$f":"ROW()","v":52},"Depreciation",null,{"$f":"SUMPRODUCT(E$21:K$21,E52:K52)","v":47.669428434439105},null,null,{"$f":"G26","v":10.446095885992964},{"$f":"H26","v":11.362946849667344},{"$f":"I26","v":11.39320903375897},{"$f":"J26","v":11.411104634572448},{"$f":"K26","v":10.427505473344503}]
[{"$f":"ROW()","v":53},"Opex",null,72.894940233577771,null,null,{"$f":"G43*G17","v":16.809769582482552},{"$f":"H43*H17","v":16.780532326437129},{"$f":"I43*I17","v":17.02171310867131},{"$f":"J43*J17","v":16.600800238000677},{"$f":"K43*K17","v":16.953766998069181}]
[{"$f":"ROW()","v":54},"Tax",null,10.201542682722437,null,null,{"$f":"G44*G$17","v":2.264818804704547},{"$f":"H44*H$17","v":2.3674011457019724},2.3543841958787937,2.395629878102028,2.4076806301978833]
[{"$f":"ROW()","v":55},"Total Building Block Revenue Requirement (Including Tax)",null,185.9610041113657,null,null,{"$f":"SUM(G53,G52,G51,G54)","v":42.922685440274215},{"$f":"SUM(H53,H52,H51,H54)","v":43.646072471787434},{"$f":"SUM(I53,I52,I51,I54)","v":43.5215017249281},42.762375448821487,41.738248665215188]
[{"$f":"ROW()","v":56},"CHECK",null,{"$f":"IF(ROUND(D45-D55,6)=0,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58},"Tariff Calculation"]
[{"$f":"ROW()","v":59},"X Factor",null,null,null,null,"X Factor 2020","X Factor 2021","X Factor 2022","X Factor 2023","X Factor 2024"]
[{"$f":"ROW()","v":60},"1. Toll charge",null,null,null,null,{"$f":"IF(G$9>Recalc_From_Year,\"\",SolverSheet!I12)","v":0.1043603019335748},{"$f":"IF(H$9>Recalc_From_Year,\"\",SolverSheet!J12)","v":""},{"$f":"IF(I$9>Recalc_From_Year,\"\",SolverSheet!K12)","v":""},{"$f":"IF(J$9>Recalc_From_Year,\"\",SolverSheet!L12)","v":""},{"$f":"IF(K$9>Recalc_From_Year,\"\",SolverSheet!M12)","v":""}]
[{"$f":"ROW()","v":61},"2. Reservation charge",null,null,null,null,{"$f":"IF(G$9>Recalc_From_Year,\"\",SolverSheet!I13)","v":0.25869669267811413},{"$f":"IF(H$9>Recalc_From_Year,\"\",SolverSheet!J13)","v":""},{"$f":"IF(I$9>Recalc_From_Year,\"\",SolverSheet!K13)","v":""},{"$f":"IF(J$9>Recalc_From_Year,\"\",SolverSheet!L13)","v":""},{"$f":"IF(K$9>Recalc_From_Year,\"\",SolverSheet!M13)","v":""}]
[{"$f":"ROW()","v":62},"3. Throughput charge",null,null,null,null,{"$f":"IF(G$9>Recalc_From_Year,\"\",SolverSheet!I14)","v":-6.4150129455413457E-2},{"$f":"IF(H$9>Recalc_From_Year,\"\",SolverSheet!J14)","v":""},{"$f":"IF(I$9>Recalc_From_Year,\"\",SolverSheet!K14)","v":""},{"$f":"IF(J$9>Recalc_From_Year,\"\",SolverSheet!L14)","v":""},{"$f":"IF(K$9>Recalc_From_Year,\"\",SolverSheet!M14)","v":""}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},"Tariff [$ nominal]"]
[{"$f":"ROW()","v":65},"Toll charge",null,null,null,{"$f":"Revenue!CE19","v":0.114604},{"$f":"F65*(1+G60)","v":0.12656410804279541},{"$f":"IF(H60=\"\",G65,G65*(1+H60))","v":0.12656410804279541},{"$f":"IF(I60=\"\",H65,H65*(1+I60))","v":0.12656410804279541},{"$f":"IF(J60=\"\",I65,I65*(1+J60))","v":0.12656410804279541},{"$f":"IF(K60=\"\",J65,J65*(1+K60))","v":0.12656410804279541}]
[{"$f":"ROW()","v":66},"Reservation charge",null,null,null,{"$f":"Revenue!CE20","v":6.0899999999999995E-4},{"$f":"F66*(1+G61)","v":7.6654628584097134E-4},{"$f":"IF(H61=\"\",G66,G66*(1+H61))","v":7.6654628584097134E-4},7.6654628584097134E-4,7.6654628584097134E-4,7.6654628584097134E-4]
[{"$f":"ROW()","v":67},"Throughput charge",null,null,null,{"$f":"Revenue!CE21","v":2.24E-4},{"$f":"F67*(1+G62)","v":2.0963037100198739E-4},{"$f":"IF(H62=\"\",G67,G67*(1+H62))","v":2.0963037100198739E-4},2.0963037100198739E-4,2.0963037100198739E-4,2.0963037100198739E-4]
[{"$f":"ROW()","v":68},"Tariff Revenue  [m$ nominal]","Building Block PV","Tariff Revenue PV"]
[{"$f":"ROW()","v":69},"Toll charge",{"$f":"D$45*Load!CF112","v":21.013593464584304},{"$f":"SUMPRODUCT(E$19:K$19,E69:K69)","v":21.013593467636944},null,null,{"$f":"Revenue!CF14","v":5.1084412795951692},{"$f":"Revenue!CG14","v":5.0944837897602104},{"$f":"Revenue!CH14","v":5.0944837897602104},{"$f":"Revenue!CI14","v":5.0944837897602104},{"$f":"Revenue!CJ14","v":5.1084412795951692}]
[{"$f":"ROW()","v":70},"Reservation charge",{"$f":"D$45*Load!CF113","v":134.26384496840589},{"$f":"SUMPRODUCT(E$19:K$19,E70:K70)","v":134.26384520286408},null,null,{"$f":"Revenue!CF15","v":32.63977530772209},{"$f":"Revenue!CG15","v":32.550595593766566},{"$f":"Revenue!CH15","v":32.550595593766566},{"$f":"Revenue!CI15","v":32.550595593766566},{"$f":"Revenue!CJ15","v":32.63977530772209}]
[{"$f":"ROW()","v":71},"Throughput charge",{"$f":"D$45*Load!CF114","v":30.683565678375317},{"$f":"SUMPRODUCT(E$19:K$19,E71:K71)","v":30.683565674422162},null,null,{"$f":"Revenue!CF16","v":7.4592284150633716},{"$f":"Revenue!CG16","v":7.4388480095577334},{"$f":"Revenue!CH16","v":7.4388480095577334},{"$f":"Revenue!CI16","v":7.4388480095577334},{"$f":"Revenue!CJ16","v":7.4592284150633716}]
[{"$f":"ROW()","v":72},"Total Revenue",{"$f":"SUM(C69:C71)","v":185.96100411136553},{"$f":"SUM(D69:D71)","v":185.9610043449232},null,null,{"$f":"SUM(G69:G71)","v":45.207445002380631},45.083927393084508,45.083927393084508,45.083927393084508,{"$f":"SUM(K69:K71)","v":45.207445002380631}]
[{"$f":"ROW()","v":73},"CHECK: Net Present Values",null,"NPV"]
[{"$f":"ROW()","v":74},"Toll charge",null,{"$f":"D69-C69","v":3.0526408067999E-9}]
[{"$f":"ROW()","v":75},"Reservation charge",null,{"$f":"D70-C70","v":2.3445818442269228E-7}]
[{"$f":"ROW()","v":76},"Throughput charge",null,{"$f":"D71-C71","v":-3.9531542483928206E-9}]
[{"$f":"ROW()","v":77},"Total Revenue",null,{"$f":"SUM(D74:D76)","v":2.3355767098109936E-7}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},"Credit Foncier Check",null,"PV"]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81},"Total Tariff Revenue",null,{"$f":"SUMPRODUCT($E$19:$K$19,E81:K81)","v":185.96100434492314},null,null,{"$f":"G72","v":45.207445002380631},45.083927393084508,45.083927393084508,45.083927393084508,{"$f":"K72","v":45.207445002380631}]
[{"$f":"ROW()","v":82},"Opex",null,{"$f":"SUMPRODUCT($E$19:$K$19,E82:K82)","v":-72.894940233577785},null,null,{"$f":"-G43","v":-17.2428537964425},{"$f":"-H43","v":-17.433187926348332},{"$f":"-I43","v":-17.910101090091512},{"$f":"-J43","v":-17.690800582182547},{"$f":"-K43","v":-18.298199835337137}]
[{"$f":"ROW()","v":83},"Tax",null,{"$f":"SUMPRODUCT($E$19:$K$19,E83:K83)","v":-20.403085365444877},null,null,{"$f":"-Tax_CoRE!F38","v":-4.6463384680358919},{"$f":"-Tax_CoRE!G38","v":-4.9189558790162211},{"$f":"-Tax_CoRE!H38","v":-4.9545258675076473},{"$f":"-Tax_CoRE!I38","v":-5.105851505303745},{"$f":"-Tax_CoRE!J38","v":-5.1972191567866615}]
[{"$f":"ROW()","v":84},"Imputation Credits",null,{"$f":"SUMPRODUCT($E$19:$K$19,E84:K84)","v":10.201542682722438},null,null,{"$f":"-Tax_CoRE!F39","v":2.3231692340179459},{"$f":"-Tax_CoRE!G39","v":2.4594779395081106},{"$f":"-Tax_CoRE!H39","v":2.4772629337538237},{"$f":"-Tax_CoRE!I39","v":2.5529257526518725},{"$f":"-Tax_CoRE!J39","v":2.5986095783933307}]
[{"$f":"ROW()","v":85},"Over Depreciation"]
[{"$f":"ROW()","v":86},"Asset Opening Value",null,{"$f":"SUMPRODUCT($E$19:$K$19,E86:K86)","v":-350.00433278415329},null,{"$f":"-F37","v":-367.57455028991779}]
[{"$f":"ROW()","v":87},"Capex",null,{"$f":"SUMPRODUCT($E$19:$K$19,E87:K87)","v":-5.4225957701415943},null,null,{"$f":"-G34","v":-3.3038321114450948},{"$f":"-H34","v":-1.0298683050913642},{"$f":"-I34","v":-0.66578369129921267},{"$f":"-J34","v":-0.45701409326812181},{"$f":"-K34","v":-0.84907162480332954}]
[{"$f":"ROW()","v":88},"Asset Residual Value",null,{"$f":"SUMPRODUCT($E$19:$K$19,E88:K88)","v":252.56240735922935},null,null,null,null,null,null,{"$f":"K37","v":338.84477422202764}]
[{"$f":"ROW()","v":89},"Net Cash Flow (should be 0)",null,{"$f":"SUMPRODUCT($E$19:$K$19,E89:K89)","v":2.3355744360742392E-7},null,{"$f":"SUM(F81:F88)","v":-367.57455028991779},22.337589860475092,24.161393222136702,24.030779677939961,24.383186964981967,362.30633818587449]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91},"IRR "]
[{"$f":"ROW()","v":92},"Net Cash Flow [m$ OD]",{"$f":"IRR(D92:K92,0.05)","v":6.1917414781711422E-2},{"$f":"D86","v":-350.00433278415329},null,null,{"$f":"G89","v":22.337589860475092},24.161393222136702,24.030779677939961,24.383186964981967,{"$f":"K89","v":362.30633818587449}]
[{"$f":"ROW()","v":93},{"$f":"\"Net Cash Flow [$m \"&Inputs!D19&\"]\"","v":"Net Cash Flow [$m 31/12/2018]"},{"$f":"IRR(D93:K93,0.05)","v":4.5476097244016911E-2},{"$f":"D86","v":-350.00433278415329},null,null,{"$f":"G92/G16","v":21.776542503657655},{"$f":"H92/H16","v":23.256850194510019},{"$f":"I92/I16","v":22.838789987728244},{"$f":"J92/J16","v":22.880842169413519},{"$f":"K92/K16","v":335.68642242417604}]
[{"$f":"ROW()","v":94},{"$f":"\"Real Tariff Revenue  [$m \"&Inputs!D19&\"]\"","v":"Real Tariff Revenue  [$m 31/12/2018]"},null,"PV"]
[{"$f":"ROW()","v":95},"Total Revenue",null,{"$f":"SUMPRODUCT($E$21:$K$21,E95:K95)","v":185.96100434492314},null,null,{"$f":"G72/G16","v":44.071981521965746},{"$f":"H72/H16","v":43.396096240033316},{"$f":"I72/I16","v":42.847646366541589},{"$f":"J72/J16","v":42.306127929049744},{"$f":"K72/K16","v":41.885895664351672}]
[{"$f":"ROW()","v":96},"Undiscounted Total Real Tariff Revenue",null,{"$f":"SUM(E95:K95)","v":214.50774772194208}]
[{"$f":"ROW()","v":97},"Real Return on Asset",null,"PV"]
[{"$f":"ROW()","v":98},null,null,{"$f":"SUMPRODUCT($E$21:$K$21,E98:K98)","v":55.195092760626366},null,null,{"$f":"G24*G20","v":13.40200116709415},{"$f":"H24*H20","v":13.135192149980984},{"$f":"I24*I20","v":12.752195386619027},{"$f":"J24*J20","v":12.354840698146335},{"$f":"K24*K20","v":11.949295563603624}]

{"sheet":"Revenue","index":7,"n_rows":25,"n_cols":88,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"Revenue"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2010-04-01","2010-07-01","2010-10-01","2011-01-01","2011-04-01","2011-07-01","2011-10-01","2012-01-01","2012-04-01","2012-07-01","2012-10-01","2013-01-01","2013-04-01","2013-07-01","2013-10-01","2014-01-01","2014-04-01","2014-07-01","2014-10-01","2015-01-01","2015-04-01","2015-07-01","2015-10-01",{"$f":"BO8+1","v":"2016-01-01"},"2016-04-01","2016-07-01","2016-10-01","2017-01-01","2017-04-01","2017-07-01","2017-10-01","2018-01-01","2018-04-01","2018-07-01","2018-10-01","2019-01-01","2019-04-01","2019-07-01","2019-10-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01"]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30",{"$f":"BO7+BO11-1","v":"2015-12-31"},"2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31",{"$f":"CF7+CF11-1","v":"2020-12-31"},"2021-12-31",{"$f":"CH7+CH11-1","v":"2022-12-31"},"2023-12-31",{"$f":"CJ7+CJ11-1","v":"2024-12-31"}]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},{"$f":"D8","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-03-31","2010-06-30","2010-09-30","2010-12-31","2011-03-31","2011-06-30","2011-09-30","2011-12-31","2012-03-31","2012-06-30","2012-09-30","2012-12-31","2013-03-31","2013-06-30","2013-09-30","2013-12-31","2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31",{"$f":"BP8","v":"2016-03-31"},"2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31",{"$f":"CF8","v":"2020-12-31"},"2021-12-31",{"$f":"CH8","v":"2022-12-31"},"2023-12-31",{"$f":"CJ8","v":"2024-12-31"}]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,366,365,365,365,366]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(BO7,BO8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(CF7,CF8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CH7,CH8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CJ7,CJ8),2)","v":1}]
[{"$f":"ROW()","v":13},"Tariff Revenue [m$ nominal]"]
[{"$f":"ROW()","v":14},"Toll charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL19*BL23*BL11/1000","v":1.8733759290000001},1.9052968434500002,1.9282039374,1.9169762712000002,1.9951160319999999,2.0064164939000002,1.1084450925409279,1.0646203588917691,1.0500411187995384,1.0617082423417554,1.066693711999956,1.0884629714285263,1.0689197517496787,1.0807966378802305,1.0926735240107825,1.0926735240107825,1.0593159750000003,1.0728490500000003,1.0807157200000002,1.0807157200000002,{"$f":"CF19*CF23*CF11/1000","v":5.1084412795951692},5.0944837897602104,{"$f":"CH19*CH23*CH11/1000","v":5.0944837897602104},5.0944837897602104,{"$f":"CJ19*CJ23*CJ11/1000","v":5.1084412795951692}]
[{"$f":"ROW()","v":15},"Reservation charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL20*BL24*BL11","v":13.624680944393997},13.880234165133695,14.051089063372398,13.946637404304798,14.385309106058799,14.4910056959122,6.2567837059730014,5.939990769550425,5.863886571833854,5.9290408670764521,5.9691118690223322,6.1394179124214352,6.0290124449488074,6.0960014721149056,6.1629904992810038,6.1629904992810038,5.9549936121,6.031030962228999,6.0773475792119989,6.0773475792119989,{"$f":"CF20*CF24*CF11","v":32.63977530772209},32.550595593766566,{"$f":"CH20*CH24*CH11","v":32.550595593766566},32.550595593766566,{"$f":"CJ20*CJ24*CJ11","v":32.63977530772209}]
[{"$f":"ROW()","v":16},"Throughput charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL21*BL25*BL11","v":2.7708649803449994},2.6033845742904993,2.5279595448799994,2.5116305919319997,2.7890302219779999,2.8061317724439991,1.7086771128721234,1.62350833150229,1.6007742507311402,1.6185606312948198,1.6200154065711381,1.6650415727864607,1.6446890351076326,1.6629633577199399,1.6812376803322469,1.6812376803322469,1.6300114622999999,1.6481227007699999,1.6588284550655998,1.6588284550655998,{"$f":"CF21*CF25*CF11","v":7.4592284150633716},7.4388480095577334,{"$f":"CH21*CH25*CH11","v":7.4388480095577334},7.4388480095577334,{"$f":"CJ21*CJ25*CJ11","v":7.4592284150633716}]
[{"$f":"ROW()","v":17},"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BL14:BL16)","v":18.268921853738995},18.388915582874194,18.507252545652396,18.375244267436798,{"$f":"SUM(BP14:BP16)","v":19.169455360036796},19.303553962256203,9.0739059113860527,8.6281194599444841,8.5147019413645317,8.6093097407130266,8.655820987593426,8.8929224566364216,8.7426212318061189,8.8397614677150766,8.9369017036240344,8.9369017036240344,8.6443210494000002,8.7520027129989995,8.8168917542775986,{"$f":"SUM(CE14:CE16)","v":8.8168917542775986},45.207445002380631,45.083927393084508,45.083927393084508,45.083927393084508,45.207445002380631]
[{"$f":"ROW()","v":18},"Calculated Tariffs [$ nominal]"]
[{"$f":"ROW()","v":19},"Toll charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21410499999999999,{"$f":"BL19","v":0.21410499999999999},{"$f":"BM19","v":0.21410499999999999},0.21410499999999999,0.21410499999999999,{"$f":"BP19","v":0.21410499999999999},0.11618434159374114,0.11618434159374114,0.11713979460057321,{"$f":"BT19","v":0.11713979460057321},0.11713979460057321,0.11713979460057321,0.11587205981026324,{"$f":"BX19","v":0.11587205981026324},0.11587205981026324,0.11587205981026324,0.114831,0.11502,0.114604,{"$f":"CD19","v":0.114604},{"$f":"CoS!G$65","v":0.12656410804279541},{"$f":"CoS!H$65","v":0.12656410804279541},{"$f":"CoS!I$65","v":0.12656410804279541},{"$f":"CoS!J$65","v":0.12656410804279541},{"$f":"CoS!K$65","v":0.12656410804279541}]
[{"$f":"ROW()","v":20},"Reservation charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.469E-3,{"$f":"BL20","v":1.469E-3},1.469E-3,1.469E-3,1.469E-3,{"$f":"BP20","v":1.469E-3},6.1945273654544621E-4,6.1945273654544621E-4,6.251054489377671E-4,{"$f":"BT20","v":6.251054489377671E-4},6.251054489377671E-4,6.251054489377671E-4,6.1758212199355337E-4,{"$f":"BX20","v":6.1758212199355337E-4},6.1758212199355337E-4,6.1758212199355337E-4,6.0999999999999997E-4,6.11E-4,6.0899999999999995E-4,{"$f":"CD20","v":6.0899999999999995E-4},{"$f":"CoS!G$66","v":7.6654628584097134E-4},{"$f":"CoS!H$66","v":7.6654628584097134E-4},{"$f":"CoS!I$66","v":7.6654628584097134E-4},{"$f":"CoS!J$66","v":7.6654628584097134E-4},{"$f":"CoS!K$66","v":7.6654628584097134E-4}]
[{"$f":"ROW()","v":21},"Throughput charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8499999999999998E-4,{"$f":"BL21","v":3.8499999999999998E-4},3.8499999999999998E-4,3.8499999999999998E-4,3.8499999999999998E-4,{"$f":"BP21","v":3.8499999999999998E-4},2.2760181530833898E-4,2.2760181530833898E-4,2.2940168716519159E-4,{"$f":"BT21","v":2.2940168716519159E-4},2.2940168716519159E-4,2.2940168716519159E-4,2.2702603107898242E-4,{"$f":"BX21","v":2.2702603107898242E-4},2.2702603107898242E-4,2.2702603107898242E-4,2.2499999999999999E-4,2.2499999999999999E-4,2.24E-4,{"$f":"CD21","v":2.24E-4},{"$f":"CoS!G$67","v":2.0963037100198739E-4},{"$f":"CoS!H$67","v":2.0963037100198739E-4},{"$f":"CoS!I$67","v":2.0963037100198739E-4},{"$f":"CoS!J$67","v":2.0963037100198739E-4},{"$f":"CoS!K$67","v":2.0963037100198739E-4}]
[{"$f":"ROW()","v":22},{"$f":"\"Calculated Load\"","v":"Calculated Load"}]
[{"$f":"ROW()","v":23},"Reserved Capacity [TJ/day]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!BL108","v":97.220000000000013},{"$f":"Load!BM108","v":97.79},{"$f":"Load!BN108","v":97.89},{"$f":"Load!BO108","v":97.320000000000007},{"$f":"Load!BP108","v":102.4},{"$f":"Load!BQ108","v":102.98000000000002},{"$f":"Load!BR108","v":103.70000000000002},{"$f":"Load!BS108","v":99.600000000000023},{"$f":"Load!BT108","v":99.600000000000023},{"$f":"Load!BU108","v":99.600000000000023},{"$f":"Load!BV108","v":98.980000000000018},{"$f":"Load!BW108","v":101.00000000000001},{"$f":"Load!BX108","v":102.50000000000001},{"$f":"Load!BY108","v":102.50000000000001},{"$f":"Load!BZ108","v":102.50000000000001},{"$f":"Load!CA108","v":102.50000000000001},{"$f":"Load!CB108","v":102.50000000000001},{"$f":"Load!CC108","v":102.50000000000001},{"$f":"Load!CD108","v":102.50000000000001},{"$f":"Load!CE108","v":102.50000000000001},{"$f":"Load!CF108","v":110.28000000000002},{"$f":"Load!CG108","v":110.28000000000002},{"$f":"Load!CH108","v":110.28000000000002},{"$f":"Load!CI108","v":110.28000000000002},{"$f":"Load!CJ108","v":110.28000000000002}]
[{"$f":"ROW()","v":24},"Reserved Capacity x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!BL109","v":103.05333139999998},{"$f":"Load!BM109","v":103.83257029999997},{"$f":"Load!BN109","v":103.96816129999999},{"$f":"Load!BO109","v":103.19529259999997},{"$f":"Load!BP109","v":107.61083719999999},{"$f":"Load!BQ109","v":108.40151179999999},{"$f":"Load!BR109","v":109.788067},{"$f":"Load!BS109","v":104.229287},{"$f":"Load!BT109","v":104.229287},{"$f":"Load!BU109","v":104.229287},{"$f":"Load!BV109","v":103.79312939999998},{"$f":"Load!BW109","v":106.75447399999997},{"$f":"Load!BX109","v":108.46982899999999},{"$f":"Load!BY109","v":108.46982899999999},{"$f":"Load!BZ109","v":108.46982899999999},{"$f":"Load!CA109","v":108.46982899999999},{"$f":"Load!CB109","v":108.46982899999999},{"$f":"Load!CC109","v":108.46982899999999},{"$f":"Load!CD109","v":108.46982899999999},{"$f":"Load!CE109","v":108.46982899999999},{"$f":"Load!CF109","v":116.33963349999998},{"$f":"Load!CG109","v":116.33963349999998},{"$f":"Load!CH109","v":116.33963349999998},{"$f":"Load!CI109","v":116.33963349999998},{"$f":"Load!CJ109","v":116.33963349999998}]
[{"$f":"ROW()","v":25},"Throughput x Distance (PJkms per day)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Load!BL110","v":79.967243299999993},{"$f":"Load!BM110","v":74.308108299999986},{"$f":"Load!BN110","v":71.370963999999987},{"$f":"Load!BO110","v":70.909954599999992},{"$f":"Load!BP110","v":79.606970799999999},{"$f":"Load!BQ110","v":80.095098399999983},{"$f":"Load!BR110","v":81.60118270000001},{"$f":"Load!BS110","v":77.533782699999975},{"$f":"Load!BT110","v":77.533782699999975},{"$f":"Load!BU110","v":77.533782699999975},{"$f":"Load!BV110","v":76.759954699999994},{"$f":"Load!BW110","v":78.893395199999986},{"$f":"Load!BX110","v":80.49439319999999},{"$f":"Load!BY110","v":80.49439319999999},{"$f":"Load!BZ110","v":80.49439319999999},{"$f":"Load!CA110","v":80.49439319999999},{"$f":"Load!CB110","v":80.49439319999999},{"$f":"Load!CC110","v":80.49439319999999},{"$f":"Load!CD110","v":80.49439319999999},{"$f":"Load!CE110","v":80.49439319999999},{"$f":"Load!CF110","v":97.220671834065541},{"$f":"Load!CG110","v":97.220671834065541},{"$f":"Load!CH110","v":97.220671834065541},{"$f":"Load!CI110","v":97.220671834065541},{"$f":"Load!CJ110","v":97.220671834065541}]

{"sheet":"Tax_CoRE","index":8,"n_rows":82,"n_cols":11,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"Tax"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,3,3,4,4,4,4,4,5]
[{"$f":"ROW()","v":7},"Start Date",null,{"$f":"Inputs!BC7","v":"2018-01-01"},{"$f":"Inputs!BD7","v":"2019-01-01"},{"$f":"Inputs!BE7","v":"2020-01-01"},{"$f":"Inputs!BF7","v":"2021-01-01"},{"$f":"Inputs!BG7","v":"2022-01-01"},{"$f":"Inputs!BH7","v":"2023-01-01"},{"$f":"Inputs!BI7","v":"2024-01-01"},{"$f":"J7+K$11","v":"2024-12-31"}]
[{"$f":"ROW()","v":8},"End Date",null,{"$f":"Inputs!BC8","v":"2018-12-31"},{"$f":"Inputs!BD8","v":"2019-12-31"},{"$f":"Inputs!BE8","v":"2020-12-31"},{"$f":"Inputs!BF8","v":"2021-12-31"},{"$f":"Inputs!BG8","v":"2022-12-31"},{"$f":"Inputs!BH8","v":"2023-12-31"},{"$f":"Inputs!BI8","v":"2024-12-31"},{"$f":"J8+K$11","v":"2025-12-31"}]
[{"$f":"ROW()","v":9},"Year Type",null,{"$f":"Inputs!BC9","v":2018},{"$f":"Inputs!BD9","v":2019},{"$f":"Inputs!BE9","v":2020},{"$f":"Inputs!BF9","v":2021},{"$f":"Inputs!BG9","v":2022},{"$f":"Inputs!BH9","v":2023},{"$f":"Inputs!BI9","v":2024},{"$f":"J9+1","v":2025}]
[{"$f":"ROW()","v":10},"Quarter"]
[{"$f":"ROW()","v":11},"Days",null,{"$f":"Inputs!BC11","v":365},{"$f":"Inputs!BD11","v":365},{"$f":"Inputs!BE11","v":366},{"$f":"Inputs!BF11","v":365},{"$f":"Inputs!BG11","v":365},{"$f":"Inputs!BH11","v":365},{"$f":"Inputs!BI11","v":366},365]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,{"$f":"Inputs!BC12","v":1},{"$f":"Inputs!BD12","v":1},{"$f":"Inputs!BE12","v":1},{"$f":"Inputs!BF12","v":1},{"$f":"Inputs!BG12","v":1},{"$f":"Inputs!BH12","v":1},{"$f":"Inputs!BI12","v":1},1]
[{"$f":"ROW()","v":13},"Financial Parameters"]
[{"$f":"ROW()","v":14},{"$f":"\"Inflation Factor (convert Real $ \"&Inputs!D19&\" to nominal $)\"","v":"Inflation Factor (convert Real $ 31/12/2018 to nominal $)"},null,{"$f":"CoS!E16","v":1},{"$f":"CoS!F16","v":1.0127999999999999},{"$f":"CoS!G16","v":1.02576384},{"$f":"CoS!H16","v":1.0388936171519998},{"$f":"CoS!I16","v":1.0521914554515452},{"$f":"CoS!J16","v":1.0656595060813252},{"$f":"CoS!K16","v":1.0792999477591658}]
[{"$f":"ROW()","v":15},"Leverage",null,null,null,{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"WACC!$J$23","v":0.55000000000000004},{"$f":"J15","v":0.55000000000000004}]
[{"$f":"ROW()","v":16},"Post-Tax WACC (%, Nominal)",null,null,{"$f":"CoS!F18","v":5.0199999999999995E-2},{"$f":"CoS!G18","v":5.0199999999999995E-2},{"$f":"CoS!H18","v":5.0199999999999995E-2},{"$f":"CoS!I18","v":5.0199999999999995E-2},{"$f":"CoS!J18","v":5.0199999999999995E-2},{"$f":"CoS!K18","v":5.0199999999999995E-2}]
[{"$f":"ROW()","v":17},"Discount Factor (Nominal)",null,1,{"$f":"D17/(1+E16)","v":0.95219958103218427},{"$f":"E17/(1+F16)","v":0.90668404211786735},{"$f":"F17/(1+G16)","v":0.86334416503320066},{"$f":"G17/(1+H16)","v":0.82207595223119467},{"$f":"H17/(1+I16)","v":0.78278037729117755},{"$f":"I17/(1+J16)","v":0.74536314729687447}]
[{"$f":"ROW()","v":18},"Discount Factor (Real)",null,null,{"$f":"CoS!F21","v":0.96438773566939617},{"$f":"CoS!G21","v":0.93004370470954512},{"$f":"CoS!H21","v":0.89692274245841475},{"$f":"CoS!I21","v":0.86498129266985557},{"$f":"CoS!J21","v":0.83417735023426931},{"$f":"CoS!K21","v":0.80447040593912378}]
[{"$f":"ROW()","v":19},"Cost of Debt (%)",null,null,null,{"$f":"WACC!J13","v":4.3900000000000002E-2},{"$f":"WACC!K13","v":4.3900000000000002E-2},{"$f":"WACC!L13","v":4.3900000000000002E-2},{"$f":"WACC!M13","v":4.3900000000000002E-2},{"$f":"WACC!N13","v":4.3900000000000002E-2},{"$f":"J19","v":4.3900000000000002E-2}]
[{"$f":"ROW()","v":20},"Franking Credit",null,null,null,{"$f":"WACC!J$27","v":0.5},{"$f":"WACC!K$27","v":0.5},{"$f":"WACC!L$27","v":0.5},{"$f":"WACC!M$27","v":0.5},{"$f":"WACC!N$27","v":0.5}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},"Interest on Debt"]
[{"$f":"ROW()","v":23},"RAB (CCA)",null,null,null,{"$f":"'Assets '!BA24","v":362.9290583431258},{"$f":"'Assets '!BB24","v":355.70381308825381},{"$f":"'Assets '!BC24","v":345.33217881197066},{"$f":"'Assets '!BD24","v":334.57172885247491},{"$f":"'Assets '!BE24","v":323.58947986143596},{"$f":"'Assets '!BF24","v":313.94866174647234}]
[{"$f":"ROW()","v":24},"Debt",null,null,null,{"$f":"F23*F15","v":199.6109820887192},195.63709719853961,189.93269834658389,184.01445086886122,177.97421392378979,{"$f":"K23*K15","v":172.67176396055979}]
[{"$f":"ROW()","v":25},"Cost of Debt ",null,null,null,{"$f":"F24*F19","v":8.7629221136947724},8.5884685670158891,{"$f":"H24*H19","v":8.3380454574150331},8.0782343931430081,7.8130679912543721,{"$f":"K24*K19","v":7.5802904378685749}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},"Calculation of Tax Expense (Nominal)","PV"]
[{"$f":"ROW()","v":28},"Revenue",{"$f":"SUMPRODUCT($D$17:$J$17,D28:J28)","v":185.96100434492314},null,null,{"$f":"CoS!G72","v":45.207445002380631},{"$f":"CoS!H72","v":45.083927393084508},{"$f":"CoS!I72","v":45.083927393084508},{"$f":"CoS!J72","v":45.083927393084508},{"$f":"CoS!K72","v":45.207445002380631}]
[{"$f":"ROW()","v":29},"Expenses"]
[{"$f":"ROW()","v":30},"Opex",{"$f":"SUMPRODUCT($D$17:$J$17,D30:J30)","v":72.894940233577785},null,null,{"$f":"Inputs!BE1357","v":17.2428537964425},{"$f":"Inputs!BF1357","v":17.433187926348332},{"$f":"Inputs!BG1357","v":17.910101090091512},{"$f":"Inputs!BH1357","v":17.690800582182547},{"$f":"Inputs!BI1357","v":18.298199835337137}]
[{"$f":"ROW()","v":31},"Interest on Debt",34.361568839981373,null,null,{"$f":"F25","v":8.7629221136947724},8.5884685670158891,{"$f":"H25","v":8.3380454574150331},8.0782343931430081,7.8130679912543721]
[{"$f":"ROW()","v":32},"Tax Depreciation",9.6682492926380839,null,null,{"$f":"'Tax Assets'!BY21","v":2.5823207804170818},{"$f":"'Tax Assets'!BZ21","v":2.6657513029995519},{"$f":"'Tax Assets'!CA21","v":2.3206946205524739},{"$f":"'Tax Assets'!CB21","v":2.2953874000798047},{"$f":"'Tax Assets'!CC21","v":1.772113319833583}]
[{"$f":"ROW()","v":33},"Total Expenses",116.92475836619724,null,null,{"$f":"SUM(F30:F32)","v":28.588096690554355},28.687407796363772,28.568841168059016,28.064422375405357,27.883381146425091]
[{"$f":"ROW()","v":34},"Tax",0]
[{"$f":"ROW()","v":35},"Net Income",69.036245978725916,null,null,{"$f":"F28-F33","v":16.619348311826275},16.396519596720736,16.515086225025492,17.019505017679151,17.32406385595554]
[{"$f":"ROW()","v":36},"Taxable Income",{"$f":"SUMPRODUCT($D$17:$J$17,D36:J36)","v":68.010284551482926},null,null,{"$f":"F35+E37","v":15.487794893452975},{"$f":"G35+F37","v":16.396519596720736},{"$f":"H35+G37","v":16.515086225025492},{"$f":"I35+H37","v":17.019505017679151},{"$f":"J35+I37","v":17.32406385595554}]
[{"$f":"ROW()","v":37},"Tax Loss Carried Forward",-1.0774646908905929,null,-1.1315534183733007,{"$f":"IF(F36<0,F36,0)","v":0},{"$f":"IF(G36<0,G36,0)","v":0},{"$f":"IF(H36<0,H36,0)","v":0},{"$f":"IF(I36<0,I36,0)","v":0},{"$f":"IF(J36<0,J36,0)","v":0}]
[{"$f":"ROW()","v":38},"Income Tax Expense",20.403085365444877,null,null,{"$f":"IF(F36>0,F36*WACC!J26,0)","v":4.6463384680358919},{"$f":"IF(G36>0,G36*WACC!K26,0)","v":4.9189558790162211},{"$f":"IF(H36>0,H36*WACC!L26,0)","v":4.9545258675076473},{"$f":"IF(I36>0,I36*WACC!M26,0)","v":5.105851505303745},{"$f":"IF(J36>0,J36*WACC!N26,0)","v":5.1972191567866615}]
[{"$f":"ROW()","v":39},"Imputation Credits",-10.201542682722438,null,null,{"$f":"-F38*WACC!J$27","v":-2.3231692340179459},{"$f":"-G38*WACC!K$27","v":-2.4594779395081106},{"$f":"-H38*WACC!L$27","v":-2.4772629337538237},{"$f":"-I38*WACC!M$27","v":-2.5529257526518725},{"$f":"-J38*WACC!N$27","v":-2.5986095783933307}]
[{"$f":"ROW()","v":40},"Net Tax Expense",10.201542682722438,null,null,{"$f":"SUM(F38:F39)","v":2.3231692340179459},2.4594779395081106,2.4772629337538237,2.5529257526518725,2.5986095783933307]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},"Real Net Tax Expense","PV"]
[{"$f":"ROW()","v":43},"Income Tax Expense",{"$f":"SUMPRODUCT($D$18:$J$18,D43:J43)","v":20.403085365444873},null,null,{"$f":"F38/F$14","v":4.529637609409094},4.7348022914039447,{"$f":"H38/H$14","v":4.7087683917575873},4.791259756204056,4.8153612603957665]
[{"$f":"ROW()","v":44},"Imputation Credits",{"$f":"SUMPRODUCT($D$18:$J$18,D44:J44)","v":-10.201542682722437},null,null,{"$f":"F39/F$14","v":-2.264818804704547},-2.3674011457019724,{"$f":"H39/H$14","v":-2.3543841958787937},-2.395629878102028,-2.4076806301978833]
[{"$f":"ROW()","v":45},"Net Tax Expense",{"$f":"SUMPRODUCT($D$18:$J$18,D45:J45)","v":10.201542682722437},null,null,{"$f":"F40/F$14","v":2.264818804704547},2.3674011457019724,{"$f":"H40/H$14","v":2.3543841958787937},2.395629878102028,2.4076806301978833]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},"Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":48},"Yield / cost inputs (from AER 2010 Victorian DNSP decision)"]
[{"$f":"ROW()","v":49},"Dividend imputation/payout ratio",null,0.7]
[{"$f":"ROW()","v":50},"Benchmark seasoned equity offering (SEO) raising cost",null,0.03]
[{"$f":"ROW()","v":51},"Benchmark Divident Re-investment Plan (DRP) cost",null,0.01]
[{"$f":"ROW()","v":52},"Benchmark DRP take-up",null,0.25]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},"Dividend assessment"]
[{"$f":"ROW()","v":55},"Tax payable",null,null,null,{"$f":"F38","v":4.6463384680358919},{"$f":"G38","v":4.9189558790162211},{"$f":"H38","v":4.9545258675076473},{"$f":"I38","v":5.105851505303745},{"$f":"J38","v":5.1972191567866615}]
[{"$f":"ROW()","v":56},"Dividends",null,null,null,{"$f":"(F55/WACC!J$26*(1-WACC!J$26)*$D$49)","v":7.5890194977919556},{"$f":"(G55/WACC!K$26*(1-WACC!K$26)*$D$49)","v":8.0342946023931603},{"$f":"(H55/WACC!L$26*(1-WACC!L$26)*$D$49)","v":8.0923922502624901},{"$f":"(I55/WACC!M$26*(1-WACC!M$26)*$D$49)","v":8.3395574586627834},{"$f":"(J55/WACC!N$26*(1-WACC!N$26)*$D$49)","v":8.4887912894182129}]
[{"$f":"ROW()","v":57},"Dividend Re-investment",null,null,null,{"$f":"F56*$D$52","v":1.8972548744479889},{"$f":"G56*$D$52","v":2.0085736505982901},2.0230980625656225,2.0848893646656959,2.1221978223545532]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59},"Benchmark Cash Flows"]
[{"$f":"ROW()","v":60},"Revenue",null,null,null,{"$f":"F28","v":45.207445002380631},{"$f":"G28","v":45.083927393084508},{"$f":"H28","v":45.083927393084508},{"$f":"I28","v":45.083927393084508},{"$f":"J28","v":45.207445002380631}]
[{"$f":"ROW()","v":61},"Opex",null,null,null,{"$f":"-F30","v":-17.2428537964425},-17.433187926348332,-17.910101090091512,-17.690800582182547,-18.298199835337137]
[{"$f":"ROW()","v":62},"Interest",null,null,null,-8.7629221136947724,-8.5884685670158891,-8.3380454574150331,-8.0782343931430081,-7.8130679912543721]
[{"$f":"ROW()","v":63},"Tax",null,null,null,{"$f":"-F38","v":-4.6463384680358919},{"$f":"-G38","v":-4.9189558790162211},{"$f":"-H38","v":-4.9545258675076473},{"$f":"-I38","v":-5.105851505303745},{"$f":"-J38","v":-5.1972191567866615}]
[{"$f":"ROW()","v":64},"Internal cash flow",null,null,null,{"$f":"SUM(F60:F63)","v":14.555330624207464},{"$f":"SUM(G60:G63)","v":14.143315020704069},13.881254978070316,14.20904091245521,13.89895801900246]
[{"$f":"ROW()","v":65},"Dividend",null,null,null,{"$f":"-F56","v":-7.5890194977919556},{"$f":"-G56","v":-8.0342946023931603},-8.0923922502624901,-8.3395574586627834,-8.4887912894182129]
[{"$f":"ROW()","v":66},"Dividend reinvestment",null,null,null,{"$f":"F57","v":1.8972548744479889},{"$f":"G57","v":2.0085736505982901},2.0230980625656225,2.0848893646656959,2.1221978223545532]
[{"$f":"ROW()","v":67},"Retained cash flow",null,null,null,{"$f":"SUM(F64:F66)","v":8.8635660008634964},{"$f":"SUM(G64:G66)","v":8.1175940689091988},7.8119607903734494,7.9543728184581219,7.5323645519388007]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},"Benchmark capex funding"]
[{"$f":"ROW()","v":70},"Capex",null,null,null,{"$f":"Inputs!BE120","v":3.3038321114450944},{"$f":"Inputs!BF120","v":1.0298683050913644},{"$f":"Inputs!BG120","v":0.66578369129921278},{"$f":"Inputs!BH120","v":0.45701409326812181},{"$f":"Inputs!BI120","v":0.84907162480332954}]
[{"$f":"ROW()","v":71},"less Debt Component",null,null,null,{"$f":"(G23-F23)*F15","v":-3.9738848901795967},{"$f":"(H23-G23)*G15","v":-5.7043988519557312},{"$f":"(I23-H23)*H15","v":-5.9182474777226677},{"$f":"(J23-I23)*I15","v":-6.0402369450714195},{"$f":"(K23-J23)*J15","v":-5.3024499632299928}]
[{"$f":"ROW()","v":72},"Equity Component",null,null,null,{"$f":"F70-F71","v":7.2777170016246906},6.7342671570470953,6.5840311690218805,6.4972510383395417,6.1515215880333223]
[{"$f":"ROW()","v":73},"Retained cash flows",null,null,null,{"$f":"F67","v":8.8635660008634964},{"$f":"G67","v":8.1175940689091988},7.8119607903734494,7.9543728184581219,7.5323645519388007]
[{"$f":"ROW()","v":74},"Equity Required (SEO)",null,null,null,{"$f":"F72-F73","v":-1.5858489992388058},-1.3833269118621034,-1.2279296213515689,-1.4571217801185803,-1.3808429639054784]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76},"Equity raising costs"]
[{"$f":"ROW()","v":77},"External Equity Raising Costs",null,null,null,{"$f":"F74*$D$50","v":-4.7575469977164171E-2},{"$f":"G74*$D$50","v":-4.1499807355863103E-2},-3.6837888640547066E-2,-4.3713653403557408E-2,-4.1425288917164349E-2]
[{"$f":"ROW()","v":78},"DRP Cost",null,null,null,{"$f":"F57*$D$51","v":1.897254874447989E-2},{"$f":"G57*$D$51","v":2.0085736505982901E-2},2.0230980625656227E-2,2.0848893646656957E-2,2.1221978223545532E-2]
[{"$f":"ROW()","v":79},"Total Equity Raising Costs",null,null,null,{"$f":"SUM(F77:F78)","v":-2.8602921232684281E-2},{"$f":"SUM(G77:G78)","v":-2.1414070849880201E-2},-1.6606908014890839E-2,-2.286475975690045E-2,-2.0203310693618817E-2]
[{"$f":"ROW()","v":80},"Equity Raising Costs ",null,null,null,{"$f":"MAX(0,SUM(F77:F78))","v":0},{"$f":"MAX(0,SUM(G77:G78))","v":0},0,0,0]
[{"$f":"ROW()","v":81},"Equity Raising Costs (manual entry, nominal $)",null,null,null,{"$f":"SolverSheet!I22","v":0},{"$f":"SolverSheet!J22","v":0},{"$f":"SolverSheet!K22","v":0},{"$f":"SolverSheet!L22","v":0},{"$f":"SolverSheet!M22","v":0}]
[{"$f":"ROW()","v":82},{"$f":"\"Total Equity Raising Costs [Real \" & Inputs!D19 &\" $M], (capitalised and included in RAB)\"","v":"Total Equity Raising Costs [Real 31/12/2018 $M], (capitalised and included in RAB)"},null,null,null,{"$f":"F81/F14","v":0},{"$f":"G81/G14","v":0},{"$f":"H81/H14","v":0},{"$f":"I81/I14","v":0},{"$f":"J81/J14","v":0}]

{"sheet":"Assets ","index":9,"n_rows":3588,"n_cols":58,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"Assets"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4]
[{"$f":"ROW()","v":7},"Start Date","1999-10-01",{"$f":"C8+1","v":"2000-01-01"},{"$f":"D8+1","v":"2000-04-01"},"2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01"]
[{"$f":"ROW()","v":8},"End Date",{"$f":"C7+C11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BB7+BB11-1","v":"2020-12-31"},"2021-12-31",{"$f":"BD7+BD11-1","v":"2022-12-31"},"2023-12-31",{"$f":"BF7+BF11-1","v":"2024-12-31"}]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},{"$f":"D8","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30",{"$f":"AM8","v":"2008-12-31"},"2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BB8","v":"2020-12-31"},"2021-12-31",{"$f":"BD8","v":"2022-12-31"},"2023-12-31",{"$f":"BF8","v":"2024-12-31"}]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"ROW()","v":11},"Days",92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[{"$f":"ROW()","v":12},"Years (nearest half)",{"$f":"ROUND(YEARFRAC(C7,C8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BB7,BB8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(BD7,BD8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(BF7,BF8),2)","v":1}]
[{"$f":"ROW()","v":13},"Period End CPI",null,{"$f":"Inputs!G16","v":69.7},{"$f":"Inputs!H16","v":70.2},{"$f":"Inputs!I16","v":72.900000000000006},{"$f":"Inputs!J16","v":73.099999999999994},{"$f":"Inputs!K16","v":73.900000000000006},{"$f":"Inputs!L16","v":74.5},{"$f":"Inputs!M16","v":74.7},{"$f":"Inputs!N16","v":75.400000000000006},{"$f":"Inputs!O16","v":76.099999999999994},{"$f":"Inputs!P16","v":76.599999999999994},{"$f":"Inputs!Q16","v":77.099999999999994},{"$f":"Inputs!R16","v":77.599999999999994},{"$f":"Inputs!S16","v":78.599999999999994},{"$f":"Inputs!T16","v":78.599999999999994},{"$f":"Inputs!U16","v":79.099999999999994},{"$f":"Inputs!V16","v":79.5},{"$f":"Inputs!W16","v":80.2},{"$f":"Inputs!X16","v":80.599999999999994},{"$f":"Inputs!Y16","v":80.900000000000006},{"$f":"Inputs!Z16","v":81.5},{"$f":"Inputs!AA16","v":82.1},{"$f":"Inputs!AB16","v":82.6},{"$f":"Inputs!AC16","v":83.4},{"$f":"Inputs!AD16","v":83.8},{"$f":"Inputs!AE16","v":84.5},{"$f":"Inputs!AF16","v":85.9},{"$f":"Inputs!AG16","v":86.7},{"$f":"Inputs!AH16","v":86.6},{"$f":"Inputs!AI16","v":86.6},{"$f":"Inputs!AJ16","v":87.7},{"$f":"Inputs!AK16","v":88.3},{"$f":"Inputs!AL16","v":89.1},{"$f":"Inputs!AM16","v":90.3},{"$f":"Inputs!AN16","v":91.6},{"$f":"Inputs!AO16","v":92.7},{"$f":"Inputs!AP16","v":92.4},{"$f":"Inputs!AQ16","v":92.5},{"$f":"Inputs!AR16","v":92.9},{"$f":"Inputs!AS16","v":93.8},{"$f":"Inputs!AT16","v":94.3},{"$f":"Inputs!AU16","v":96.9},{"$f":"Inputs!AV16","v":99.8},{"$f":"Inputs!AW16","v":102},{"$f":"Inputs!AX16","v":104.8},{"$f":"Inputs!AY16","v":106.6},{"$f":"Inputs!AZ16","v":108.15635999999998},{"$f":"Inputs!BA16","v":109.73544285599995},{"$f":"Inputs!BB16","v":111.33758032169753},{"$f":"Inputs!BC16","v":112.96310899439429},{"$f":"Inputs!BD16","v":114.40903678952253},{"$f":"Inputs!BE16","v":115.87347246042842},{"$f":"Inputs!BF16","v":117.3566529079219},{"$f":"Inputs!BG16","v":118.85881806514328},{"$f":"Inputs!BH16","v":120.38021093637711},{"$f":"Inputs!BI16","v":121.92107763636272}]
[{"$f":"ROW()","v":14},"Period End December Inflation",null,null,{"$f":"E13/D13-1","v":7.1736011477760986E-3},{"$f":"F13/E13-1","v":3.8461538461538547E-2},2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.4599999999999946E-2,1.4599999999999724E-2,1.4599999999999724E-2,1.4599999999999724E-2,1.2799999999999923E-2,1.2799999999999923E-2,1.2799999999999923E-2,1.2799999999999923E-2,1.2799999999999923E-2,1.2799999999999923E-2]
[{"$f":"ROW()","v":15},{"$f":"\"Inflation Factor (convert nominal to real $ \"&C15&\")\"","v":"Inflation Factor (convert nominal to real $ 31/12/2018)"},{"$f":"Inputs!$D$19","v":"31/12/2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AY19","v":1.0596914539811848},{"$f":"Inputs!AZ19","v":1.0444425921359994},{"$f":"Inputs!BA19","v":1.0294131599999996},{"$f":"Inputs!BB19","v":1.0145999999999997},{"$f":"Inputs!BC19","v":1},{"$f":"Inputs!BD19","v":0.9873617693522907},{"$f":"Inputs!BE19","v":0.97488326357848609},{"$f":"Inputs!BF19","v":0.96256246403878964},{"$f":"Inputs!BG19","v":0.95039737760544019},{"$f":"Inputs!BH19","v":0.9383860363402845},{"$f":"Inputs!BI19","v":0.92652649717642643}]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},"Regulated Asset Base"]
[{"$f":"ROW()","v":18},"Total Assets ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&TEXT(Inputs!AZ$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BA$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BB$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BC$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BD$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BE$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BF$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BG$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BH$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BI$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"}]
[{"$f":"ROW()","v":19},"Opening Capital Base",null,{"$f":"C24","v":513.6507412391561},512.3542725973756,510.68120736188894,508.97841952182648,507.28554753692316,507.5448638943767,506.9821672676598,506.40168869749738,505.83053481327323,502.79558544638837,500.36328510654636,497.92752129707787,495.508216696337,496.79916571396666,496.57231242895637,496.32418922254658,496.08962500865988,494.1251487204201,492.84834942520007,491.54807677259822,490.25499696829075,487.98110237802746,485.66495429150388,482.91868460954112,480.19182026330964,477.95199307357876,475.80605816332195,473.55865181987804,471.03591436721251,468.78051483038035,466.58948587704401,463.8700789444419,460.96244482316166,457.81693724243405,455.35394109619284,452.72134590052497,450.34563257428374,448.47899193021641,446.72599485441475,444.21133222399374,442.5623506584015,432.26272351114886,421.28292556849783,410.05460658509838,400.48816772369281,{"$f":"AW122+AW171","v":407.67353628471017},403.62978433733372,393.540683493693,383.42570530014984,372.70718362348748,362.9290583431258,355.70381308825381,345.33217881197066,334.57172885247491,323.58947986143596]
[{"$f":"ROW()","v":20},"Capex",null,{"$f":"D183","v":1.2777261839978502},{"$f":"E183","v":0.91103296499999997},0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1001410126594688,3.3997661115418447,1.392857980069611,1.3963500992159383,0.77528077226094738,1.5879306411692971,3.2208506311209946,0.99131257338419565,0.63275907426324163,0.4288556435335219,0.78668735838092596]
[{"$f":"ROW()","v":21},"Depreciation",null,{"$f":"D134+D195","v":2.5741948257783447},2.5840982004866779,2.5940015751950112,2.6039049499033449,2.6138083246116781,2.6322063278158447,2.6506043310200114,2.669002334224178,2.6874003374283446,2.6913165951991771,2.6952328529700105,2.6991491107408447,2.7030653685116781,2.7251268561366779,2.7471883437616773,2.7692498313866771,2.7913113190116778,2.8116558852200111,2.8075918280991203,2.8279363943074536,2.8482809605157868,2.8562541357543396,2.8642273109928924,2.8722004862314452,2.880173661469998,2.8960044952018338,2.91183532893367,2.9276661626655049,2.9434969963973407,2.9600491513583043,2.9766013063192669,2.9931534612802304,{"$f":"AJ134+AJ195","v":3.0097056162411944},3.0197681162411936,3.0298306162411937,3.0398931162411937,3.0499556162411938,3.0607056162411919,2.7567603234597051,2.7675103234597054,10.756916867252629,11.294444542651018,11.891975917245579,12.159732890104991,12.261890267556094,7.4435180589182997,11.481958823710341,11.511328292759096,11.49380244892329,11.366055921531,10.446095885992964,11.362946849667344,11.39320903375897,11.411104634572448,10.427505473344503]
[{"$f":"ROW()","v":22},"Over-Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ207","v":0.38701712786746051},null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":23},"Asset Adjustment",null,{"$f":"D146+D219","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,{"$f":"AJ146+AJ219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},"Closing Capital Base",{"$f":"C$158","v":513.6507412391561},{"$f":"D19+D20-D21+D22+D23","v":512.3542725973756},{"$f":"E19+E20-E21+E22+E23","v":510.68120736188894},508.97841952182648,507.28554753692316,507.5448638943767,506.9821672676598,506.40168869749738,505.83053481327323,502.79558544638837,500.36328510654636,497.92752129707787,495.508216696337,496.79916571396666,496.57231242895637,496.32418922254658,496.08962500865988,494.1251487204201,492.84834942520007,491.54807677259822,490.25499696829075,487.98110237802746,485.66495429150388,482.91868460954112,480.19182026330964,477.95199307357876,475.80605816332195,473.55865181987804,471.03591436721251,468.78051483038035,466.58948587704401,463.8700789444419,460.96244482316166,457.81693724243405,455.35394109619284,452.72134590052497,450.34563257428374,448.47899193021641,446.72599485441475,444.21133222399374,442.5623506584015,432.26272351114886,421.28292556849783,410.05460658509838,400.48816772369281,390.32641846879619,403.62978433733372,393.540683493693,383.42570530014984,372.70718362348748,362.9290583431258,355.70381308825381,345.33217881197066,334.57172885247491,323.58947986143596,313.94866174647234]
[{"$f":"ROW()","v":25},"Asset Account"]
[{"$f":"ROW()","v":26},"Openining Capital Base ($m)",null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW$160","v":"$ 31/12/2018"},{"$f":"AX$160","v":"$ 31/12/2018"},"$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[{"$f":"ROW()","v":27},"Pipeline and laterals",null,{"$f":"D112","v":438.65553578864484},{"$f":"D87","v":436.95532053365008},{"$f":"E87","v":435.25510527865532},433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,{"$f":"U87","v":408.05166119873917},406.35144594374441,404.65123068874965,403.25214027375489,401.55217987876011,399.85242094376537,398.15187568877059,396.45166043377583,394.75144517878107,393.05122992378631,391.35101466879155,389.65079941379679,388.23679791880204,386.53658266380728,384.83636740881252,383.13615215381776,{"$f":"AK87","v":381.43948798882298},379.74929474382822,378.10984815883347,376.4110778238387,374.71228566884395,373.02063327384917,{"$f":"AQ87","v":371.32146337885445},364.42754673696709,357.61656709507974,350.8055874531924,344.02024081130509,{"$f":"AW112+AW161","v":352.19571482805179},346.91024423529421,{"$f":"AX87","v":340.1593950363083},{"$f":"AY87","v":333.16281929606106},{"$f":"AZ87","v":325.94902817302972},318.67008021261256,311.74325462373292,304.60054429380108,297.45783396386923,290.31512363393739]
[{"$f":"ROW()","v":28},"Main line valve and scraper stations",null,{"$f":"D113","v":9.1777717576504454},{"$f":"D88","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,6.375540624762567,6.276410654487063,6.0587938042450142,5.828581920427288,5.5983700366095617,5.3681581527918354,5.1819132446226384,4.9640593223384339,4.7462054000542295,4.5283514777700251]
[{"$f":"ROW()","v":29},"Compressor stations",null,41.575994885587399,41.878357847316103,42.174665743982303,42.464918575586005,42.749116342127209,44.317329378605905,45.868736763897104,47.403338498000799,48.921134580916998,48.567810137645694,48.213132667145224,47.85710216941559,47.499718644456792,49.428933617268825,51.337729300143359,53.226105693080392,55.094062796079925,55.509504751641956,55.916461549412325,56.314933189391027,56.704919671578061,56.304887850973429,56.033719401603939,55.461742703469604,54.859796966570414,54.258559220906371,53.948518378774914,53.629081840176042,53.171232735109754,52.594477593576059,52.099554936189506,51.472403592950101,50.799470863857849,50.098644968912744,49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,35.257330139650058,32.775927922439216,29.876709233529049,27.931187333024582,25.333222566853653,23.309311170283511,21.266952156285495,18.60776174666448,16.212063177766332,13.419235627492638]
[{"$f":"ROW()","v":30},"Receipt and delivery point facilities",null,1.5343439751319885,1.5587464639571722,1.5828151272823558,1.6065499651075397,1.6299509774327234,1.6372451967579071,1.6443370319789241,1.6512264830957746,1.6579135501084583,1.6548928680169754,1.6517490131963259,1.6484819856465098,1.6450917853675271,1.6441750273593774,1.6431134581637277,1.641907077780578,1.6405558862099283,1.6301272909517788,1.6196283227769626,1.6090589816854797,1.5984192676773301,1.5792644307525139,1.5601095938276976,1.5409547569028814,1.5393535899780653,1.5338801830532491,1.6372708061284329,1.7365176492036167,1.8431242722788006,2.2200426353539848,2.2854186284291687,2.2663924615043527,2.2472376245795367,2.2280827876547207,2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,1.9296811834563776,2.2556479764995583,1.7126186845570217,1.577819146349325,1.6144533966154579,1.5768402458040913,2.0112258438720696,2.4652947799597862,2.3721282244276409,2.1945852965446297]
[{"$f":"ROW()","v":31},"SCADA and communications",null,10.129588107098701,9.8700051140171574,9.6103057023522798,9.3504898721040686,9.0905576232725238,8.824819428357646,8.5590596403177681,8.2932782591528902,8.0274752848630122,7.7743297374481344,7.5209512799082558,7.2673399122433775,7.0134956344534993,6.7627906565386215,6.5117965649987433,6.2605133598338654,6.0089410410439879,5.8496272461291099,5.6884818769642322,5.525504933549354,5.3606964158844761,5.1091635389695984,4.8379370475912324,4.5618541517493778,4.2845814414440344,4.0583522866752038,3.9774917452397056,3.8672043871375408,3.5993205123687089,3.3544191509332109,3.1265954328310457,2.8420540280622144,2.5929873866267159,2.2894035385245513,2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,1.9387247061845601,2.9377248503253397,3.5608559133168396,3.243719940823377,2.9797277215009679,2.7218025764788143,2.4730582908607239,2.079523807089199,1.7531169165905318,1.6826106053311904]
[{"$f":"ROW()","v":32},"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2071268674985898,1.1628811452986461,1.1185696355987025,1.0741923383987588,1.0258020036988151,0.97741166899887155,0.92902133429892797,0.88063099959898439,0.8325376648990408,0.78414733019909721,0.73575699549915363,0.68736666079921005,0.63897632609926647,0.59058599139932288,0.55044565669937928,0.5020553219994357,0.45366498729949212,0.40527465259954853,0.35688431789960495,0.30849398319966137,0.26010364849971779,0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.52644388530023345,1.0693244916985765,0.93599641220431717,0.80007636874429611,0.66212052889082962,0.59700098815841396,0.51349704831927889,0.38613591341254971,0.25930183471394874,0.13499061581504013]
[{"$f":"ROW()","v":33},"Maintenance bases and depots",null,7.7276425577145043,7.6860517854801529,7.6444518984958023,7.6028428967614516,7.5612247802771009,7.5188416440427499,7.4764531725833985,7.4340593658990475,7.391660223989696,7.3487387018553445,7.3058144297209928,7.262887407586641,7.2199576354522899,7.176475113317939,7.1329925911835881,7.0895100690492372,7.0460275469148863,7.0025450247805354,6.9590625026461845,6.9155799805118336,6.8720974583774828,6.8286149362431319,6.785132414108781,6.7416498919744301,6.7007863698400794,6.6573038477057285,6.648658625571378,6.6051761034370271,6.5616935813026762,6.5182110591683253,6.4747285370339744,6.4417118748996236,6.3998903527652731,6.3564078306309222,6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,6.7482535088292694,6.5631468457901816,6.3459590808282966,6.1287713158664117,5.9305835509045268,6.0224400197499079,7.9477170965711688,7.8629611439284295,7.5997390629047379,7.3365169818810463]
[{"$f":"ROW()","v":34},"Other assets",null,0.43935521992602611,0.55050462909680242,0.65826508745507872,0.76263659500085501,0.86361915173413129,0.88017630765490751,0.89537042401318379,0.90920150080896001,0.92166953804223639,0.96642886071301259,1.0089837856962889,1.0493343129920651,1.0874804426003415,1.0809456820211178,1.0732684360668943,1.0644487047376707,1.054486488033447,1.3959808209542233,1.7275176926249995,2.0735057263749992,2.4095362988749991,2.4184927501249991,2.5340574393647861,2.5243817865943603,2.5196966818137216,2.57037690502287,2.5511940276342648,2.4994317896479061,2.4394693210637941,2.4078831818819286,2.4621375002586179,2.5364477061938624,2.4119554196876614,2.315864820740015,2.3075096917923688,2.2084214128447224,2.0599328738970759,2.1443908549494299,2.0820721960017838,1.9806626170541375,2.0925586721691243,1.7291455192452811,1.0435070589076074,0.15466111359839041,-0.27819787867440637,-1.2913574661376852,0.84815248618655903,0.95461230227700034,0.87362192994049737,0.81638960560451412,0.88845652989447232,0.83893525856284212,0.6857442449162523,0.53769734179633377,0.39034550975731996]
[{"$f":"ROW()","v":35},"Equity Raising Cost",null,0,{"$f":"D95","v":0},{"$f":"E95","v":0},{"$f":"F95","v":0},{"$f":"G95","v":0},{"$f":"H95","v":0},{"$f":"I95","v":0},{"$f":"J95","v":0},{"$f":"K95","v":0},{"$f":"L95","v":0},{"$f":"M95","v":0},{"$f":"N95","v":0},{"$f":"O95","v":0},{"$f":"P95","v":0},{"$f":"Q95","v":0},{"$f":"R95","v":0},{"$f":"S95","v":0},{"$f":"T95","v":0},{"$f":"U95","v":0},{"$f":"V95","v":0},{"$f":"W95","v":0},{"$f":"X95","v":0},{"$f":"Y95","v":0},{"$f":"Z95","v":0},{"$f":"AA95","v":0},{"$f":"AB95","v":0},{"$f":"AC95","v":0},{"$f":"AD95","v":0},{"$f":"AE95","v":0},{"$f":"AF95","v":0},{"$f":"AG95","v":0},{"$f":"AH95","v":0},{"$f":"AI95","v":0},{"$f":"AJ95","v":0},{"$f":"AK95","v":0},{"$f":"AL95","v":0},{"$f":"AM95","v":0},{"$f":"AN95","v":0},{"$f":"AO95","v":0},{"$f":"AP95","v":0},{"$f":"AQ95","v":0},{"$f":"AR95","v":0},{"$f":"AS95","v":0},{"$f":"AT95","v":0},{"$f":"AU95","v":0},0,{"$f":"AW95","v":0},{"$f":"AX95","v":0},{"$f":"AY95","v":0},{"$f":"AZ95","v":0},{"$f":"BA95","v":0},{"$f":"BB95","v":0},{"$f":"BC95","v":0},{"$f":"BD95","v":0},{"$f":"BE95","v":0}]
[{"$f":"ROW()","v":36},"Non-depreciable assets",null,{"$f":"D121","v":2.5816759288043478},{"$f":"D96","v":2.9483691478021981},{"$f":"E96","v":2.9483691478021981},{"$f":"F96","v":2.9285499179347827},{"$f":"G96","v":2.9285499179347827},{"$f":"H96","v":3.7038261500000003},{"$f":"I96","v":3.6754874010989012},{"$f":"J96","v":3.6477647119565217},{"$f":"K96","v":3.6477647119565217},{"$f":"L96","v":3.0203711725},{"$f":"M96","v":2.9995429178571427},{"$f":"N96","v":2.9791674513586957},{"$f":"O96","v":2.9791674513586957},{"$f":"P96","v":4.4384962199999993},{"$f":"Q96","v":4.4020841736263741},{"$f":"R96","v":4.366463693478261},{"$f":"S96","v":4.366463693478261},{"$f":"T96","v":3.6584421342501883},{"$f":"U96","v":3.6584421342501883},{"$f":"V96","v":3.6309047197474689},{"$f":"W96","v":3.6309047197474689},{"$f":"X96","v":3.5609999999999999},{"$f":"Y96","v":3.5342307692307693},{"$f":"Z96","v":3.5080434782608698},{"$f":"AA96","v":3.5080434782608698},{"$f":"AB96","v":3.8941249999999998},{"$f":"AC96","v":3.8636950549450551},{"$f":"AD96","v":3.8339266304347825},{"$f":"AE96","v":3.8339266304347825},{"$f":"AF96","v":3.8984999999999999},{"$f":"AG96","v":3.8680219780219778},{"$f":"AH96","v":3.8382065217391301},{"$f":"AI96","v":3.8382065217391301},{"$f":"AJ96","v":3.6560027472527472},{"$f":"AK96","v":3.6560027472527472},{"$f":"AL96","v":3.628491847826087},{"$f":"AM96","v":3.628491847826087},{"$f":"AN96","v":3.8832499999999999},{"$f":"AO96","v":3.8529395604395602},{"$f":"AP96","v":3.8232880434782608},{"$f":"AQ96","v":3.8232880434782608},{"$f":"AR96","v":3.8232880434782608},{"$f":"AS96","v":3.8232880434782608},{"$f":"AT96","v":3.8232880434782608},{"$f":"AU96","v":3.8232880434782608},3.9932048746130082,{"$f":"AW96","v":3.9932048746130082},{"$f":"AX96","v":3.9357430264271724},{"$f":"AY96","v":3.8791080489130425},{"$f":"AZ96","v":3.8232880434782608},{"$f":"BA96","v":3.7749684473521534},{"$f":"BB96","v":3.7272595254266916},{"$f":"BC96","v":3.6801535598604778},{"$f":"BD96","v":3.6336429303519733},{"$f":"BE96","v":3.5877201129067666}]
[{"$f":"ROW()","v":37},"Total",null,{"$f":"SUM(D27:D36)","v":513.6507412391561},{"$f":"SUM(E27:E36)","v":512.3542725973756},510.68120736188894,508.97841952182648,507.2855475369231,507.5448638943767,506.98216726765969,506.40168869749726,505.830534813273,502.7955854463882,500.36328510654613,497.9275212970777,495.50821669633683,496.79916571396649,496.57231242895608,496.32418922254629,496.0896250086596,494.12514872041987,492.84834942519984,491.54807677259805,490.25499696829058,487.98110237802723,485.6649542915037,482.91868460954083,480.19182026330941,477.95199307357854,475.80605816332172,473.55865181987781,471.03591436721223,468.78051483038007,466.58948587704378,463.87007894444167,460.96244482316143,457.81693724243377,455.35394109619256,452.72134590052468,450.34563257428346,448.47899193021624,446.72599485441452,444.21133222399357,442.56235065840133,432.26272351114869,421.28292556849777,410.05460658509827,400.48816772369275,407.67353628471017,403.62978433733377,393.540683493693,383.42570530014984,372.70718362348748,362.92905834312575,355.70381308825381,345.33217881197061,334.57172885247496,323.58947986143602]
[{"$f":"ROW()","v":38},"Capex ($m)"]
[{"$f":"ROW()","v":39},"Pipeline and laterals",null,{"$f":"D173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,2.5486000000000015E-4,4.5632000000000002E-4,-3.3E-4,0,0,0,0,0,0.28621376000000004,0,0,{"$f":"AJ173","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.8445723645676926,0.50640457254966376,0.28006992601930908,6.5156837385838717E-2,0,{"$f":"BB173","v":0.21284411089650818},0,{"$f":"BD173","v":0},0,{"$f":"BF173","v":0}]
[{"$f":"ROW()","v":40},"Main line valve and scraper stations",null,{"$f":"D174","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,{"$f":"AJ174","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11443573074253069,1.5440216530060555E-3,0,0,0,{"$f":"BB174","v":0},0,{"$f":"BD174","v":0},0,{"$f":"BF174","v":0}]
[{"$f":"ROW()","v":41},"Compressor stations",null,{"$f":"D175","v":0.72660780749999998},0.72660780749999998,0.72660780749999998,0.72660780749999998,2.0166781425,2.0166781425,2.0166781425,2.0166781425,0.16236326750000002,0.16236326750000002,0.16236326750000002,0.16236326750000002,2.4503147924999999,2.4503147924999999,2.4503147924999999,2.4503147924999999,1.0182189350000002,1.0182189350000002,1.0182189350000002,1.0182189350000002,0.23668579000000001,0.36644481000000001,6.6532209999999994E-2,3.7458820000000004E-2,3.906246E-2,0.33773978000000004,0.33582450000000003,0.20489235000000003,9.3466729999999998E-2,0.18295022,5.8372540000000001E-2,2.0242159999999999E-2,{"$f":"AJ175","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.69123049568204065,-1.6351793222481207E-2,0,0.97961050439999975,0.32716763873353655,0.90771923357427065,{"$f":"BB175","v":0.54880562947693068},0.16337032714053179,{"$f":"BD175","v":0.43230784543475081},4.9589125573691946E-2,{"$f":"BF175","v":0.51543826216828925}]
[{"$f":"ROW()","v":42},"Receipt and delivery point facilities",null,{"$f":"D176","v":4.0059059999999994E-2},4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.4780727500000002E-2,1.47807275E-2,1.4780727499999998E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.368143E-2,0.12254546000000001,0.11840168000000001,0.12576145999999999,0.39607320000000001,8.4530830000000015E-2,1.2866999999999997E-4,0,{"$f":"AJ176","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18456526005888116,0.42995314859352129,-0.40692599273483981,1.3037609999999996E-3,0.18770246145244668,0.12419909974421063,{"$f":"BB176","v":0.14842052529139624},0.6086032698462549,{"$f":"BD176","v":8.1654553887935077E-2},0,{"$f":"BF176","v":0}]
[{"$f":"ROW()","v":43},"SCADA and communications",null,{"$f":"D177","v":6.9851149999999992E-3},6.9851149999999992E-3,6.9851149999999992E-3,6.9851149999999992E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.2955875000000001E-3,1.39746075E-2,1.3974607500000001E-2,1.39746075E-2,1.3974607500000001E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,1.7346817499999997E-2,0.109894455,0.10989445499999999,0.109894455,0.109894455,2.500167E-2,5.5541100000000001E-3,9.4376000000000008E-4,0,5.1289610000000006E-2,0.20082489000000001,0.17556474,2.2134889999999997E-2,4.9284069999999999E-2,7.0528380000000002E-2,1.7977360000000001E-2,5.7618789999999989E-2,{"$f":"AJ177","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.1469212855740913,0.9312051707392065,1.0186990278307195,6.5980452599999975E-2,0.11,0,{"$f":"BB177","v":0.2163325991518702},9.1478149433276632E-2,{"$f":"BD177","v":0.1653073044490603},0.42518933540503662,{"$f":"BF177","v":0.31659153049897754}]
[{"$f":"ROW()","v":44},"Cathodic protection",null,{"$f":"D178","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,{"$f":"AJ178","v":0},6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,7.4216775131448254E-2,{"$f":"BB178","v":0},0,{"$f":"BD178","v":0},0,{"$f":"BF178","v":0}]
[{"$f":"ROW()","v":45},"Maintenance bases and depots",null,{"$f":"D179","v":1.8229499999999998E-3},1.8229499999999996E-3,1.82295E-3,1.8229499999999998E-3,1.067045E-3,1.067045E-3,1.067045E-3,1.067045E-3,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,5.5000000000000003E-4,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,3.4837300000000009E-2,0,0,0,0,1.046586E-2,1.6609999999999999E-3,{"$f":"AJ179","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.7512303042198231E-2,2.6111064803399989E-2,0,0,1.9E-2,0.30904423380726698,{"$f":"BB179","v":2.1421566882297514},0.17496679253034619,{"$f":"BD179","v":0},0,{"$f":"BF179","v":0}]
[{"$f":"ROW()","v":46},"Other assets",null,{"$f":"D180","v":0.13555803250000001},0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999999E-2,5.4521582499999999E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999992,0.39829844999999997,8.1181790000000004E-2,0.19462149999999998,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140009999999994E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,{"$f":"AJ180","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,5.9911668302257089E-2,6.9840425317974228E-2,0.33059819895689735,0.12602043271075941,0.12207384012390722,0.22107089503820787,0,0,0,0,0]
[{"$f":"ROW()","v":47},"Equity Raising Cost",null,{"$f":"D181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},"Non-depreciable assets",null,{"$f":"D182","v":0.36669321899785023},0,-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719407E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913007,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,{"$f":"AJ182","v":-0.18220377448638292},0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,-5.7461848185835773E-2,-5.6634977514129936E-2,-5.5820005434781717E-2,-4.831959612610736E-2,{"$f":"BB182","v":-4.7708921925461834E-2},-4.7105965566213832E-2,{"$f":"BD182","v":-4.6510629508504486E-2},-4.5922817445206654E-2,{"$f":"BF182","v":-4.5342434286340882E-2}]
[{"$f":"ROW()","v":49},"Total",null,{"$f":"SUM(D39:D48)","v":1.2777261839978502},{"$f":"SUM(E39:E48)","v":0.91103296499999997},0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1001410126594688,3.3997661115418447,1.392857980069611,1.3963500992159383,0.77528077226094738,1.5879306411692971,3.2208506311209946,0.99131257338419565,0.63275907426324163,0.4288556435335219,0.78668735838092596]
[{"$f":"ROW()","v":50},"Depreciation ($m)"]
[{"$f":"ROW()","v":51},"Pipeline and laterals",null,{"$f":"D124+D185","v":1.7002152549947473},1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947473,1.7002152549947471,1.7002152549947471,1.7002152549947471,1.7002152549947471,1.7002152549947469,1.7002152549947469,1.7002152549947471,1.7002152549947469,1.7002152549947469,1.7002152549947467,1.7002152549947467,1.7002152549947469,1.7002152549947469,1.7002152549947467,1.7002152549947462,1.7002152549947465,1.7002152549947465,1.7002152549947462,1.7002152549947462,1.700215254994746,1.7002152549947462,1.7002152549947462,1.700215254994746,1.700215254994746,1.700215254994746,1.7002152549947458,1.7002152549947458,{"$f":"AJ124+AJ185","v":1.7002152549947458},1.7002152549947456,1.7002152549947456,1.7002152549947454,1.7002152549947454,1.7002152549947451,1.7002152549947454,1.7002152549947454,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,7.1300429573252604,7.2572537715356029,7.2766456662665755,7.2789479604171321,7.2789479604171321,7.1396696997761886,7.1427103299318535,7.1427103299318535,7.1427103299318544,7.1427103299318544]
[{"$f":"ROW()","v":52},"Main line valve and scraper stations",null,{"$f":"D125+D186","v":5.1560515492418232E-2},5.1560515492418232E-2,5.1560515492418225E-2,5.1560515492418225E-2,5.1560515492418219E-2,5.1560515492418219E-2,5.1560515492418212E-2,5.1560515492418212E-2,5.1560515492418205E-2,5.1560515492418205E-2,5.1560515492418198E-2,5.1560515492418198E-2,5.1560515492418191E-2,5.1560515492418191E-2,5.1560515492418184E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418156E-2,5.1560515492418163E-2,5.1560515492418156E-2,5.1560515492418149E-2,5.1560515492418163E-2,5.1560515492418163E-2,5.1560515492418156E-2,5.1560515492418163E-2,5.156051549241817E-2,5.156051549241817E-2,5.156051549241817E-2,5.1560515492418163E-2,5.1560515492418177E-2,{"$f":"AJ125+AJ186","v":5.156051549241817E-2},5.156051549241817E-2,5.156051549241817E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.156051549241817E-2,5.1560515492418184E-2,0.206815739686947,0.20813573968694701,0.20813573968694701,0.20813573968694704,0.20813573968694701,0.21356570101803449,0.21916087189505512,0.2302118838177262,0.2302118838177262,0.2302118838177262,0.18624490816919709,0.21785392228420419,0.21785392228420419,0.21785392228420422,0.21785392228420422]
[{"$f":"ROW()","v":53},"Compressor stations",null,{"$f":"D126+D187","v":0.42424484577130001},0.43029991083379998,0.43635497589630001,0.44241004095880004,0.44846510602130008,0.46527075720880007,0.48207640839630012,0.49888205958380011,0.51568771077130027,0.51704073800046679,0.51839376522963354,0.51974679245880029,0.52109981968796681,0.54151910962546701,0.56193839956296698,0.58235768950046696,0.60277697943796693,0.61126213722963363,0.61974729502130033,0.62823245281296713,0.63671761060463383,0.63761325936948532,0.63850890813433681,0.63940455689918829,0.64030020566403978,0.64778062213145526,0.65526103859887075,0.66274145506628623,0.67022187153370172,0.67787287738655333,0.68552388323940494,0.69317488909225644,{"$f":"AJ126+AJ187","v":0.70082589494510805},0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510794,0.70082589494510794,2.6224260036765972,2.7346755473071251,2.8503997892762536,2.8773638287296852,2.9057199194140568,2.4650504239883611,2.8992186889101661,2.9251324049044669,2.9251324049044674,2.9316306301444124,2.5911646434749458,2.8225607367615448,2.8280064143328958,2.8424166758473874,1.972246987290412]
[{"$f":"ROW()","v":54},"Receipt and delivery point facilities",null,{"$f":"D127+D188","v":1.5656571174816208E-2},1.5990396674816207E-2,1.6324222174816209E-2,1.6658047674816209E-2,1.6991873174816208E-2,1.7194257278982876E-2,1.7396641383149541E-2,1.7599025487316209E-2,1.7801409591482874E-2,1.7924582320649543E-2,1.8047755049816209E-2,1.8170927778982875E-2,1.829410050814954E-2,1.843891169564954E-2,1.858372288314954E-2,1.872853407064954E-2,1.887334525814954E-2,1.8943718174816205E-2,1.901409109148287E-2,1.9084464008149536E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816204E-2,1.9154836924816201E-2,1.9154836924816201E-2,{"$f":"AJ127+AJ188","v":1.9154836924816201E-2},1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816197E-2,0.10924839232572015,0.11217198008446053,0.11408358083515281,0.1160962280964901,0.11821278071304808,0.10398635555034086,0.13610329920769665,0.13610329920769668,0.15106821118631372,0.16181225055557724,-0.28596507277658206,0.15453433375853839,0.17482110942008022,0.1775429278830114,0.14536869252124685]
[{"$f":"ROW()","v":55},"SCADA and communications",null,{"$f":"D128+D189","v":0.2665681080815448},0.26668452666487813,0.26680094524821141,0.26691736383154474,0.26703378241487807,0.26705537553987807,0.26707696866487807,0.26709856178987806,0.26712015491487806,0.2673530650398781,0.26758597516487803,0.26781888528987802,0.268051795414878,0.26834090903987801,0.26863002266487801,0.26891913628987796,0.26920824991487796,0.27103982416487798,0.27287139841487795,0.27470297266487792,0.27653454691487789,0.27678060137836624,0.27702665584185465,0.27727271030534306,0.27751876476883147,0.28168543143549812,0.28585209810216483,0.29001876476883148,0.29418543143549813,0.29835209810216479,0.30251876476883149,0.30668543143549815,{"$f":"AJ128+AJ189","v":0.3108520981021648},0.3108520981021648,0.3108520981021648,0.3108520981021648,0.3108520981021648,0.31085209810216347,4.4283990020620285E-2,4.4283990020620292E-2,0.30209164865336197,0.33385505019794359,0.51702868121213508,0.70054639425287191,0.71805253201046526,-6.7794973401573311E-2,0.39556796483921947,0.38311642509346239,0.373992219322409,0.25792514502215347,0.46507688476996062,0.48501263320480159,0.49171419494772761,0.49569564666437815,0.50222432236172443]
[{"$f":"ROW()","v":56},"Cathodic protection",null,{"$f":"D129+D190","v":4.8127184699943593E-2},4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.8127184699943593E-2,4.819297219994359E-2,4.8258759699943594E-2,4.8324547199943592E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943582E-2,4.8390334699943596E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943582E-2,{"$f":"AJ129+AJ190","v":4.8390334699943596E-2},4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,2.6315000000000003E-4,2.6315000000000003E-4,0.11891097111957066,0.20700634510818161,0.29749297681702153,0.29990815353062633,0.30244801667049581,-0.5428806063983429,0.13332807949425926,0.13592004346002104,0.13795583985346643,0.1393363158638638,8.3503939839135122E-2,0.12736113490672918,0.12683407869860094,0.1243112188989086,8.3447844837234691E-2]
[{"$f":"ROW()","v":57},"Maintenance bases and depots",null,{"$f":"D130+D191","v":4.3413722234351144E-2},4.3422836984351142E-2,4.3431951734351146E-2,4.3441066484351136E-2,4.3450181234351147E-2,4.345551645935114E-2,4.346085168435114E-2,4.346618690935114E-2,4.3471522134351133E-2,4.3474272134351136E-2,4.3477022134351138E-2,4.3479772134351134E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,{"$f":"AJ130+AJ191","v":4.348252213435113E-2},4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.348252213435113E-2,4.3482522134351137E-2,4.3482522134351137E-2,4.3482522134351137E-2,0.17833431697922625,0.17876977804132393,0.17922856222149006,0.17971159756421104,0.18021957019218496,0.21121772784248782,0.21718776496188538,0.21718776496188538,0.21718776496188538,0.21718776496188541,0.21687961140848966,0.25972274517308469,0.2632220810236916,0.2632220810236916,0.2632220810236916]
[{"$f":"ROW()","v":58},"Other assets",null,{"$f":"D131+D192","v":2.4408623329223673E-2},2.7797574141723673E-2,3.1186524954223672E-2,3.4575475766723672E-2,3.7964426579223672E-2,3.9327466141723666E-2,4.0690505704223674E-2,4.2053545266723683E-2,4.3416584829223677E-2,4.5620982516723682E-2,4.782538020422368E-2,5.0029777891723679E-2,5.2234175579223677E-2,5.3376660954223679E-2,5.4519146329223681E-2,5.5661631704223682E-2,5.6804117079223684E-2,6.6761578329223692E-2,5.2310416250000005E-2,6.2267877500000006E-2,7.2225338750000007E-2,7.9056810760212926E-2,8.5888282770425844E-2,9.2719754780638763E-2,9.9551226790851682E-2,0.10373497738860513,0.10791872798635857,0.11210247858411201,0.11628622918186546,0.12102071162331066,0.12575519406475585,0.13048967650620105,{"$f":"AJ131+AJ192","v":0.13522415894764625},0.14528665894764625,0.15534915894764625,0.16541165894764626,0.17547415894764626,0.18622415894764627,0.19697415894764628,0.20772415894764629,0.40811015292384334,0.70885046033767374,0.91462694530921707,0.96699130635679686,1.0181220669815334,-2.0696695270062699,0.22413838286645599,0.20701080504726246,0.17930616445989045,0.14900397074824967,4.9521271331630187E-2,0.15319101364658977,0.14804690311991853,0.14735183203901384,0.10043129309413584]
[{"$f":"ROW()","v":59},"Equity Raising Cost",null,{"$f":"D132+D193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ132+AJ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},"Non-depreciable assets",null,{"$f":"D133+D194","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,{"$f":"AJ133+AJ194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},"Total",null,{"$f":"SUM(D51:D60)","v":2.5741948257783447},{"$f":"SUM(E51:E60)","v":2.5840982004866779},{"$f":"SUM(F51:F60)","v":2.5940015751950112},{"$f":"SUM(G51:G60)","v":2.6039049499033449},{"$f":"SUM(H51:H60)","v":2.6138083246116781},{"$f":"SUM(I51:I60)","v":2.6322063278158443},{"$f":"SUM(J51:J60)","v":2.6506043310200114},{"$f":"SUM(K51:K60)","v":2.669002334224178},{"$f":"SUM(L51:L60)","v":2.6874003374283451},{"$f":"SUM(M51:M60)","v":2.6913165951991775},{"$f":"SUM(N51:N60)","v":2.6952328529700109},{"$f":"SUM(O51:O60)","v":2.6991491107408447},{"$f":"SUM(P51:P60)","v":2.7030653685116772},{"$f":"SUM(Q51:Q60)","v":2.7251268561366779},{"$f":"SUM(R51:R60)","v":2.7471883437616778},{"$f":"SUM(S51:S60)","v":2.7692498313866776},{"$f":"SUM(T51:T60)","v":2.7913113190116778},{"$f":"SUM(U51:U60)","v":2.811655885220012},{"$f":"SUM(V51:V60)","v":2.8075918280991208},{"$f":"SUM(W51:W60)","v":2.827936394307454},{"$f":"SUM(X51:X60)","v":2.8482809605157873},{"$f":"SUM(Y51:Y60)","v":2.8562541357543401},{"$f":"SUM(Z51:Z60)","v":2.8642273109928928},{"$f":"SUM(AA51:AA60)","v":2.8722004862314452},{"$f":"SUM(AB51:AB60)","v":2.8801736614699984},{"$f":"SUM(AC51:AC60)","v":2.8960044952018338},{"$f":"SUM(AD51:AD60)","v":2.9118353289336696},{"$f":"SUM(AE51:AE60)","v":2.9276661626655049},{"$f":"SUM(AF51:AF60)","v":2.9434969963973407},{"$f":"SUM(AG51:AG60)","v":2.9600491513583043},{"$f":"SUM(AH51:AH60)","v":2.9766013063192669},{"$f":"SUM(AI51:AI60)","v":2.9931534612802309},{"$f":"SUM(AJ51:AJ60)","v":3.0097056162411939},{"$f":"SUM(AK51:AK60)","v":3.0197681162411936},{"$f":"SUM(AL51:AL60)","v":3.0298306162411937},{"$f":"SUM(AM51:AM60)","v":3.0398931162411937},{"$f":"SUM(AN51:AN60)","v":3.0499556162411934},{"$f":"SUM(AO51:AO60)","v":3.0607056162411923},{"$f":"SUM(AP51:AP60)","v":2.7567603234597051},{"$f":"SUM(AQ51:AQ60)","v":2.7675103234597054},{"$f":"SUM(AR51:AR60)","v":10.756916867252627},{"$f":"SUM(AS51:AS60)","v":11.294444542651018},{"$f":"SUM(AT51:AT60)","v":11.891975917245581},{"$f":"SUM(AU51:AU60)","v":12.159732890104989},{"$f":"SUM(AV51:AV60)","v":12.261890267556094},{"$f":"SUM(AW51:AW60)","v":7.4435180589182979},{"$f":"SUM(AX51:AX60)","v":11.481958823710341},{"$f":"SUM(AY51:AY60)","v":11.511328292759098},{"$f":"SUM(AZ51:AZ60)","v":11.493802448923288},{"$f":"SUM(BA51:BA60)","v":11.366055921530998},{"$f":"SUM(BB51:BB60)","v":10.446095885992962},{"$f":"SUM(BC51:BC60)","v":11.362946849667347},{"$f":"SUM(BD51:BD60)","v":11.393209033758971},{"$f":"SUM(BE51:BE60)","v":11.411104634572451},{"$f":"SUM(BF51:BF60)","v":10.427505473344505}]
[{"$f":"ROW()","v":62},"Over-Depreciation ($m)"]
[{"$f":"ROW()","v":63},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ197","v":3.3E-4},null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":64},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":65},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12459618650970994,null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":66},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":67},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.577417729511742E-2,null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":68},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":69},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":70},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19631676406263315,null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":71},"Equity Raising Cost"]
[{"$f":"ROW()","v":72},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":73},"Total",null,{"$f":"SUM(D63:D72)","v":0},{"$f":"SUM(E63:E72)","v":0},{"$f":"SUM(F63:F72)","v":0},{"$f":"SUM(G63:G72)","v":0},{"$f":"SUM(H63:H72)","v":0},{"$f":"SUM(I63:I72)","v":0},{"$f":"SUM(J63:J72)","v":0},{"$f":"SUM(K63:K72)","v":0},{"$f":"SUM(L63:L72)","v":0},{"$f":"SUM(M63:M72)","v":0},{"$f":"SUM(N63:N72)","v":0},{"$f":"SUM(O63:O72)","v":0},{"$f":"SUM(P63:P72)","v":0},{"$f":"SUM(Q63:Q72)","v":0},{"$f":"SUM(R63:R72)","v":0},{"$f":"SUM(S63:S72)","v":0},{"$f":"SUM(T63:T72)","v":0},{"$f":"SUM(U63:U72)","v":0},{"$f":"SUM(V63:V72)","v":0},{"$f":"SUM(W63:W72)","v":0},{"$f":"SUM(X63:X72)","v":0},{"$f":"SUM(Y63:Y72)","v":0},{"$f":"SUM(Z63:Z72)","v":0},{"$f":"SUM(AA63:AA72)","v":0},{"$f":"SUM(AB63:AB72)","v":0},{"$f":"SUM(AC63:AC72)","v":0},{"$f":"SUM(AD63:AD72)","v":0},{"$f":"SUM(AE63:AE72)","v":0},{"$f":"SUM(AF63:AF72)","v":0},{"$f":"SUM(AG63:AG72)","v":0},{"$f":"SUM(AH63:AH72)","v":0},{"$f":"SUM(AI63:AI72)","v":0},{"$f":"SUM(AJ63:AJ72)","v":0},{"$f":"SUM(AK63:AK72)","v":0},{"$f":"SUM(AL63:AL72)","v":0},{"$f":"SUM(AM63:AM72)","v":0},{"$f":"SUM(AN63:AN72)","v":0},{"$f":"SUM(AO63:AO72)","v":0},{"$f":"SUM(AP63:AP72)","v":0},{"$f":"SUM(AQ63:AQ72)","v":0.38701712786746051},{"$f":"SUM(AR63:AR72)","v":0},{"$f":"SUM(AS63:AS72)","v":0},{"$f":"SUM(AT63:AT72)","v":0},{"$f":"SUM(AU63:AU72)","v":0},{"$f":"SUM(AV63:AV72)","v":0},{"$f":"SUM(AW63:AW72)","v":0},{"$f":"SUM(AX63:AX72)","v":0},{"$f":"SUM(AY63:AY72)","v":0},{"$f":"SUM(AZ63:AZ72)","v":0},{"$f":"SUM(BA63:BA72)","v":0},{"$f":"SUM(BB63:BB72)","v":0},{"$f":"SUM(BC63:BC72)","v":0},{"$f":"SUM(BD63:BD72)","v":0},{"$f":"SUM(BE63:BE72)","v":0},{"$f":"SUM(BF63:BF72)","v":0}]
[{"$f":"ROW()","v":74},"Asset Adjustment ($m)"]
[{"$f":"ROW()","v":75},"Pipeline and laterals",null,{"$f":"D136+D209","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,{"$f":"AJ136+AJ209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},"Main line valve and scraper stations",null,{"$f":"D137+D210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ137+AJ210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},"Compressor stations",null,{"$f":"D138+D211","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,{"$f":"AJ138+AJ211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},"Receipt and delivery point facilities",null,{"$f":"D139+D212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ139+AJ212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},"SCADA and communications",null,{"$f":"D140+D213","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,{"$f":"AJ140+AJ213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},"Cathodic protection",null,{"$f":"D141+D214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ141+AJ214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},"Maintenance bases and depots",null,{"$f":"D142+D215","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,{"$f":"AJ142+AJ215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},"Other assets",null,{"$f":"D143+D216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ143+AJ216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},"Equity Raising Cost",null,{"$f":"D144+D217","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,{"$f":"AJ144+AJ217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},"Non-depreciable assets",null,{"$f":"D145+D218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ145+AJ218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},"Total",null,{"$f":"SUM(D75:D84)","v":0},{"$f":"SUM(E75:E84)","v":0},{"$f":"SUM(F75:F84)","v":0},{"$f":"SUM(G75:G84)","v":0},{"$f":"SUM(H75:H84)","v":0},{"$f":"SUM(I75:I84)","v":0},{"$f":"SUM(J75:J84)","v":0},{"$f":"SUM(K75:K84)","v":0},{"$f":"SUM(L75:L84)","v":0},{"$f":"SUM(M75:M84)","v":0},{"$f":"SUM(N75:N84)","v":0},{"$f":"SUM(O75:O84)","v":0},{"$f":"SUM(P75:P84)","v":0},{"$f":"SUM(Q75:Q84)","v":0},{"$f":"SUM(R75:R84)","v":0},{"$f":"SUM(S75:S84)","v":0},{"$f":"SUM(T75:T84)","v":0},{"$f":"SUM(U75:U84)","v":0},{"$f":"SUM(V75:V84)","v":0},{"$f":"SUM(W75:W84)","v":0},{"$f":"SUM(X75:X84)","v":0},{"$f":"SUM(Y75:Y84)","v":0},{"$f":"SUM(Z75:Z84)","v":0},{"$f":"SUM(AA75:AA84)","v":0},{"$f":"SUM(AB75:AB84)","v":0},{"$f":"SUM(AC75:AC84)","v":0},{"$f":"SUM(AD75:AD84)","v":0},{"$f":"SUM(AE75:AE84)","v":0},{"$f":"SUM(AF75:AF84)","v":0},{"$f":"SUM(AG75:AG84)","v":0},{"$f":"SUM(AH75:AH84)","v":0},{"$f":"SUM(AI75:AI84)","v":0},{"$f":"SUM(AJ75:AJ84)","v":0},{"$f":"SUM(AK75:AK84)","v":0},{"$f":"SUM(AL75:AL84)","v":0},{"$f":"SUM(AM75:AM84)","v":0},{"$f":"SUM(AN75:AN84)","v":0},{"$f":"SUM(AO75:AO84)","v":0},{"$f":"SUM(AP75:AP84)","v":0},{"$f":"SUM(AQ75:AQ84)","v":0},{"$f":"SUM(AR75:AR84)","v":0},{"$f":"SUM(AS75:AS84)","v":0},{"$f":"SUM(AT75:AT84)","v":0},{"$f":"SUM(AU75:AU84)","v":0},{"$f":"SUM(AV75:AV84)","v":0},{"$f":"SUM(AW75:AW84)","v":0},{"$f":"SUM(AX75:AX84)","v":0},{"$f":"SUM(AY75:AY84)","v":0},{"$f":"SUM(AZ75:AZ84)","v":0},{"$f":"SUM(BA75:BA84)","v":0},{"$f":"SUM(BB75:BB84)","v":0},{"$f":"SUM(BC75:BC84)","v":0},{"$f":"SUM(BD75:BD84)","v":0},{"$f":"SUM(BE75:BE84)","v":0},{"$f":"SUM(BF75:BF84)","v":0}]
[{"$f":"ROW()","v":86},"Closing Capital Base ($m)"]
[{"$f":"ROW()","v":87},"Pipeline and laterals",null,{"$f":"D27+D39-D51+D63+D75","v":436.95532053365008},435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,403.25214027375489,401.55217987876011,399.85242094376537,398.15187568877059,396.45166043377583,394.75144517878107,393.05122992378631,391.35101466879155,389.65079941379679,388.23679791880204,386.53658266380728,384.83636740881252,{"$f":"AJ27+AJ39-AJ51+AJ63+AJ75","v":383.13615215381776},381.43948798882298,379.74929474382822,378.10984815883347,376.4110778238387,374.71228566884395,373.02063327384917,371.32146337885445,364.42754673696709,357.61656709507974,350.8055874531924,344.02024081130509,337.20926116941774,346.91024423529421,340.1593950363083,333.16281929606106,325.94902817302972,318.67008021261256,311.74325462373292,304.60054429380108,297.45783396386923,290.31512363393739,283.17241330400554]
[{"$f":"ROW()","v":88},"Main line valve and scraper stations",null,{"$f":"D28+D40-D52+D64+D76","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,{"$f":"AJ28+AJ40-AJ52+AJ64+AJ76","v":7.4762747464006347},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,6.1042518495189748,6.276410654487063,6.0587938042450142,5.828581920427288,5.5983700366095617,5.3681581527918354,5.1819132446226384,4.9640593223384339,4.7462054000542295,4.5283514777700251,4.3104975554858207]
[{"$f":"ROW()","v":89},"Compressor stations",null,{"$f":"D29+D41-D53+D65+D77","v":41.878357847316103},42.174665743982303,42.464918575586005,42.749116342127209,44.317329378605905,45.868736763897104,47.403338498000799,48.921134580916998,48.567810137645694,48.213132667145224,47.85710216941559,47.499718644456792,49.428933617268825,51.337729300143359,53.226105693080392,55.094062796079925,55.509504751641956,55.916461549412325,56.314933189391027,56.704919671578061,56.304887850973429,56.033719401603939,55.461742703469604,54.859796966570414,54.258559220906371,53.948518378774914,53.629081840176042,53.171232735109754,52.594477593576059,52.099554936189506,51.472403592950101,50.799470863857849,{"$f":"AJ29+AJ41-AJ53+AJ65+AJ77","v":50.098644968912744},49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,33.757078086546606,32.775927922439216,29.876709233529049,27.931187333024582,25.333222566853653,23.309311170283511,21.266952156285495,18.60776174666448,16.212063177766332,13.419235627492638,11.962426902370515]
[{"$f":"ROW()","v":90},"Receipt and delivery point facilities",null,{"$f":"D30+D42-D54+D66+D78","v":1.5587464639571722},1.5828151272823558,1.6065499651075397,1.6299509774327234,1.6372451967579071,1.6443370319789241,1.6512264830957746,1.6579135501084583,1.6548928680169754,1.6517490131963259,1.6484819856465098,1.6450917853675271,1.6441750273593774,1.6431134581637277,1.641907077780578,1.6405558862099283,1.6301272909517788,1.6196283227769626,1.6090589816854797,1.5984192676773301,1.5792644307525139,1.5601095938276976,1.5409547569028814,1.5393535899780653,1.5338801830532491,1.6372708061284329,1.7365176492036167,1.8431242722788006,2.2200426353539848,2.2854186284291687,2.2663924615043527,2.2472376245795367,{"$f":"AJ30+AJ42-AJ54+AJ66+AJ78","v":2.2280827876547207},2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,1.8475703671850181,2.2556479764995583,1.7126186845570217,1.577819146349325,1.6144533966154579,1.5768402458040913,2.0112258438720696,2.4652947799597862,2.3721282244276409,2.1945852965446297,2.0492166040233828]
[{"$f":"ROW()","v":91},"SCADA and communications",null,{"$f":"D31+D43-D55+D67+D79","v":9.8700051140171574},9.6103057023522798,9.3504898721040686,9.0905576232725238,8.824819428357646,8.5590596403177681,8.2932782591528902,8.0274752848630122,7.7743297374481344,7.5209512799082558,7.2673399122433775,7.0134956344534993,6.7627906565386215,6.5117965649987433,6.2605133598338654,6.0089410410439879,5.8496272461291099,5.6884818769642322,5.525504933549354,5.3606964158844761,5.1091635389695984,4.8379370475912324,4.5618541517493778,4.2845814414440344,4.0583522866752038,3.9774917452397056,3.8672043871375408,3.5993205123687089,3.3544191509332109,3.1265954328310457,2.8420540280622144,2.5929873866267159,{"$f":"AJ31+AJ43-AJ55+AJ67+AJ79","v":2.2894035385245513},2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,1.8562290745149186,2.9377248503253397,3.5608559133168396,3.243719940823377,2.9797277215009679,2.7218025764788143,2.4730582908607239,2.079523807089199,1.7531169165905318,1.6826106053311904,1.4969778134684435]
[{"$f":"ROW()","v":92},"Cathodic protection",null,{"$f":"D32+D44-D56+D68+D80","v":1.7807058338979129},1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2071268674985898,1.1628811452986461,1.1185696355987025,1.0741923383987588,1.0258020036988151,0.97741166899887155,0.92902133429892797,0.88063099959898439,0.8325376648990408,0.78414733019909721,0.73575699549915363,0.68736666079921005,0.63897632609926647,0.59058599139932288,0.55044565669937928,0.5020553219994357,0.45366498729949212,0.40527465259954853,0.35688431789960495,0.30849398319966137,{"$f":"AJ32+AJ44-AJ56+AJ68+AJ80","v":0.26010364849971779},0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.50404291175410376,1.0693244916985765,0.93599641220431717,0.80007636874429611,0.66212052889082962,0.59700098815841396,0.51349704831927889,0.38613591341254971,0.25930183471394874,0.13499061581504013,5.1542770977805435E-2]
[{"$f":"ROW()","v":93},"Maintenance bases and depots",null,{"$f":"D33+D45-D57+D69+D81","v":7.6860517854801529},7.6444518984958023,7.6028428967614516,7.5612247802771009,7.5188416440427499,7.4764531725833985,7.4340593658990475,7.391660223989696,7.3487387018553445,7.3058144297209928,7.262887407586641,7.2199576354522899,7.176475113317939,7.1329925911835881,7.0895100690492372,7.0460275469148863,7.0025450247805354,6.9590625026461845,6.9155799805118336,6.8720974583774828,6.8286149362431319,6.785132414108781,6.7416498919744301,6.7007863698400794,6.6573038477057285,6.648658625571378,6.6051761034370271,6.5616935813026762,6.5182110591683253,6.4747285370339744,6.4417118748996236,6.3998903527652731,{"$f":"AJ33+AJ45-AJ57+AJ69+AJ81","v":6.3564078306309222},6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,6.4611052437342291,6.5631468457901816,6.3459590808282966,6.1287713158664117,5.9305835509045268,6.0224400197499079,7.9477170965711688,7.8629611439284295,7.5997390629047379,7.3365169818810463,7.0732949008573547]
[{"$f":"ROW()","v":94},"Other assets",null,{"$f":"D34+D46-D58+D70+D82","v":0.55050462909680242},0.65826508745507872,0.76263659500085501,0.86361915173413129,0.88017630765490751,0.89537042401318379,0.90920150080896001,0.92166953804223639,0.96642886071301259,1.0089837856962889,1.0493343129920651,1.0874804426003415,1.0809456820211178,1.0732684360668943,1.0644487047376707,1.054486488033447,1.3959808209542233,1.7275176926249995,2.0735057263749992,2.4095362988749991,2.4184927501249991,2.5340574393647861,2.5243817865943603,2.5196966818137216,2.57037690502287,2.5511940276342648,2.4994317896479061,2.4394693210637941,2.4078831818819286,2.4621375002586179,2.5364477061938624,2.4119554196876614,{"$f":"AJ34+AJ46-AJ58+AJ70+AJ82","v":2.315864820740015},2.3075096917923688,2.2084214128447224,2.0599328738970759,2.1443908549494299,2.0820721960017838,1.9806626170541375,2.0925586721691243,1.7291455192452811,1.0435070589076074,0.15466111359839041,-0.27819787867440637,-1.2364082773536826,0.84815248618655903,0.95461230227700034,0.87362192994049737,0.81638960560451412,0.88845652989447232,0.83893525856284212,0.6857442449162523,0.53769734179633377,0.39034550975731996,0.28991421666318412]
[{"$f":"ROW()","v":95},"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},"Non-depreciable assets",null,{"$f":"D36+D48-D60+D72+D84","v":2.9483691478021981},2.9483691478021981,2.9285499179347827,2.9285499179347827,3.7038261500000003,3.6754874010989012,3.6477647119565217,3.6477647119565217,3.0203711725,2.9995429178571427,2.9791674513586957,2.9791674513586957,4.4384962199999993,4.4020841736263741,4.366463693478261,4.366463693478261,3.6584421342501883,3.6584421342501883,3.6309047197474689,3.6309047197474689,3.5609999999999999,3.5342307692307693,3.5080434782608698,3.5080434782608698,3.8941249999999998,3.8636950549450551,3.8339266304347825,3.8339266304347825,3.8984999999999999,3.8680219780219778,3.8382065217391301,3.8382065217391301,{"$f":"AJ36+AJ48-AJ60+AJ72+AJ84","v":3.6560027472527472},3.6560027472527472,3.628491847826087,3.628491847826087,3.8832499999999999,3.8529395604395602,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.9932048746130082,3.9357430264271724,3.8791080489130425,3.8232880434782608,3.7749684473521534,3.7272595254266916,3.6801535598604778,3.6336429303519733,3.5877201129067666,3.5423776786204257]
[{"$f":"ROW()","v":97},"Total",null,{"$f":"SUM(D87:D96)","v":512.3542725973756},{"$f":"SUM(E87:E96)","v":510.68120736188894},{"$f":"SUM(F87:F96)","v":508.97841952182648},{"$f":"SUM(G87:G96)","v":507.2855475369231},{"$f":"SUM(H87:H96)","v":507.5448638943767},{"$f":"SUM(I87:I96)","v":506.98216726765969},{"$f":"SUM(J87:J96)","v":506.40168869749726},{"$f":"SUM(K87:K96)","v":505.830534813273},{"$f":"SUM(L87:L96)","v":502.7955854463882},{"$f":"SUM(M87:M96)","v":500.36328510654613},{"$f":"SUM(N87:N96)","v":497.9275212970777},{"$f":"SUM(O87:O96)","v":495.50821669633683},{"$f":"SUM(P87:P96)","v":496.79916571396649},{"$f":"SUM(Q87:Q96)","v":496.57231242895608},{"$f":"SUM(R87:R96)","v":496.32418922254629},{"$f":"SUM(S87:S96)","v":496.0896250086596},{"$f":"SUM(T87:T96)","v":494.12514872041987},{"$f":"SUM(U87:U96)","v":492.84834942519984},{"$f":"SUM(V87:V96)","v":491.54807677259805},{"$f":"SUM(W87:W96)","v":490.25499696829058},{"$f":"SUM(X87:X96)","v":487.98110237802723},{"$f":"SUM(Y87:Y96)","v":485.6649542915037},{"$f":"SUM(Z87:Z96)","v":482.91868460954083},{"$f":"SUM(AA87:AA96)","v":480.19182026330941},{"$f":"SUM(AB87:AB96)","v":477.95199307357854},{"$f":"SUM(AC87:AC96)","v":475.80605816332172},{"$f":"SUM(AD87:AD96)","v":473.55865181987781},{"$f":"SUM(AE87:AE96)","v":471.03591436721223},{"$f":"SUM(AF87:AF96)","v":468.78051483038007},{"$f":"SUM(AG87:AG96)","v":466.58948587704378},{"$f":"SUM(AH87:AH96)","v":463.87007894444167},{"$f":"SUM(AI87:AI96)","v":460.96244482316143},{"$f":"SUM(AJ87:AJ96)","v":457.81693724243377},{"$f":"SUM(AK87:AK96)","v":455.35394109619256},{"$f":"SUM(AL87:AL96)","v":452.72134590052468},{"$f":"SUM(AM87:AM96)","v":450.34563257428346},{"$f":"SUM(AN87:AN96)","v":448.47899193021624},{"$f":"SUM(AO87:AO96)","v":446.72599485441452},{"$f":"SUM(AP87:AP96)","v":444.21133222399357},{"$f":"SUM(AQ87:AQ96)","v":442.56235065840133},{"$f":"SUM(AR87:AR96)","v":432.26272351114869},{"$f":"SUM(AS87:AS96)","v":421.28292556849777},{"$f":"SUM(AT87:AT96)","v":410.05460658509827},{"$f":"SUM(AU87:AU96)","v":400.48816772369275},{"$f":"SUM(AV87:AV96)","v":390.32641846879613},{"$f":"SUM(AW87:AW96)","v":403.62978433733377},{"$f":"SUM(AX87:AX96)","v":393.540683493693},{"$f":"SUM(AY87:AY96)","v":383.42570530014984},{"$f":"SUM(AZ87:AZ96)","v":372.70718362348748},{"$f":"SUM(BA87:BA96)","v":362.92905834312575},{"$f":"SUM(BB87:BB96)","v":355.70381308825381},{"$f":"SUM(BC87:BC96)","v":345.33217881197061},{"$f":"SUM(BD87:BD96)","v":334.57172885247496},{"$f":"SUM(BE87:BE96)","v":323.58947986143602},{"$f":"SUM(BF87:BF96)","v":313.94866174647251}]
[{"$f":"ROW()","v":98},{"$f":"\"ICB Account\"","v":"ICB Account"}]
[{"$f":"ROW()","v":99},"Life (years)"]
[{"$f":"ROW()","v":100},"Pipeline and laterals",null,{"$f":"Inputs!C33","v":64.5},{"$f":"MAX(D100-0.25,0)","v":64.25},{"$f":"MAX(E100-0.25,0)","v":64},{"$f":"MAX(F100-0.25,0)","v":63.75},63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,60.25,60,{"$f":"MAX(V100-0.25,0)","v":59.75},59.5,59.25,59,58.75,58.5,58.25,58,57.75,57.5,57.25,57,56.75,56.5,56.25,56,{"$f":"MAX(AL100-0.25,0)","v":55.75},55.5,55.25,55,54.75,54.5,{"$f":"MAX(AR100-1,0)","v":53.5},{"$f":"MAX(AS100-1,0)","v":52.5},{"$f":"MAX(AT100-1,0)","v":51.5},{"$f":"MAX(AU100-1,0)","v":50.5},{"$f":"MAX(AV100-1,0)","v":49.5},{"$f":"MAX(AW100-1,0)","v":48.5},{"$f":"MAX(AX100-1,0)","v":47.5},{"$f":"MAX(AY100-1,0)","v":46.5},{"$f":"MAX(AZ100-1,0)","v":45.5},44.5,43.5,42.5,41.5,40.5]
[{"$f":"ROW()","v":101},"Main line valve and scraper stations",null,{"$f":"Inputs!C34","v":44.5},{"$f":"MAX(D101-0.25,0)","v":44.25},{"$f":"MAX(E101-0.25,0)","v":44},43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40,39.75,39.5,39.25,39,38.75,38.5,38.25,38,37.75,37.5,37.25,37,36.75,36.5,36.25,36,35.75,35.5,35.25,35,34.75,34.5,{"$f":"MAX(AR101-1,0)","v":33.5},32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5]
[{"$f":"ROW()","v":102},"Compressor stations",null,{"$f":"Inputs!C35","v":24.5},24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,20,19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":103},"Receipt and delivery point facilities",null,{"$f":"Inputs!C36","v":24.5},24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,20,19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5]
[{"$f":"ROW()","v":104},"SCADA and communications",null,{"$f":"Inputs!C37","v":9.5},9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},"Cathodic protection",null,{"$f":"Inputs!C38","v":9.5},9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},"Maintenance bases and depots",null,{"$f":"Inputs!C39","v":44.5},44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,40,39.75,39.5,39.25,39,38.75,38.5,38.25,38,37.75,37.5,37.25,37,36.75,36.5,36.25,36,35.75,35.5,35.25,35,34.75,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5]
[{"$f":"ROW()","v":107},"Other assets",null,{"$f":"Inputs!C40","v":4.5},4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},"Equity Raising Cost",null,{"$f":"Inputs!C41","v":0},{"$f":"MAX(D108-0.25,0)","v":0},{"$f":"MAX(E108-0.25,0)","v":0},{"$f":"MAX(F108-0.25,0)","v":0},{"$f":"MAX(G108-0.25,0)","v":0},{"$f":"MAX(H108-0.25,0)","v":0},{"$f":"MAX(I108-0.25,0)","v":0},{"$f":"MAX(J108-0.25,0)","v":0},{"$f":"MAX(K108-0.25,0)","v":0},{"$f":"MAX(L108-0.25,0)","v":0},{"$f":"MAX(M108-0.25,0)","v":0},{"$f":"MAX(N108-0.25,0)","v":0},{"$f":"MAX(O108-0.25,0)","v":0},{"$f":"MAX(P108-0.25,0)","v":0},{"$f":"MAX(Q108-0.25,0)","v":0},{"$f":"MAX(R108-0.25,0)","v":0},{"$f":"MAX(S108-0.25,0)","v":0},{"$f":"MAX(T108-0.25,0)","v":0},{"$f":"MAX(U108-0.25,0)","v":0},{"$f":"MAX(V108-0.25,0)","v":0},{"$f":"MAX(W108-0.25,0)","v":0},{"$f":"MAX(X108-0.25,0)","v":0},{"$f":"MAX(Y108-0.25,0)","v":0},{"$f":"MAX(Z108-0.25,0)","v":0},{"$f":"MAX(AA108-0.25,0)","v":0},{"$f":"MAX(AB108-0.25,0)","v":0},{"$f":"MAX(AC108-0.25,0)","v":0},{"$f":"MAX(AD108-0.25,0)","v":0},{"$f":"MAX(AE108-0.25,0)","v":0},{"$f":"MAX(AF108-0.25,0)","v":0},{"$f":"MAX(AG108-0.25,0)","v":0},{"$f":"MAX(AH108-0.25,0)","v":0},{"$f":"MAX(AI108-0.25,0)","v":0},{"$f":"MAX(AJ108-0.25,0)","v":0},{"$f":"MAX(AK108-0.25,0)","v":0},{"$f":"MAX(AL108-0.25,0)","v":0},{"$f":"MAX(AM108-0.25,0)","v":0},{"$f":"MAX(AN108-0.25,0)","v":0},{"$f":"MAX(AO108-0.25,0)","v":0},{"$f":"MAX(AP108-0.25,0)","v":0},{"$f":"MAX(AQ108-0.25,0)","v":0},{"$f":"MAX(AR108-1,0)","v":0},{"$f":"MAX(AS108-1,0)","v":0},{"$f":"MAX(AT108-1,0)","v":0},{"$f":"MAX(AU108-1,0)","v":0},{"$f":"MAX(AV108-1,0)","v":0},{"$f":"MAX(AW108-1,0)","v":0},{"$f":"MAX(AX108-1,0)","v":0},{"$f":"MAX(AY108-1,0)","v":0},{"$f":"MAX(AZ108-1,0)","v":0},{"$f":"MAX(BA108-1,0)","v":0},{"$f":"MAX(BB108-1,0)","v":0},{"$f":"MAX(BC108-1,0)","v":0},{"$f":"MAX(BD108-1,0)","v":0},{"$f":"MAX(BE108-1,0)","v":0}]
[{"$f":"ROW()","v":109},"Non-depreciable assets"]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},{"$f":"\"ICB Opening Asset Value ($m)\"","v":"ICB Opening Asset Value ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&TEXT(Inputs!AZ$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BA$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BB$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BC$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BD$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BE$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BF$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BG$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BH$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BI$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"}]
[{"$f":"ROW()","v":112},"Pipeline and laterals",null,{"$f":"C148","v":438.65553578864484},{"$f":"D148","v":436.95532053365008},{"$f":"E148","v":435.25510527865532},433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,402.95101543375489,401.25080017876013,399.55058492376537,397.85036966877061,396.15015441377585,394.44993915878109,392.74972390378633,391.04950864879157,389.34929339379681,387.64907813880205,{"$f":"AH148","v":385.94886288380729},{"$f":"AI148","v":384.24864762881253},382.54843237381777,380.84821711882302,379.14800186382826,{"$f":"AM148","v":377.4477866088335},{"$f":"AN148","v":375.74757135383874},374.04735609884398,{"$f":"AP148","v":372.34714084384922},370.64692558885446,363.84606456887548,{"$f":"AS148","v":357.0452035488965},350.24434252891751,343.44348150893853,{"$f":"AV148*AW$15","v":351.60389116694444},344.39707686435895,337.19026256177347,329.98344825918798,322.7766339566025,315.56981965401701,308.47836303257844,301.38690641113988,294.29544978970131,287.20399316826274]
[{"$f":"ROW()","v":113},"Main line valve and scraper stations",null,{"$f":"C149","v":9.1777717576504454},9.1262112421580266,9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,{"$f":"AH149","v":7.5793957773854705},7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,{"$f":"AP149","v":7.1669116534461272},7.1153511379537093,6.9091090759840368,{"$f":"AS149","v":6.7028670140143642},6.4966249520446917,6.2903828900750192,6.3545358174268145,6.1359828669060947,5.917429916385375,5.6988769658646552,5.4803240153439354,5.2617710648232157,5.0470048989120642,4.8322387330009127,4.6174725670897612,4.4027064011786097]
[{"$f":"ROW()","v":114},"Compressor stations",null,41.575994885587399,41.1517500398161,40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,{"$f":"AH150","v":28.424404666677123},28.000159820905822,27.57591497513452,27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,{"$f":"AP150","v":25.030445900506709},24.606201054735408,22.909221671650208,{"$f":"AS150","v":21.212242288565008},19.515262905479808,17.818283522394609,16.837776683873138,15.039502134035487,13.241227584197837,11.442953034360187,9.6446784845225366,7.8464039346848864,6.1027586158660228,4.3591132970471591,2.6154679782282955,0.87182265940943182]
[{"$f":"ROW()","v":115},"Receipt and delivery point facilities",null,1.5343439751319885,1.5186874039571723,1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,{"$f":"AH151","v":1.0489902687126855},1.0333336975378693,1.0176771263630531,1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,{"$f":"AP151","v":0.92373769931415572},0.9080811281393395,0.84545484344007471,{"$f":"AS151","v":0.78282855874080992},0.72020227404154513,0.65757598934228034,0.62139081170789845,0.55502627301749496,0.48866173432709142,0.42229719563668788,0.35593265694628434,0.2895681182558808,0.22521964753235174,0.16087117680882268,9.6522706085293605E-2,3.217423536176453E-2]
[{"$f":"ROW()","v":116},"SCADA and communications",null,10.129588107098701,9.8630199990171565,9.5964518909356116,9.3298837828540666,9.0633156747725216,8.7967475666909767,8.5301794586094317,8.2636113505278868,7.9970432424463418,7.7304751343647968,7.4639070262832519,7.1973389182017069,6.9307708101201619,6.664202702038617,6.397634593957072,6.1310664858755271,5.8644983777939821,5.5979302697124371,5.3313621616308922,5.0647940535493472,4.7982259454678022,4.5316578373862573,4.2650897293047123,3.9985216212231678,3.7319535131416233,3.4653854050600787,3.1988172969785342,2.9322491888969897,2.6656810808154452,2.3991129727339007,2.1325448646523562,{"$f":"AH152","v":1.8659767565708116},1.5994086484892671,1.3328405404077226,1.0662724323261781,0.79970432424463356,0.53313621616308904,0.26656810808154452,1.3322676295501878E-15,{"$f":"AP152","v":1.3322676295501878E-15},1.3322676295501878E-15,1.3322676295501878E-15,{"$f":"AS152","v":1.3322676295501878E-15},1.3322676295501878E-15,1.3322676295501878E-15,1.3914770564262816E-15,-2.0315565023823316E-17,-2.0315565023823316E-17,-2.0315565023823316E-17,-2.0315565023823316E-17,-2.0315565023823316E-17,0,0,0,0]
[{"$f":"ROW()","v":117},"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,{"$f":"AH153","v":0.33689029289960515},0.28876310819966156,0.24063592349971796,0.19250873879977437,0.14438155409983078,9.6254369399887185E-2,4.8127184699943593E-2,0,{"$f":"AP153","v":0},0,0,{"$f":"AS153","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},"Maintenance bases and depots",null,7.7276425577145043,7.6842288354801527,7.6408151132458011,7.5974013910114495,7.5539876687770988,7.5105739465427472,7.4671602243083957,7.4237465020740441,7.3803327798396925,7.3369190576053418,7.2935053353709911,7.2500916131366395,7.2066778909022879,7.1632641686679372,7.1198504464335866,7.076436724199235,7.0330230019648834,6.9896092797305327,6.946195557496182,6.9027818352618304,6.8593681130274788,6.8159543907931281,6.7725406685587775,6.7291269463244259,6.6857132240900743,6.6422995018557236,6.5988857796213729,6.5554720573870213,6.5120583351526697,6.468644612918319,6.4252308906839684,{"$f":"AH154","v":6.3818171684496168},6.3384034462152652,6.2949897239809145,6.2515760017465638,6.2081622795122131,6.1647485572778624,6.1213348350435117,6.077921112809161,{"$f":"AP154","v":6.0345073905748094},5.9910936683404579,5.8174387794030542,{"$f":"AS154","v":5.6437838904656505},5.4701290015282469,5.2964741125908432,5.3504905889967267,5.1664699872477069,4.9824493854986871,4.7984287837496673,4.6144081820006475,4.4303875802516277,4.2495554341189079,4.0687232879861881,3.8878911418534687,3.7070589957207494]
[{"$f":"ROW()","v":119},"Other assets",null,0.43935521992602611,0.41494659659680244,0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534208,0.1220431166461184,9.7634493316894722E-2,7.3225869987671041E-2,4.8817246658447361E-2,2.440862332922368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH155","v":0},0,0,0,0,0,0,0,{"$f":"AP155","v":0},0,0,{"$f":"AS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},"Equity Raising Cost",null,{"$f":"C156","v":0},{"$f":"D156","v":0},{"$f":"E156","v":0},{"$f":"F156","v":0},{"$f":"G156","v":0},{"$f":"H156","v":0},{"$f":"I156","v":0},{"$f":"J156","v":0},{"$f":"K156","v":0},{"$f":"L156","v":0},{"$f":"M156","v":0},{"$f":"N156","v":0},{"$f":"O156","v":0},{"$f":"P156","v":0},{"$f":"Q156","v":0},{"$f":"R156","v":0},{"$f":"S156","v":0},{"$f":"T156","v":0},{"$f":"U156","v":0},{"$f":"V156","v":0},{"$f":"W156","v":0},{"$f":"X156","v":0},{"$f":"Y156","v":0},{"$f":"Z156","v":0},{"$f":"AA156","v":0},{"$f":"AB156","v":0},{"$f":"AC156","v":0},{"$f":"AD156","v":0},{"$f":"AE156","v":0},{"$f":"AF156","v":0},{"$f":"AG156","v":0},{"$f":"AH156","v":0},{"$f":"AI156","v":0},{"$f":"AJ156","v":0},{"$f":"AK156","v":0},{"$f":"AL156","v":0},{"$f":"AM156","v":0},{"$f":"AN156","v":0},{"$f":"AO156","v":0},{"$f":"AP156","v":0},{"$f":"AQ156","v":0},{"$f":"AR156","v":0},{"$f":"AS156","v":0},{"$f":"AT156","v":0},{"$f":"AU156","v":0},0,{"$f":"AW156","v":0},{"$f":"AX156","v":0},{"$f":"AY156","v":0},{"$f":"AZ156","v":0},{"$f":"BA156","v":0},{"$f":"BB156","v":0},{"$f":"BC156","v":0},{"$f":"BD156","v":0},{"$f":"BE156","v":0}]
[{"$f":"ROW()","v":121},"Non-depreciable assets",null,{"$f":"C157","v":2.5816759288043478},2.5816759288043478,{"$f":"E157","v":2.5816759288043478},{"$f":"F157","v":2.5816759288043478},{"$f":"G157","v":2.5816759288043478},{"$f":"H157","v":2.5816759288043478},{"$f":"I157","v":2.5816759288043478},{"$f":"J157","v":2.5816759288043478},{"$f":"K157","v":2.5816759288043478},{"$f":"L157","v":2.5816759288043478},{"$f":"M157","v":2.5816759288043478},{"$f":"N157","v":2.5816759288043478},{"$f":"O157","v":2.5816759288043478},{"$f":"P157","v":2.5816759288043478},{"$f":"Q157","v":2.5816759288043478},{"$f":"R157","v":2.5816759288043478},{"$f":"S157","v":2.5816759288043478},{"$f":"T157","v":2.5816759288043478},{"$f":"U157","v":2.5816759288043478},{"$f":"V157","v":2.5816759288043478},{"$f":"W157","v":2.5816759288043478},{"$f":"X157","v":2.5816759288043478},{"$f":"Y157","v":2.5816759288043478},{"$f":"Z157","v":2.5816759288043478},{"$f":"AA157","v":2.5816759288043478},{"$f":"AB157","v":2.5816759288043478},{"$f":"AC157","v":2.5816759288043478},{"$f":"AD157","v":2.5816759288043478},{"$f":"AE157","v":2.5816759288043478},{"$f":"AF157","v":2.5816759288043478},{"$f":"AG157","v":2.5816759288043478},{"$f":"AH157","v":2.5816759288043478},{"$f":"AI157","v":2.5816759288043478},{"$f":"AJ157","v":2.5816759288043478},{"$f":"AK157","v":2.5816759288043478},{"$f":"AL157","v":2.5816759288043478},{"$f":"AM157","v":2.5816759288043478},{"$f":"AN157","v":2.5816759288043478},{"$f":"AO157","v":2.5816759288043478},{"$f":"AP157","v":2.5816759288043478},{"$f":"AQ157","v":2.5816759288043478},{"$f":"AR157","v":2.5816759288043478},{"$f":"AS157","v":2.5816759288043478},{"$f":"AT157","v":2.5816759288043478},{"$f":"AU157","v":2.5816759288043478},{"$f":"AV157*AW$15","v":2.696412299135527},{"$f":"AW157","v":2.696412299135527},{"$f":"AX157","v":2.696412299135527},{"$f":"AY157","v":2.696412299135527},{"$f":"AZ157","v":2.696412299135527},{"$f":"BA157","v":2.696412299135527},{"$f":"BB157","v":2.696412299135527},{"$f":"BC157","v":2.696412299135527},{"$f":"BD157","v":2.696412299135527},{"$f":"BE157","v":2.696412299135527}]
[{"$f":"ROW()","v":122},"Total",null,{"$f":"SUM(D112:D121)","v":513.6507412391561},511.0765464133778,{"$f":"SUM(F112:F121)","v":508.50235158759943},{"$f":"SUM(G112:G121)","v":505.92815676182107},{"$f":"SUM(H112:H121)","v":503.35396193604277},{"$f":"SUM(I112:I121)","v":500.77976711026434},{"$f":"SUM(J112:J121)","v":498.20557228448598},{"$f":"SUM(K112:K121)","v":495.63137745870768},{"$f":"SUM(L112:L121)","v":493.05718263292931},{"$f":"SUM(M112:M121)","v":490.48298780715089},{"$f":"SUM(N112:N121)","v":487.90879298137259},{"$f":"SUM(O112:O121)","v":485.33459815559422},{"$f":"SUM(P112:P121)","v":482.76040332981597},{"$f":"SUM(Q112:Q121)","v":480.18620850403744},{"$f":"SUM(R112:R121)","v":477.61201367825919},{"$f":"SUM(S112:S121)","v":475.03781885248083},{"$f":"SUM(T112:T121)","v":472.46362402670246},{"$f":"SUM(U112:U121)","v":469.8894292009241},{"$f":"SUM(V112:V121)","v":467.31523437514579},{"$f":"SUM(W112:W121)","v":464.76544817269661},{"$f":"SUM(X112:X121)","v":462.21566197024748},{"$f":"SUM(Y112:Y121)","v":459.6658757677983},{"$f":"SUM(Z112:Z121)","v":457.11608956534923},{"$f":"SUM(AA112:AA121)","v":454.5663033629001},{"$f":"SUM(AB112:AB121)","v":452.01651716045097},{"$f":"SUM(AC112:AC121)","v":449.46673095800185},{"$f":"SUM(AD112:AD121)","v":446.91694475555266},{"$f":"SUM(AE112:AE121)","v":444.36715855310359},{"$f":"SUM(AF112:AF121)","v":441.81737235065441},{"$f":"SUM(AG112:AG121)","v":439.26758614820523},{"$f":"SUM(AH112:AH121)","v":436.71779994575616},{"$f":"SUM(AI112:AI121)","v":434.16801374330697},{"$f":"SUM(AJ112:AJ121)","v":431.61822754085779},{"$f":"SUM(AK112:AK121)","v":429.06844133840872},{"$f":"SUM(AL112:AL121)","v":426.51865513595953},{"$f":"SUM(AM112:AM121)","v":423.96886893351046},{"$f":"SUM(AN112:AN121)","v":421.41908273106128},{"$f":"SUM(AO112:AO121)","v":418.86929652861215},{"$f":"SUM(AP112:AP121)","v":416.31951032616303},{"$f":"SUM(AQ112:AQ121)","v":414.08441941649534},{"$f":"SUM(AR112:AR121)","v":411.8493285068277},{"$f":"SUM(AS112:AS121)","v":402.90896486815717},{"$f":"SUM(AT112:AT121)","v":393.96860122948669},{"$f":"SUM(AU112:AU121)","v":385.0282375908161},{"$f":"SUM(AV112:AV121)","v":376.08787395214563},{"$f":"SUM(AW112:AW121)","v":383.46449736808455},{"$f":"SUM(AX112:AX121)","v":373.9904704247013},{"$f":"SUM(AY112:AY121)","v":364.51644348131799},{"$f":"SUM(AZ112:AZ121)","v":355.04241653793474},{"$f":"SUM(BA112:BA121)","v":345.56838959455143},{"$f":"SUM(BB112:BB121)","v":336.09436265116818},{"$f":"SUM(BC112:BC121)","v":326.79931392814336},{"$f":"SUM(BD112:BD121)","v":317.50426520511849},{"$f":"SUM(BE112:BE121)","v":308.20921648209367},{"$f":"SUM(BF112:BF121)","v":298.91416775906879}]
[{"$f":"ROW()","v":123},{"$f":"\"ICB Depreciation ($m)\"","v":"ICB Depreciation ($m)"}]
[{"$f":"ROW()","v":124},"Pipeline and laterals",null,{"$f":"Inputs!G58*D$12","v":1.7002152549947473},{"$f":"Inputs!H58*E$12","v":1.7002152549947473},{"$f":"Inputs!I58*F$12","v":1.7002152549947473},{"$f":"Inputs!J58*G$12","v":1.7002152549947473},{"$f":"Inputs!K58*H$12","v":1.7002152549947473},{"$f":"Inputs!L58*I$12","v":1.7002152549947471},{"$f":"Inputs!M58*J$12","v":1.7002152549947471},{"$f":"Inputs!N58*K$12","v":1.7002152549947471},{"$f":"Inputs!O58*L$12","v":1.7002152549947471},{"$f":"Inputs!P58*M$12","v":1.7002152549947469},{"$f":"Inputs!Q58*N$12","v":1.7002152549947469},{"$f":"Inputs!R58*O$12","v":1.7002152549947471},{"$f":"Inputs!S58*P$12","v":1.7002152549947469},{"$f":"Inputs!T58*Q$12","v":1.7002152549947469},{"$f":"Inputs!U58*R$12","v":1.7002152549947467},{"$f":"Inputs!V58*S$12","v":1.7002152549947467},{"$f":"Inputs!W58*T$12","v":1.7002152549947469},{"$f":"Inputs!X58*U$12","v":1.7002152549947469},{"$f":"Inputs!Y58*V$12","v":1.7002152549947467},{"$f":"Inputs!Z58*W$12","v":1.7002152549947462},{"$f":"Inputs!AA58*X$12","v":1.7002152549947465},{"$f":"Inputs!AB58*Y$12","v":1.7002152549947465},{"$f":"Inputs!AC58*Z$12","v":1.7002152549947462},{"$f":"Inputs!AD58*AA$12","v":1.7002152549947462},{"$f":"Inputs!AE58*AB$12","v":1.700215254994746},{"$f":"Inputs!AF58*AC$12","v":1.7002152549947462},{"$f":"Inputs!AG58*AD$12","v":1.7002152549947462},{"$f":"Inputs!AH58*AE$12","v":1.700215254994746},{"$f":"Inputs!AI58*AF$12","v":1.700215254994746},{"$f":"Inputs!AJ58*AG$12","v":1.700215254994746},{"$f":"Inputs!AK58*AH$12","v":1.7002152549947458},{"$f":"Inputs!AL58*AI$12","v":1.7002152549947458},{"$f":"Inputs!AM58*AJ$12","v":1.7002152549947458},{"$f":"Inputs!AN58*AK$12","v":1.7002152549947456},{"$f":"Inputs!AO58*AL$12","v":1.7002152549947456},{"$f":"Inputs!AP58*AM$12","v":1.7002152549947454},{"$f":"Inputs!AQ58*AN$12","v":1.7002152549947454},{"$f":"Inputs!AR58*AO$12","v":1.7002152549947451},{"$f":"Inputs!AS58*AP$12","v":1.7002152549947454},{"$f":"Inputs!AT58*AQ$12","v":1.7002152549947454},{"$f":"Inputs!AU58*AR$12","v":6.8008610199789805},{"$f":"Inputs!AV58*AS$12","v":6.8008610199789805},{"$f":"Inputs!AW58*AT$12","v":6.8008610199789805},{"$f":"Inputs!AX58*AU$12","v":6.8008610199789805},{"$f":"Inputs!AY58*AV$12","v":6.8008610199789805},{"$f":"Inputs!AZ71*AW$12","v":7.2068143025854887},{"$f":"Inputs!BA71*AX$12","v":7.2068143025854887},{"$f":"Inputs!BB71*AY$12","v":7.2068143025854887},{"$f":"Inputs!BC71*AZ$12","v":7.2068143025854887},{"$f":"Inputs!BD71*BA$12","v":7.2068143025854887},{"$f":"IF(BB100>1,BB112/BB100,BB112)*BB$12","v":7.0914566214385841},7.091456621438585,{"$f":"IF(BD100>1,BD112/BD100,BD112)*BD$12","v":7.091456621438585},7.0914566214385859,{"$f":"IF(BF100>1,BF112/BF100,BF112)*BF$12","v":7.0914566214385859}]
[{"$f":"ROW()","v":125},"Main line valve and scraper stations",null,{"$f":"Inputs!G59*D$12","v":5.1560515492418232E-2},{"$f":"Inputs!H59*E$12","v":5.1560515492418232E-2},{"$f":"Inputs!I59*F$12","v":5.1560515492418225E-2},{"$f":"Inputs!J59*G$12","v":5.1560515492418225E-2},{"$f":"Inputs!K59*H$12","v":5.1560515492418219E-2},{"$f":"Inputs!L59*I$12","v":5.1560515492418219E-2},{"$f":"Inputs!M59*J$12","v":5.1560515492418212E-2},{"$f":"Inputs!N59*K$12","v":5.1560515492418212E-2},{"$f":"Inputs!O59*L$12","v":5.1560515492418205E-2},{"$f":"Inputs!P59*M$12","v":5.1560515492418205E-2},{"$f":"Inputs!Q59*N$12","v":5.1560515492418198E-2},{"$f":"Inputs!R59*O$12","v":5.1560515492418198E-2},{"$f":"Inputs!S59*P$12","v":5.1560515492418191E-2},{"$f":"Inputs!T59*Q$12","v":5.1560515492418191E-2},{"$f":"Inputs!U59*R$12","v":5.1560515492418184E-2},{"$f":"Inputs!V59*S$12","v":5.1560515492418177E-2},{"$f":"Inputs!W59*T$12","v":5.1560515492418177E-2},{"$f":"Inputs!X59*U$12","v":5.1560515492418177E-2},{"$f":"Inputs!Y59*V$12","v":5.1560515492418177E-2},{"$f":"Inputs!Z59*W$12","v":5.1560515492418156E-2},{"$f":"Inputs!AA59*X$12","v":5.1560515492418163E-2},{"$f":"Inputs!AB59*Y$12","v":5.1560515492418156E-2},{"$f":"Inputs!AC59*Z$12","v":5.1560515492418149E-2},{"$f":"Inputs!AD59*AA$12","v":5.1560515492418163E-2},{"$f":"Inputs!AE59*AB$12","v":5.1560515492418163E-2},{"$f":"Inputs!AF59*AC$12","v":5.1560515492418156E-2},{"$f":"Inputs!AG59*AD$12","v":5.1560515492418163E-2},{"$f":"Inputs!AH59*AE$12","v":5.156051549241817E-2},{"$f":"Inputs!AI59*AF$12","v":5.156051549241817E-2},{"$f":"Inputs!AJ59*AG$12","v":5.156051549241817E-2},{"$f":"Inputs!AK59*AH$12","v":5.1560515492418163E-2},{"$f":"Inputs!AL59*AI$12","v":5.1560515492418177E-2},{"$f":"Inputs!AM59*AJ$12","v":5.156051549241817E-2},{"$f":"Inputs!AN59*AK$12","v":5.156051549241817E-2},{"$f":"Inputs!AO59*AL$12","v":5.156051549241817E-2},{"$f":"Inputs!AP59*AM$12","v":5.1560515492418177E-2},{"$f":"Inputs!AQ59*AN$12","v":5.1560515492418177E-2},{"$f":"Inputs!AR59*AO$12","v":5.1560515492418177E-2},{"$f":"Inputs!AS59*AP$12","v":5.156051549241817E-2},{"$f":"Inputs!AT59*AQ$12","v":5.1560515492418184E-2},{"$f":"Inputs!AU59*AR$12","v":0.20624206196967274},{"$f":"Inputs!AV59*AS$12","v":0.20624206196967274},{"$f":"Inputs!AW59*AT$12","v":0.20624206196967274},{"$f":"Inputs!AX59*AU$12","v":0.20624206196967276},{"$f":"Inputs!AY59*AV$12","v":0.20624206196967274},{"$f":"Inputs!AZ72*AW$12","v":0.21855295052072016},{"$f":"Inputs!BA72*AX$12","v":0.21855295052072016},{"$f":"Inputs!BB72*AY$12","v":0.21855295052072019},{"$f":"Inputs!BC72*AZ$12","v":0.21855295052072019},{"$f":"Inputs!BD72*BA$12","v":0.21855295052072019},{"$f":"IF(BB101>1,BB113/BB101,BB113)*BB$12","v":0.21476616591115166},0.21476616591115166,{"$f":"IF(BD101>1,BD113/BD101,BD113)*BD$12","v":0.21476616591115166},0.21476616591115169,{"$f":"IF(BF101>1,BF113/BF101,BF113)*BF$12","v":0.21476616591115169}]
[{"$f":"ROW()","v":126},"Compressor stations",null,{"$f":"Inputs!G60*D$12","v":0.42424484577130001},{"$f":"Inputs!H60*E$12","v":0.42424484577130001},{"$f":"Inputs!I60*F$12","v":0.42424484577130001},{"$f":"Inputs!J60*G$12","v":0.42424484577130006},{"$f":"Inputs!K60*H$12","v":0.42424484577130006},{"$f":"Inputs!L60*I$12","v":0.42424484577130006},{"$f":"Inputs!M60*J$12","v":0.42424484577130012},{"$f":"Inputs!N60*K$12","v":0.42424484577130012},{"$f":"Inputs!O60*L$12","v":0.42424484577130023},{"$f":"Inputs!P60*M$12","v":0.42424484577130017},{"$f":"Inputs!Q60*N$12","v":0.42424484577130017},{"$f":"Inputs!R60*O$12","v":0.42424484577130028},{"$f":"Inputs!S60*P$12","v":0.42424484577130023},{"$f":"Inputs!T60*Q$12","v":0.42424484577130034},{"$f":"Inputs!U60*R$12","v":0.42424484577130028},{"$f":"Inputs!V60*S$12","v":0.42424484577130034},{"$f":"Inputs!W60*T$12","v":0.42424484577130034},{"$f":"Inputs!X60*U$12","v":0.42424484577130034},{"$f":"Inputs!Y60*V$12","v":0.42424484577130039},{"$f":"Inputs!Z60*W$12","v":0.42424484577130045},{"$f":"Inputs!AA60*X$12","v":0.4242448457713005},{"$f":"Inputs!AB60*Y$12","v":0.42424484577130045},{"$f":"Inputs!AC60*Z$12","v":0.4242448457713005},{"$f":"Inputs!AD60*AA$12","v":0.4242448457713005},{"$f":"Inputs!AE60*AB$12","v":0.4242448457713005},{"$f":"Inputs!AF60*AC$12","v":0.42424484577130045},{"$f":"Inputs!AG60*AD$12","v":0.42424484577130045},{"$f":"Inputs!AH60*AE$12","v":0.42424484577130045},{"$f":"Inputs!AI60*AF$12","v":0.42424484577130039},{"$f":"Inputs!AJ60*AG$12","v":0.42424484577130039},{"$f":"Inputs!AK60*AH$12","v":0.42424484577130039},{"$f":"Inputs!AL60*AI$12","v":0.42424484577130028},{"$f":"Inputs!AM60*AJ$12","v":0.42424484577130034},{"$f":"Inputs!AN60*AK$12","v":0.42424484577130023},{"$f":"Inputs!AO60*AL$12","v":0.42424484577130028},{"$f":"Inputs!AP60*AM$12","v":0.42424484577130028},{"$f":"Inputs!AQ60*AN$12","v":0.42424484577130023},{"$f":"Inputs!AR60*AO$12","v":0.42424484577130028},{"$f":"Inputs!AS60*AP$12","v":0.42424484577130017},{"$f":"Inputs!AT60*AQ$12","v":0.42424484577130017},{"$f":"Inputs!AU60*AR$12","v":1.6969793830852005},{"$f":"Inputs!AV60*AS$12","v":1.6969793830852005},{"$f":"Inputs!AW60*AT$12","v":1.6969793830852005},{"$f":"Inputs!AX60*AU$12","v":1.6969793830852005},{"$f":"Inputs!AY60*AV$12","v":1.6969793830852005},{"$f":"Inputs!AZ73*AW$12","v":1.7982745498376504},{"$f":"Inputs!BA73*AX$12","v":1.7982745498376504},{"$f":"Inputs!BB73*AY$12","v":1.79827454983765},{"$f":"Inputs!BC73*AZ$12","v":1.7982745498376504},{"$f":"Inputs!BD73*BA$12","v":1.79827454983765},{"$f":"IF(BB102>1,BB114/BB102,BB114)*BB$12","v":1.7436453188188636},1.7436453188188636,{"$f":"IF(BD102>1,BD114/BD102,BD114)*BD$12","v":1.7436453188188636},1.7436453188188636,{"$f":"IF(BF102>1,BF114/BF102,BF114)*BF$12","v":0.87182265940943182}]
[{"$f":"ROW()","v":127},"Receipt and delivery point facilities",null,{"$f":"Inputs!G61*D$12","v":1.5656571174816208E-2},{"$f":"Inputs!H61*E$12","v":1.5656571174816208E-2},{"$f":"Inputs!I61*F$12","v":1.5656571174816208E-2},{"$f":"Inputs!J61*G$12","v":1.5656571174816208E-2},{"$f":"Inputs!K61*H$12","v":1.5656571174816208E-2},{"$f":"Inputs!L61*I$12","v":1.5656571174816208E-2},{"$f":"Inputs!M61*J$12","v":1.5656571174816208E-2},{"$f":"Inputs!N61*K$12","v":1.5656571174816208E-2},{"$f":"Inputs!O61*L$12","v":1.5656571174816208E-2},{"$f":"Inputs!P61*M$12","v":1.5656571174816208E-2},{"$f":"Inputs!Q61*N$12","v":1.5656571174816208E-2},{"$f":"Inputs!R61*O$12","v":1.5656571174816208E-2},{"$f":"Inputs!S61*P$12","v":1.5656571174816208E-2},{"$f":"Inputs!T61*Q$12","v":1.5656571174816208E-2},{"$f":"Inputs!U61*R$12","v":1.5656571174816208E-2},{"$f":"Inputs!V61*S$12","v":1.5656571174816208E-2},{"$f":"Inputs!W61*T$12","v":1.5656571174816208E-2},{"$f":"Inputs!X61*U$12","v":1.5656571174816204E-2},{"$f":"Inputs!Y61*V$12","v":1.5656571174816204E-2},{"$f":"Inputs!Z61*W$12","v":1.5656571174816204E-2},{"$f":"Inputs!AA61*X$12","v":1.5656571174816204E-2},{"$f":"Inputs!AB61*Y$12","v":1.5656571174816204E-2},{"$f":"Inputs!AC61*Z$12","v":1.5656571174816204E-2},{"$f":"Inputs!AD61*AA$12","v":1.5656571174816204E-2},{"$f":"Inputs!AE61*AB$12","v":1.5656571174816204E-2},{"$f":"Inputs!AF61*AC$12","v":1.5656571174816204E-2},{"$f":"Inputs!AG61*AD$12","v":1.5656571174816204E-2},{"$f":"Inputs!AH61*AE$12","v":1.5656571174816204E-2},{"$f":"Inputs!AI61*AF$12","v":1.5656571174816204E-2},{"$f":"Inputs!AJ61*AG$12","v":1.5656571174816204E-2},{"$f":"Inputs!AK61*AH$12","v":1.5656571174816201E-2},{"$f":"Inputs!AL61*AI$12","v":1.5656571174816201E-2},{"$f":"Inputs!AM61*AJ$12","v":1.5656571174816201E-2},{"$f":"Inputs!AN61*AK$12","v":1.5656571174816201E-2},{"$f":"Inputs!AO61*AL$12","v":1.5656571174816201E-2},{"$f":"Inputs!AP61*AM$12","v":1.5656571174816201E-2},{"$f":"Inputs!AQ61*AN$12","v":1.5656571174816201E-2},{"$f":"Inputs!AR61*AO$12","v":1.5656571174816201E-2},{"$f":"Inputs!AS61*AP$12","v":1.5656571174816201E-2},{"$f":"Inputs!AT61*AQ$12","v":1.5656571174816197E-2},{"$f":"Inputs!AU61*AR$12","v":6.2626284699264789E-2},{"$f":"Inputs!AV61*AS$12","v":6.2626284699264789E-2},{"$f":"Inputs!AW61*AT$12","v":6.2626284699264789E-2},{"$f":"Inputs!AX61*AU$12","v":6.2626284699264789E-2},{"$f":"Inputs!AY61*AV$12","v":6.2626284699264789E-2},{"$f":"Inputs!AZ74*AW$12","v":6.6364538690403527E-2},{"$f":"Inputs!BA74*AX$12","v":6.6364538690403527E-2},{"$f":"Inputs!BB74*AY$12","v":6.6364538690403541E-2},{"$f":"Inputs!BC74*AZ$12","v":6.6364538690403541E-2},{"$f":"Inputs!BD74*BA$12","v":6.6364538690403541E-2},{"$f":"IF(BB103>1,BB115/BB103,BB115)*BB$12","v":6.4348470723529061E-2},6.4348470723529075E-2,{"$f":"IF(BD103>1,BD115/BD103,BD115)*BD$12","v":6.4348470723529075E-2},6.4348470723529075E-2,{"$f":"IF(BF103>1,BF115/BF103,BF115)*BF$12","v":3.217423536176453E-2}]
[{"$f":"ROW()","v":128},"SCADA and communications",null,{"$f":"Inputs!G62*D$12","v":0.2665681080815448},{"$f":"Inputs!H62*E$12","v":0.2665681080815448},{"$f":"Inputs!I62*F$12","v":0.26656810808154474},{"$f":"Inputs!J62*G$12","v":0.26656810808154474},{"$f":"Inputs!K62*H$12","v":0.26656810808154474},{"$f":"Inputs!L62*I$12","v":0.26656810808154474},{"$f":"Inputs!M62*J$12","v":0.26656810808154474},{"$f":"Inputs!N62*K$12","v":0.26656810808154474},{"$f":"Inputs!O62*L$12","v":0.26656810808154474},{"$f":"Inputs!P62*M$12","v":0.26656810808154474},{"$f":"Inputs!Q62*N$12","v":0.26656810808154469},{"$f":"Inputs!R62*O$12","v":0.26656810808154469},{"$f":"Inputs!S62*P$12","v":0.26656810808154469},{"$f":"Inputs!T62*Q$12","v":0.26656810808154469},{"$f":"Inputs!U62*R$12","v":0.26656810808154469},{"$f":"Inputs!V62*S$12","v":0.26656810808154463},{"$f":"Inputs!W62*T$12","v":0.26656810808154463},{"$f":"Inputs!X62*U$12","v":0.26656810808154463},{"$f":"Inputs!Y62*V$12","v":0.26656810808154463},{"$f":"Inputs!Z62*W$12","v":0.26656810808154457},{"$f":"Inputs!AA62*X$12","v":0.26656810808154457},{"$f":"Inputs!AB62*Y$12","v":0.26656810808154452},{"$f":"Inputs!AC62*Z$12","v":0.26656810808154452},{"$f":"Inputs!AD62*AA$12","v":0.26656810808154452},{"$f":"Inputs!AE62*AB$12","v":0.26656810808154452},{"$f":"Inputs!AF62*AC$12","v":0.26656810808154452},{"$f":"Inputs!AG62*AD$12","v":0.26656810808154452},{"$f":"Inputs!AH62*AE$12","v":0.26656810808154452},{"$f":"Inputs!AI62*AF$12","v":0.26656810808154452},{"$f":"Inputs!AJ62*AG$12","v":0.26656810808154452},{"$f":"Inputs!AK62*AH$12","v":0.26656810808154452},{"$f":"Inputs!AL62*AI$12","v":0.26656810808154452},{"$f":"Inputs!AM62*AJ$12","v":0.26656810808154452},{"$f":"Inputs!AN62*AK$12","v":0.26656810808154452},{"$f":"Inputs!AO62*AL$12","v":0.26656810808154452},{"$f":"Inputs!AP62*AM$12","v":0.26656810808154452},{"$f":"Inputs!AQ62*AN$12","v":0.26656810808154452},{"$f":"Inputs!AR62*AO$12","v":0.26656810808154319},{"$f":"Inputs!AS62*AP$12","v":0},{"$f":"Inputs!AT62*AQ$12","v":0},{"$f":"Inputs!AU62*AR$12","v":0},{"$f":"Inputs!AV62*AS$12","v":0},{"$f":"Inputs!AW62*AT$12","v":0},{"$f":"Inputs!AX62*AU$12","v":0},{"$f":"Inputs!AY62*AV$12","v":0},{"$f":"Inputs!AZ75*AW$12","v":1.411792621450105E-15},{"$f":"Inputs!BA75*AX$12","v":0},{"$f":"Inputs!BB75*AY$12","v":0},{"$f":"Inputs!BC75*AZ$12","v":0},{"$f":"Inputs!BD75*BA$12","v":0},{"$f":"IF(BB104>1,BB116/BB104,BB116)*BB$12","v":-2.0315565023823316E-17},0,{"$f":"IF(BD104>1,BD116/BD104,BD116)*BD$12","v":0},0,{"$f":"IF(BF104>1,BF116/BF104,BF116)*BF$12","v":0}]
[{"$f":"ROW()","v":129},"Cathodic protection",null,{"$f":"Inputs!G63*D$12","v":4.8127184699943593E-2},{"$f":"Inputs!H63*E$12","v":4.8127184699943593E-2},{"$f":"Inputs!I63*F$12","v":4.8127184699943593E-2},{"$f":"Inputs!J63*G$12","v":4.8127184699943593E-2},{"$f":"Inputs!K63*H$12","v":4.8127184699943593E-2},{"$f":"Inputs!L63*I$12","v":4.8127184699943593E-2},{"$f":"Inputs!M63*J$12","v":4.8127184699943593E-2},{"$f":"Inputs!N63*K$12","v":4.8127184699943593E-2},{"$f":"Inputs!O63*L$12","v":4.8127184699943593E-2},{"$f":"Inputs!P63*M$12","v":4.8127184699943593E-2},{"$f":"Inputs!Q63*N$12","v":4.8127184699943593E-2},{"$f":"Inputs!R63*O$12","v":4.8127184699943593E-2},{"$f":"Inputs!S63*P$12","v":4.8127184699943593E-2},{"$f":"Inputs!T63*Q$12","v":4.8127184699943593E-2},{"$f":"Inputs!U63*R$12","v":4.8127184699943593E-2},{"$f":"Inputs!V63*S$12","v":4.8127184699943593E-2},{"$f":"Inputs!W63*T$12","v":4.8127184699943593E-2},{"$f":"Inputs!X63*U$12","v":4.8127184699943593E-2},{"$f":"Inputs!Y63*V$12","v":4.8127184699943593E-2},{"$f":"Inputs!Z63*W$12","v":4.8127184699943593E-2},{"$f":"Inputs!AA63*X$12","v":4.8127184699943593E-2},{"$f":"Inputs!AB63*Y$12","v":4.8127184699943593E-2},{"$f":"Inputs!AC63*Z$12","v":4.8127184699943593E-2},{"$f":"Inputs!AD63*AA$12","v":4.8127184699943593E-2},{"$f":"Inputs!AE63*AB$12","v":4.8127184699943593E-2},{"$f":"Inputs!AF63*AC$12","v":4.8127184699943586E-2},{"$f":"Inputs!AG63*AD$12","v":4.81271846999436E-2},{"$f":"Inputs!AH63*AE$12","v":4.8127184699943593E-2},{"$f":"Inputs!AI63*AF$12","v":4.8127184699943593E-2},{"$f":"Inputs!AJ63*AG$12","v":4.8127184699943593E-2},{"$f":"Inputs!AK63*AH$12","v":4.8127184699943593E-2},{"$f":"Inputs!AL63*AI$12","v":4.8127184699943586E-2},{"$f":"Inputs!AM63*AJ$12","v":4.81271846999436E-2},{"$f":"Inputs!AN63*AK$12","v":4.8127184699943593E-2},{"$f":"Inputs!AO63*AL$12","v":4.8127184699943593E-2},{"$f":"Inputs!AP63*AM$12","v":4.8127184699943593E-2},{"$f":"Inputs!AQ63*AN$12","v":4.8127184699943593E-2},{"$f":"Inputs!AR63*AO$12","v":4.8127184699943593E-2},{"$f":"Inputs!AS63*AP$12","v":0},{"$f":"Inputs!AT63*AQ$12","v":0},{"$f":"Inputs!AU63*AR$12","v":0},{"$f":"Inputs!AV63*AS$12","v":0},{"$f":"Inputs!AW63*AT$12","v":0},{"$f":"Inputs!AX63*AU$12","v":0},{"$f":"Inputs!AY63*AV$12","v":0},{"$f":"Inputs!AZ76*AW$12","v":0},{"$f":"Inputs!BA76*AX$12","v":0},{"$f":"Inputs!BB76*AY$12","v":0},{"$f":"Inputs!BC76*AZ$12","v":0},{"$f":"Inputs!BD76*BA$12","v":0},{"$f":"IF(BB105>1,BB117/BB105,BB117)*BB$12","v":0},0,{"$f":"IF(BD105>1,BD117/BD105,BD117)*BD$12","v":0},0,{"$f":"IF(BF105>1,BF117/BF105,BF117)*BF$12","v":0}]
[{"$f":"ROW()","v":130},"Maintenance bases and depots",null,{"$f":"Inputs!G64*D$12","v":4.3413722234351144E-2},{"$f":"Inputs!H64*E$12","v":4.3413722234351144E-2},{"$f":"Inputs!I64*F$12","v":4.3413722234351144E-2},{"$f":"Inputs!J64*G$12","v":4.3413722234351138E-2},{"$f":"Inputs!K64*H$12","v":4.3413722234351144E-2},{"$f":"Inputs!L64*I$12","v":4.3413722234351138E-2},{"$f":"Inputs!M64*J$12","v":4.3413722234351138E-2},{"$f":"Inputs!N64*K$12","v":4.3413722234351138E-2},{"$f":"Inputs!O64*L$12","v":4.3413722234351131E-2},{"$f":"Inputs!P64*M$12","v":4.3413722234351138E-2},{"$f":"Inputs!Q64*N$12","v":4.3413722234351138E-2},{"$f":"Inputs!R64*O$12","v":4.3413722234351138E-2},{"$f":"Inputs!S64*P$12","v":4.3413722234351131E-2},{"$f":"Inputs!T64*Q$12","v":4.3413722234351138E-2},{"$f":"Inputs!U64*R$12","v":4.3413722234351138E-2},{"$f":"Inputs!V64*S$12","v":4.3413722234351138E-2},{"$f":"Inputs!W64*T$12","v":4.3413722234351131E-2},{"$f":"Inputs!X64*U$12","v":4.3413722234351138E-2},{"$f":"Inputs!Y64*V$12","v":4.3413722234351138E-2},{"$f":"Inputs!Z64*W$12","v":4.3413722234351138E-2},{"$f":"Inputs!AA64*X$12","v":4.3413722234351131E-2},{"$f":"Inputs!AB64*Y$12","v":4.3413722234351138E-2},{"$f":"Inputs!AC64*Z$12","v":4.3413722234351138E-2},{"$f":"Inputs!AD64*AA$12","v":4.3413722234351138E-2},{"$f":"Inputs!AE64*AB$12","v":4.3413722234351131E-2},{"$f":"Inputs!AF64*AC$12","v":4.3413722234351138E-2},{"$f":"Inputs!AG64*AD$12","v":4.3413722234351138E-2},{"$f":"Inputs!AH64*AE$12","v":4.3413722234351138E-2},{"$f":"Inputs!AI64*AF$12","v":4.3413722234351131E-2},{"$f":"Inputs!AJ64*AG$12","v":4.3413722234351138E-2},{"$f":"Inputs!AK64*AH$12","v":4.3413722234351138E-2},{"$f":"Inputs!AL64*AI$12","v":4.3413722234351138E-2},{"$f":"Inputs!AM64*AJ$12","v":4.3413722234351131E-2},{"$f":"Inputs!AN64*AK$12","v":4.3413722234351138E-2},{"$f":"Inputs!AO64*AL$12","v":4.3413722234351131E-2},{"$f":"Inputs!AP64*AM$12","v":4.3413722234351138E-2},{"$f":"Inputs!AQ64*AN$12","v":4.3413722234351131E-2},{"$f":"Inputs!AR64*AO$12","v":4.3413722234351138E-2},{"$f":"Inputs!AS64*AP$12","v":4.3413722234351138E-2},{"$f":"Inputs!AT64*AQ$12","v":4.3413722234351138E-2},{"$f":"Inputs!AU64*AR$12","v":0.17365488893740408},{"$f":"Inputs!AV64*AS$12","v":0.17365488893740408},{"$f":"Inputs!AW64*AT$12","v":0.17365488893740405},{"$f":"Inputs!AX64*AU$12","v":0.17365488893740408},{"$f":"Inputs!AY64*AV$12","v":0.17365488893740408},{"$f":"Inputs!AZ77*AW$12","v":0.18402060174901957},{"$f":"Inputs!BA77*AX$12","v":0.18402060174901957},{"$f":"Inputs!BB77*AY$12","v":0.18402060174901957},{"$f":"Inputs!BC77*AZ$12","v":0.18402060174901957},{"$f":"Inputs!BD77*BA$12","v":0.1840206017490196},{"$f":"IF(BB106>1,BB118/BB106,BB118)*BB$12","v":0.1808321461327195},0.18083214613271947,{"$f":"IF(BD106>1,BD118/BD106,BD118)*BD$12","v":0.18083214613271947},0.18083214613271947,{"$f":"IF(BF106>1,BF118/BF106,BF118)*BF$12","v":0.18083214613271947}]
[{"$f":"ROW()","v":131},"Other assets",null,{"$f":"Inputs!G65*D$12","v":2.4408623329223673E-2},{"$f":"Inputs!H65*E$12","v":2.4408623329223673E-2},{"$f":"Inputs!I65*F$12","v":2.4408623329223673E-2},{"$f":"Inputs!J65*G$12","v":2.4408623329223673E-2},{"$f":"Inputs!K65*H$12","v":2.4408623329223673E-2},{"$f":"Inputs!L65*I$12","v":2.4408623329223673E-2},{"$f":"Inputs!M65*J$12","v":2.4408623329223677E-2},{"$f":"Inputs!N65*K$12","v":2.4408623329223677E-2},{"$f":"Inputs!O65*L$12","v":2.4408623329223677E-2},{"$f":"Inputs!P65*M$12","v":2.440862332922368E-2},{"$f":"Inputs!Q65*N$12","v":2.440862332922368E-2},{"$f":"Inputs!R65*O$12","v":2.4408623329223684E-2},{"$f":"Inputs!S65*P$12","v":2.440862332922368E-2},{"$f":"Inputs!T65*Q$12","v":2.440862332922368E-2},{"$f":"Inputs!U65*R$12","v":2.440862332922368E-2},{"$f":"Inputs!V65*S$12","v":2.440862332922368E-2},{"$f":"Inputs!W65*T$12","v":2.440862332922368E-2},{"$f":"Inputs!X65*U$12","v":2.440862332922368E-2},{"$f":"Inputs!Y65*V$12","v":0},{"$f":"Inputs!Z65*W$12","v":0},{"$f":"Inputs!AA65*X$12","v":0},{"$f":"Inputs!AB65*Y$12","v":0},{"$f":"Inputs!AC65*Z$12","v":0},{"$f":"Inputs!AD65*AA$12","v":0},{"$f":"Inputs!AE65*AB$12","v":0},{"$f":"Inputs!AF65*AC$12","v":0},{"$f":"Inputs!AG65*AD$12","v":0},{"$f":"Inputs!AH65*AE$12","v":0},{"$f":"Inputs!AI65*AF$12","v":0},{"$f":"Inputs!AJ65*AG$12","v":0},{"$f":"Inputs!AK65*AH$12","v":0},{"$f":"Inputs!AL65*AI$12","v":0},{"$f":"Inputs!AM65*AJ$12","v":0},{"$f":"Inputs!AN65*AK$12","v":0},{"$f":"Inputs!AO65*AL$12","v":0},{"$f":"Inputs!AP65*AM$12","v":0},{"$f":"Inputs!AQ65*AN$12","v":0},{"$f":"Inputs!AR65*AO$12","v":0},{"$f":"Inputs!AS65*AP$12","v":0},{"$f":"Inputs!AT65*AQ$12","v":0},{"$f":"Inputs!AU65*AR$12","v":0},{"$f":"Inputs!AV65*AS$12","v":0},{"$f":"Inputs!AW65*AT$12","v":0},{"$f":"Inputs!AX65*AU$12","v":0},{"$f":"Inputs!AY65*AV$12","v":0},{"$f":"Inputs!AZ78*AW$12","v":0},{"$f":"Inputs!BA78*AX$12","v":0},{"$f":"Inputs!BB78*AY$12","v":0},{"$f":"Inputs!BC78*AZ$12","v":0},{"$f":"Inputs!BD78*BA$12","v":0},{"$f":"IF(BB107>1,BB119/BB107,BB119)*BB$12","v":0},0,{"$f":"IF(BD107>1,BD119/BD107,BD119)*BD$12","v":0},0,{"$f":"IF(BF107>1,BF119/BF107,BF119)*BF$12","v":0}]
[{"$f":"ROW()","v":132},"Equity Raising Cost",null,{"$f":"Inputs!G66*D$12","v":0},{"$f":"Inputs!H66*E$12","v":0},{"$f":"Inputs!I66*F$12","v":0},{"$f":"Inputs!J66*G$12","v":0},{"$f":"Inputs!K66*H$12","v":0},{"$f":"Inputs!L66*I$12","v":0},{"$f":"Inputs!M66*J$12","v":0},{"$f":"Inputs!N66*K$12","v":0},{"$f":"Inputs!O66*L$12","v":0},{"$f":"Inputs!P66*M$12","v":0},{"$f":"Inputs!Q66*N$12","v":0},{"$f":"Inputs!R66*O$12","v":0},{"$f":"Inputs!S66*P$12","v":0},{"$f":"Inputs!T66*Q$12","v":0},{"$f":"Inputs!U66*R$12","v":0},{"$f":"Inputs!V66*S$12","v":0},{"$f":"Inputs!W66*T$12","v":0},{"$f":"Inputs!X66*U$12","v":0},{"$f":"Inputs!Y66*V$12","v":0},{"$f":"Inputs!Z66*W$12","v":0},{"$f":"Inputs!AA66*X$12","v":0},{"$f":"Inputs!AB66*Y$12","v":0},{"$f":"Inputs!AC66*Z$12","v":0},{"$f":"Inputs!AD66*AA$12","v":0},{"$f":"Inputs!AE66*AB$12","v":0},{"$f":"Inputs!AF66*AC$12","v":0},{"$f":"Inputs!AG66*AD$12","v":0},{"$f":"Inputs!AH66*AE$12","v":0},{"$f":"Inputs!AI66*AF$12","v":0},{"$f":"Inputs!AJ66*AG$12","v":0},{"$f":"Inputs!AK66*AH$12","v":0},{"$f":"Inputs!AL66*AI$12","v":0},{"$f":"Inputs!AM66*AJ$12","v":0},{"$f":"Inputs!AN66*AK$12","v":0},{"$f":"Inputs!AO66*AL$12","v":0},{"$f":"Inputs!AP66*AM$12","v":0},{"$f":"Inputs!AQ66*AN$12","v":0},{"$f":"Inputs!AR66*AO$12","v":0},{"$f":"Inputs!AS66*AP$12","v":0},{"$f":"Inputs!AT66*AQ$12","v":0},{"$f":"Inputs!AU66*AR$12","v":0},{"$f":"Inputs!AV66*AS$12","v":0},{"$f":"Inputs!AW66*AT$12","v":0},{"$f":"Inputs!AX66*AU$12","v":0},{"$f":"Inputs!AY66*AV$12","v":0},{"$f":"Inputs!AZ79*AW$12","v":0},{"$f":"Inputs!BA79*AX$12","v":0},{"$f":"Inputs!BB79*AY$12","v":0},{"$f":"Inputs!BC79*AZ$12","v":0},{"$f":"Inputs!BD79*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":133},"Non-depreciable assets",null,{"$f":"Inputs!G67*D$12","v":0},{"$f":"Inputs!H67*E$12","v":0},{"$f":"Inputs!I67*F$12","v":0},{"$f":"Inputs!J67*G$12","v":0},{"$f":"Inputs!K67*H$12","v":0},{"$f":"Inputs!L67*I$12","v":0},{"$f":"Inputs!M67*J$12","v":0},{"$f":"Inputs!N67*K$12","v":0},{"$f":"Inputs!O67*L$12","v":0},{"$f":"Inputs!P67*M$12","v":0},{"$f":"Inputs!Q67*N$12","v":0},{"$f":"Inputs!R67*O$12","v":0},{"$f":"Inputs!S67*P$12","v":0},{"$f":"Inputs!T67*Q$12","v":0},{"$f":"Inputs!U67*R$12","v":0},{"$f":"Inputs!V67*S$12","v":0},{"$f":"Inputs!W67*T$12","v":0},{"$f":"Inputs!X67*U$12","v":0},{"$f":"Inputs!Y67*V$12","v":0},{"$f":"Inputs!Z67*W$12","v":0},{"$f":"Inputs!AA67*X$12","v":0},{"$f":"Inputs!AB67*Y$12","v":0},{"$f":"Inputs!AC67*Z$12","v":0},{"$f":"Inputs!AD67*AA$12","v":0},{"$f":"Inputs!AE67*AB$12","v":0},{"$f":"Inputs!AF67*AC$12","v":0},{"$f":"Inputs!AG67*AD$12","v":0},{"$f":"Inputs!AH67*AE$12","v":0},{"$f":"Inputs!AI67*AF$12","v":0},{"$f":"Inputs!AJ67*AG$12","v":0},{"$f":"Inputs!AK67*AH$12","v":0},{"$f":"Inputs!AL67*AI$12","v":0},{"$f":"Inputs!AM67*AJ$12","v":0},{"$f":"Inputs!AN67*AK$12","v":0},{"$f":"Inputs!AO67*AL$12","v":0},{"$f":"Inputs!AP67*AM$12","v":0},{"$f":"Inputs!AQ67*AN$12","v":0},{"$f":"Inputs!AR67*AO$12","v":0},{"$f":"Inputs!AS67*AP$12","v":0},{"$f":"Inputs!AT67*AQ$12","v":0},{"$f":"Inputs!AU67*AR$12","v":0},{"$f":"Inputs!AV67*AS$12","v":0},{"$f":"Inputs!AW67*AT$12","v":0},{"$f":"Inputs!AX67*AU$12","v":0},{"$f":"Inputs!AY67*AV$12","v":0},{"$f":"Inputs!AZ80*AW$12","v":0},{"$f":"Inputs!BA80*AX$12","v":0},{"$f":"Inputs!BB80*AY$12","v":0},{"$f":"Inputs!BC80*AZ$12","v":0},{"$f":"Inputs!BD80*BA$12","v":0}]
[{"$f":"ROW()","v":134},"Total",null,{"$f":"SUM(D124:D133)","v":2.5741948257783447},{"$f":"SUM(E124:E133)","v":2.5741948257783447},{"$f":"SUM(F124:F133)","v":2.5741948257783447},{"$f":"SUM(G124:G133)","v":2.5741948257783447},{"$f":"SUM(H124:H133)","v":2.5741948257783447},{"$f":"SUM(I124:I133)","v":2.5741948257783447},{"$f":"SUM(J124:J133)","v":2.5741948257783447},{"$f":"SUM(K124:K133)","v":2.5741948257783447},{"$f":"SUM(L124:L133)","v":2.5741948257783447},{"$f":"SUM(M124:M133)","v":2.5741948257783438},{"$f":"SUM(N124:N133)","v":2.5741948257783438},{"$f":"SUM(O124:O133)","v":2.5741948257783447},{"$f":"SUM(P124:P133)","v":2.5741948257783447},{"$f":"SUM(Q124:Q133)","v":2.5741948257783447},{"$f":"SUM(R124:R133)","v":2.5741948257783438},{"$f":"SUM(S124:S133)","v":2.5741948257783438},{"$f":"SUM(T124:T133)","v":2.5741948257783447},{"$f":"SUM(U124:U133)","v":2.5741948257783447},{"$f":"SUM(V124:V133)","v":2.5497862024491202},{"$f":"SUM(W124:W133)","v":2.5497862024491202},{"$f":"SUM(X124:X133)","v":2.5497862024491202},{"$f":"SUM(Y124:Y133)","v":2.5497862024491202},{"$f":"SUM(Z124:Z133)","v":2.5497862024491202},{"$f":"SUM(AA124:AA133)","v":2.5497862024491202},{"$f":"SUM(AB124:AB133)","v":2.5497862024491202},{"$f":"SUM(AC124:AC133)","v":2.5497862024491202},{"$f":"SUM(AD124:AD133)","v":2.5497862024491207},{"$f":"SUM(AE124:AE133)","v":2.5497862024491202},{"$f":"SUM(AF124:AF133)","v":2.5497862024491202},{"$f":"SUM(AG124:AG133)","v":2.5497862024491202},{"$f":"SUM(AH124:AH133)","v":2.5497862024491194},{"$f":"SUM(AI124:AI133)","v":2.5497862024491194},{"$f":"SUM(AJ124:AJ133)","v":2.5497862024491198},{"$f":"SUM(AK124:AK133)","v":2.5497862024491194},{"$f":"SUM(AL124:AL133)","v":2.5497862024491194},{"$f":"SUM(AM124:AM133)","v":2.5497862024491194},{"$f":"SUM(AN124:AN133)","v":2.5497862024491194},{"$f":"SUM(AO124:AO133)","v":2.5497862024491176},{"$f":"SUM(AP124:AP133)","v":2.235090909667631},{"$f":"SUM(AQ124:AQ133)","v":2.235090909667631},{"$f":"SUM(AR124:AR133)","v":8.9403636386705223},{"$f":"SUM(AS124:AS133)","v":8.9403636386705223},{"$f":"SUM(AT124:AT133)","v":8.9403636386705223},{"$f":"SUM(AU124:AU133)","v":8.9403636386705223},{"$f":"SUM(AV124:AV133)","v":8.9403636386705223},{"$f":"SUM(AW124:AW133)","v":9.4740269433832847},{"$f":"SUM(AX124:AX133)","v":9.4740269433832829},{"$f":"SUM(AY124:AY133)","v":9.4740269433832811},{"$f":"SUM(AZ124:AZ133)","v":9.4740269433832829},{"$f":"SUM(BA124:BA133)","v":9.4740269433832811},{"$f":"SUM(BB124:BB133)","v":9.2950487230248466},{"$f":"SUM(BC124:BC133)","v":9.2950487230248466},{"$f":"SUM(BD124:BD133)","v":9.2950487230248466},{"$f":"SUM(BE124:BE133)","v":9.2950487230248484},{"$f":"SUM(BF124:BF133)","v":8.3910518282536533}]
[{"$f":"ROW()","v":135},{"$f":"\"ICB Adjustments (From Adjustments Tab) ($m)\"","v":"ICB Adjustments (From Adjustments Tab) ($m)"}]
[{"$f":"ROW()","v":136},"Pipeline and laterals",null,{"$f":"Adjustments!D20","v":0},{"$f":"Adjustments!E20","v":0},{"$f":"Adjustments!F20","v":0},{"$f":"Adjustments!G20","v":0},{"$f":"Adjustments!H20","v":0},{"$f":"Adjustments!I20","v":0},{"$f":"Adjustments!J20","v":0},{"$f":"Adjustments!K20","v":0},{"$f":"Adjustments!L20","v":0},{"$f":"Adjustments!M20","v":0},{"$f":"Adjustments!N20","v":0},{"$f":"Adjustments!O20","v":0},{"$f":"Adjustments!P20","v":0},{"$f":"Adjustments!Q20","v":0},{"$f":"Adjustments!R20","v":0},{"$f":"Adjustments!S20","v":0},{"$f":"Adjustments!T20","v":0},{"$f":"Adjustments!U20","v":0},{"$f":"Adjustments!V20","v":0},{"$f":"Adjustments!W20","v":0},{"$f":"Adjustments!X20","v":0},{"$f":"Adjustments!Y20","v":0},{"$f":"Adjustments!Z20","v":0},{"$f":"Adjustments!AA20","v":0},{"$f":"Adjustments!AB20","v":0},{"$f":"Adjustments!AC20","v":0},{"$f":"Adjustments!AD20","v":0},{"$f":"Adjustments!AE20","v":0},{"$f":"Adjustments!AF20","v":0},{"$f":"Adjustments!AG20","v":0},{"$f":"Adjustments!AH20","v":0},{"$f":"Adjustments!AI20","v":0},{"$f":"Adjustments!AJ20","v":0},{"$f":"Adjustments!AK20","v":0},{"$f":"Adjustments!AL20","v":0},{"$f":"Adjustments!AM20","v":0},{"$f":"Adjustments!AN20","v":0},{"$f":"Adjustments!AO20","v":0},{"$f":"Adjustments!AP20","v":0},{"$f":"Adjustments!AQ20","v":0},{"$f":"Adjustments!AR20","v":0},{"$f":"Adjustments!AS20","v":0},{"$f":"Adjustments!AT20","v":0},{"$f":"Adjustments!AU20","v":0},{"$f":"Adjustments!AV20","v":0},{"$f":"Adjustments!AW20","v":0},{"$f":"Adjustments!AX20","v":0},{"$f":"Adjustments!AY20","v":0},{"$f":"Adjustments!AZ20","v":0},{"$f":"Adjustments!BA20","v":0},{"$f":"Adjustments!BB20","v":0},{"$f":"Adjustments!BC20","v":0},{"$f":"Adjustments!BD20","v":0},{"$f":"Adjustments!BE20","v":0},{"$f":"Adjustments!BF20","v":0}]
[{"$f":"ROW()","v":137},"Main line valve and scraper stations",null,{"$f":"Adjustments!D21","v":0},{"$f":"Adjustments!E21","v":0},{"$f":"Adjustments!F21","v":0},{"$f":"Adjustments!G21","v":0},{"$f":"Adjustments!H21","v":0},{"$f":"Adjustments!I21","v":0},{"$f":"Adjustments!J21","v":0},{"$f":"Adjustments!K21","v":0},{"$f":"Adjustments!L21","v":0},{"$f":"Adjustments!M21","v":0},{"$f":"Adjustments!N21","v":0},{"$f":"Adjustments!O21","v":0},{"$f":"Adjustments!P21","v":0},{"$f":"Adjustments!Q21","v":0},{"$f":"Adjustments!R21","v":0},{"$f":"Adjustments!S21","v":0},{"$f":"Adjustments!T21","v":0},{"$f":"Adjustments!U21","v":0},{"$f":"Adjustments!V21","v":0},{"$f":"Adjustments!W21","v":0},{"$f":"Adjustments!X21","v":0},{"$f":"Adjustments!Y21","v":0},{"$f":"Adjustments!Z21","v":0},{"$f":"Adjustments!AA21","v":0},{"$f":"Adjustments!AB21","v":0},{"$f":"Adjustments!AC21","v":0},{"$f":"Adjustments!AD21","v":0},{"$f":"Adjustments!AE21","v":0},{"$f":"Adjustments!AF21","v":0},{"$f":"Adjustments!AG21","v":0},{"$f":"Adjustments!AH21","v":0},{"$f":"Adjustments!AI21","v":0},{"$f":"Adjustments!AJ21","v":0},{"$f":"Adjustments!AK21","v":0},{"$f":"Adjustments!AL21","v":0},{"$f":"Adjustments!AM21","v":0},{"$f":"Adjustments!AN21","v":0},{"$f":"Adjustments!AO21","v":0},{"$f":"Adjustments!AP21","v":0},{"$f":"Adjustments!AQ21","v":0},{"$f":"Adjustments!AR21","v":0},{"$f":"Adjustments!AS21","v":0},{"$f":"Adjustments!AT21","v":0},{"$f":"Adjustments!AU21","v":0},{"$f":"Adjustments!AV21","v":0},{"$f":"Adjustments!AW21","v":0},{"$f":"Adjustments!AX21","v":0},{"$f":"Adjustments!AY21","v":0},{"$f":"Adjustments!AZ21","v":0},{"$f":"Adjustments!BA21","v":0},{"$f":"Adjustments!BB21","v":0},{"$f":"Adjustments!BC21","v":0},{"$f":"Adjustments!BD21","v":0},{"$f":"Adjustments!BE21","v":0},{"$f":"Adjustments!BF21","v":0}]
[{"$f":"ROW()","v":138},"Compressor stations",null,{"$f":"Adjustments!D22","v":0},{"$f":"Adjustments!E22","v":0},{"$f":"Adjustments!F22","v":0},{"$f":"Adjustments!G22","v":0},{"$f":"Adjustments!H22","v":0},{"$f":"Adjustments!I22","v":0},{"$f":"Adjustments!J22","v":0},{"$f":"Adjustments!K22","v":0},{"$f":"Adjustments!L22","v":0},{"$f":"Adjustments!M22","v":0},{"$f":"Adjustments!N22","v":0},{"$f":"Adjustments!O22","v":0},{"$f":"Adjustments!P22","v":0},{"$f":"Adjustments!Q22","v":0},{"$f":"Adjustments!R22","v":0},{"$f":"Adjustments!S22","v":0},{"$f":"Adjustments!T22","v":0},{"$f":"Adjustments!U22","v":0},{"$f":"Adjustments!V22","v":0},{"$f":"Adjustments!W22","v":0},{"$f":"Adjustments!X22","v":0},{"$f":"Adjustments!Y22","v":0},{"$f":"Adjustments!Z22","v":0},{"$f":"Adjustments!AA22","v":0},{"$f":"Adjustments!AB22","v":0},{"$f":"Adjustments!AC22","v":0},{"$f":"Adjustments!AD22","v":0},{"$f":"Adjustments!AE22","v":0},{"$f":"Adjustments!AF22","v":0},{"$f":"Adjustments!AG22","v":0},{"$f":"Adjustments!AH22","v":0},{"$f":"Adjustments!AI22","v":0},{"$f":"Adjustments!AJ22","v":0},{"$f":"Adjustments!AK22","v":0},{"$f":"Adjustments!AL22","v":0},{"$f":"Adjustments!AM22","v":0},{"$f":"Adjustments!AN22","v":0},{"$f":"Adjustments!AO22","v":0},{"$f":"Adjustments!AP22","v":0},{"$f":"Adjustments!AQ22","v":0},{"$f":"Adjustments!AR22","v":0},{"$f":"Adjustments!AS22","v":0},{"$f":"Adjustments!AT22","v":0},{"$f":"Adjustments!AU22","v":0},{"$f":"Adjustments!AV22","v":0},{"$f":"Adjustments!AW22","v":0},{"$f":"Adjustments!AX22","v":0},{"$f":"Adjustments!AY22","v":0},{"$f":"Adjustments!AZ22","v":0},{"$f":"Adjustments!BA22","v":0},{"$f":"Adjustments!BB22","v":0},{"$f":"Adjustments!BC22","v":0},{"$f":"Adjustments!BD22","v":0},{"$f":"Adjustments!BE22","v":0},{"$f":"Adjustments!BF22","v":0}]
[{"$f":"ROW()","v":139},"Receipt and delivery point facilities",null,{"$f":"Adjustments!D23","v":0},{"$f":"Adjustments!E23","v":0},{"$f":"Adjustments!F23","v":0},{"$f":"Adjustments!G23","v":0},{"$f":"Adjustments!H23","v":0},{"$f":"Adjustments!I23","v":0},{"$f":"Adjustments!J23","v":0},{"$f":"Adjustments!K23","v":0},{"$f":"Adjustments!L23","v":0},{"$f":"Adjustments!M23","v":0},{"$f":"Adjustments!N23","v":0},{"$f":"Adjustments!O23","v":0},{"$f":"Adjustments!P23","v":0},{"$f":"Adjustments!Q23","v":0},{"$f":"Adjustments!R23","v":0},{"$f":"Adjustments!S23","v":0},{"$f":"Adjustments!T23","v":0},{"$f":"Adjustments!U23","v":0},{"$f":"Adjustments!V23","v":0},{"$f":"Adjustments!W23","v":0},{"$f":"Adjustments!X23","v":0},{"$f":"Adjustments!Y23","v":0},{"$f":"Adjustments!Z23","v":0},{"$f":"Adjustments!AA23","v":0},{"$f":"Adjustments!AB23","v":0},{"$f":"Adjustments!AC23","v":0},{"$f":"Adjustments!AD23","v":0},{"$f":"Adjustments!AE23","v":0},{"$f":"Adjustments!AF23","v":0},{"$f":"Adjustments!AG23","v":0},{"$f":"Adjustments!AH23","v":0},{"$f":"Adjustments!AI23","v":0},{"$f":"Adjustments!AJ23","v":0},{"$f":"Adjustments!AK23","v":0},{"$f":"Adjustments!AL23","v":0},{"$f":"Adjustments!AM23","v":0},{"$f":"Adjustments!AN23","v":0},{"$f":"Adjustments!AO23","v":0},{"$f":"Adjustments!AP23","v":0},{"$f":"Adjustments!AQ23","v":0},{"$f":"Adjustments!AR23","v":0},{"$f":"Adjustments!AS23","v":0},{"$f":"Adjustments!AT23","v":0},{"$f":"Adjustments!AU23","v":0},{"$f":"Adjustments!AV23","v":0},{"$f":"Adjustments!AW23","v":0},{"$f":"Adjustments!AX23","v":0},{"$f":"Adjustments!AY23","v":0},{"$f":"Adjustments!AZ23","v":0},{"$f":"Adjustments!BA23","v":0},{"$f":"Adjustments!BB23","v":0},{"$f":"Adjustments!BC23","v":0},{"$f":"Adjustments!BD23","v":0},{"$f":"Adjustments!BE23","v":0},{"$f":"Adjustments!BF23","v":0}]
[{"$f":"ROW()","v":140},"SCADA and communications",null,{"$f":"Adjustments!D24","v":0},{"$f":"Adjustments!E24","v":0},{"$f":"Adjustments!F24","v":0},{"$f":"Adjustments!G24","v":0},{"$f":"Adjustments!H24","v":0},{"$f":"Adjustments!I24","v":0},{"$f":"Adjustments!J24","v":0},{"$f":"Adjustments!K24","v":0},{"$f":"Adjustments!L24","v":0},{"$f":"Adjustments!M24","v":0},{"$f":"Adjustments!N24","v":0},{"$f":"Adjustments!O24","v":0},{"$f":"Adjustments!P24","v":0},{"$f":"Adjustments!Q24","v":0},{"$f":"Adjustments!R24","v":0},{"$f":"Adjustments!S24","v":0},{"$f":"Adjustments!T24","v":0},{"$f":"Adjustments!U24","v":0},{"$f":"Adjustments!V24","v":0},{"$f":"Adjustments!W24","v":0},{"$f":"Adjustments!X24","v":0},{"$f":"Adjustments!Y24","v":0},{"$f":"Adjustments!Z24","v":0},{"$f":"Adjustments!AA24","v":0},{"$f":"Adjustments!AB24","v":0},{"$f":"Adjustments!AC24","v":0},{"$f":"Adjustments!AD24","v":0},{"$f":"Adjustments!AE24","v":0},{"$f":"Adjustments!AF24","v":0},{"$f":"Adjustments!AG24","v":0},{"$f":"Adjustments!AH24","v":0},{"$f":"Adjustments!AI24","v":0},{"$f":"Adjustments!AJ24","v":0},{"$f":"Adjustments!AK24","v":0},{"$f":"Adjustments!AL24","v":0},{"$f":"Adjustments!AM24","v":0},{"$f":"Adjustments!AN24","v":0},{"$f":"Adjustments!AO24","v":0},{"$f":"Adjustments!AP24","v":0},{"$f":"Adjustments!AQ24","v":0},{"$f":"Adjustments!AR24","v":0},{"$f":"Adjustments!AS24","v":0},{"$f":"Adjustments!AT24","v":0},{"$f":"Adjustments!AU24","v":0},{"$f":"Adjustments!AV24","v":0},{"$f":"Adjustments!AW24","v":0},{"$f":"Adjustments!AX24","v":0},{"$f":"Adjustments!AY24","v":0},{"$f":"Adjustments!AZ24","v":0},{"$f":"Adjustments!BA24","v":0},{"$f":"Adjustments!BB24","v":0},{"$f":"Adjustments!BC24","v":0},{"$f":"Adjustments!BD24","v":0},{"$f":"Adjustments!BE24","v":0},{"$f":"Adjustments!BF24","v":0}]
[{"$f":"ROW()","v":141},"Cathodic protection",null,{"$f":"Adjustments!D25","v":0},{"$f":"Adjustments!E25","v":0},{"$f":"Adjustments!F25","v":0},{"$f":"Adjustments!G25","v":0},{"$f":"Adjustments!H25","v":0},{"$f":"Adjustments!I25","v":0},{"$f":"Adjustments!J25","v":0},{"$f":"Adjustments!K25","v":0},{"$f":"Adjustments!L25","v":0},{"$f":"Adjustments!M25","v":0},{"$f":"Adjustments!N25","v":0},{"$f":"Adjustments!O25","v":0},{"$f":"Adjustments!P25","v":0},{"$f":"Adjustments!Q25","v":0},{"$f":"Adjustments!R25","v":0},{"$f":"Adjustments!S25","v":0},{"$f":"Adjustments!T25","v":0},{"$f":"Adjustments!U25","v":0},{"$f":"Adjustments!V25","v":0},{"$f":"Adjustments!W25","v":0},{"$f":"Adjustments!X25","v":0},{"$f":"Adjustments!Y25","v":0},{"$f":"Adjustments!Z25","v":0},{"$f":"Adjustments!AA25","v":0},{"$f":"Adjustments!AB25","v":0},{"$f":"Adjustments!AC25","v":0},{"$f":"Adjustments!AD25","v":0},{"$f":"Adjustments!AE25","v":0},{"$f":"Adjustments!AF25","v":0},{"$f":"Adjustments!AG25","v":0},{"$f":"Adjustments!AH25","v":0},{"$f":"Adjustments!AI25","v":0},{"$f":"Adjustments!AJ25","v":0},{"$f":"Adjustments!AK25","v":0},{"$f":"Adjustments!AL25","v":0},{"$f":"Adjustments!AM25","v":0},{"$f":"Adjustments!AN25","v":0},{"$f":"Adjustments!AO25","v":0},{"$f":"Adjustments!AP25","v":0},{"$f":"Adjustments!AQ25","v":0},{"$f":"Adjustments!AR25","v":0},{"$f":"Adjustments!AS25","v":0},{"$f":"Adjustments!AT25","v":0},{"$f":"Adjustments!AU25","v":0},{"$f":"Adjustments!AV25","v":0},{"$f":"Adjustments!AW25","v":0},{"$f":"Adjustments!AX25","v":0},{"$f":"Adjustments!AY25","v":0},{"$f":"Adjustments!AZ25","v":0},{"$f":"Adjustments!BA25","v":0},{"$f":"Adjustments!BB25","v":0},{"$f":"Adjustments!BC25","v":0},{"$f":"Adjustments!BD25","v":0},{"$f":"Adjustments!BE25","v":0},{"$f":"Adjustments!BF25","v":0}]
[{"$f":"ROW()","v":142},"Maintenance bases and depots",null,{"$f":"Adjustments!D26","v":0},{"$f":"Adjustments!E26","v":0},{"$f":"Adjustments!F26","v":0},{"$f":"Adjustments!G26","v":0},{"$f":"Adjustments!H26","v":0},{"$f":"Adjustments!I26","v":0},{"$f":"Adjustments!J26","v":0},{"$f":"Adjustments!K26","v":0},{"$f":"Adjustments!L26","v":0},{"$f":"Adjustments!M26","v":0},{"$f":"Adjustments!N26","v":0},{"$f":"Adjustments!O26","v":0},{"$f":"Adjustments!P26","v":0},{"$f":"Adjustments!Q26","v":0},{"$f":"Adjustments!R26","v":0},{"$f":"Adjustments!S26","v":0},{"$f":"Adjustments!T26","v":0},{"$f":"Adjustments!U26","v":0},{"$f":"Adjustments!V26","v":0},{"$f":"Adjustments!W26","v":0},{"$f":"Adjustments!X26","v":0},{"$f":"Adjustments!Y26","v":0},{"$f":"Adjustments!Z26","v":0},{"$f":"Adjustments!AA26","v":0},{"$f":"Adjustments!AB26","v":0},{"$f":"Adjustments!AC26","v":0},{"$f":"Adjustments!AD26","v":0},{"$f":"Adjustments!AE26","v":0},{"$f":"Adjustments!AF26","v":0},{"$f":"Adjustments!AG26","v":0},{"$f":"Adjustments!AH26","v":0},{"$f":"Adjustments!AI26","v":0},{"$f":"Adjustments!AJ26","v":0},{"$f":"Adjustments!AK26","v":0},{"$f":"Adjustments!AL26","v":0},{"$f":"Adjustments!AM26","v":0},{"$f":"Adjustments!AN26","v":0},{"$f":"Adjustments!AO26","v":0},{"$f":"Adjustments!AP26","v":0},{"$f":"Adjustments!AQ26","v":0},{"$f":"Adjustments!AR26","v":0},{"$f":"Adjustments!AS26","v":0},{"$f":"Adjustments!AT26","v":0},{"$f":"Adjustments!AU26","v":0},{"$f":"Adjustments!AV26","v":0},{"$f":"Adjustments!AW26","v":0},{"$f":"Adjustments!AX26","v":0},{"$f":"Adjustments!AY26","v":0},{"$f":"Adjustments!AZ26","v":0},{"$f":"Adjustments!BA26","v":0},{"$f":"Adjustments!BB26","v":0},{"$f":"Adjustments!BC26","v":0},{"$f":"Adjustments!BD26","v":0},{"$f":"Adjustments!BE26","v":0},{"$f":"Adjustments!BF26","v":0}]
[{"$f":"ROW()","v":143},"Other assets",null,{"$f":"Adjustments!D27","v":0},{"$f":"Adjustments!E27","v":0},{"$f":"Adjustments!F27","v":0},{"$f":"Adjustments!G27","v":0},{"$f":"Adjustments!H27","v":0},{"$f":"Adjustments!I27","v":0},{"$f":"Adjustments!J27","v":0},{"$f":"Adjustments!K27","v":0},{"$f":"Adjustments!L27","v":0},{"$f":"Adjustments!M27","v":0},{"$f":"Adjustments!N27","v":0},{"$f":"Adjustments!O27","v":0},{"$f":"Adjustments!P27","v":0},{"$f":"Adjustments!Q27","v":0},{"$f":"Adjustments!R27","v":0},{"$f":"Adjustments!S27","v":0},{"$f":"Adjustments!T27","v":0},{"$f":"Adjustments!U27","v":0},{"$f":"Adjustments!V27","v":0},{"$f":"Adjustments!W27","v":0},{"$f":"Adjustments!X27","v":0},{"$f":"Adjustments!Y27","v":0},{"$f":"Adjustments!Z27","v":0},{"$f":"Adjustments!AA27","v":0},{"$f":"Adjustments!AB27","v":0},{"$f":"Adjustments!AC27","v":0},{"$f":"Adjustments!AD27","v":0},{"$f":"Adjustments!AE27","v":0},{"$f":"Adjustments!AF27","v":0},{"$f":"Adjustments!AG27","v":0},{"$f":"Adjustments!AH27","v":0},{"$f":"Adjustments!AI27","v":0},{"$f":"Adjustments!AJ27","v":0},{"$f":"Adjustments!AK27","v":0},{"$f":"Adjustments!AL27","v":0},{"$f":"Adjustments!AM27","v":0},{"$f":"Adjustments!AN27","v":0},{"$f":"Adjustments!AO27","v":0},{"$f":"Adjustments!AP27","v":0},{"$f":"Adjustments!AQ27","v":0},{"$f":"Adjustments!AR27","v":0},{"$f":"Adjustments!AS27","v":0},{"$f":"Adjustments!AT27","v":0},{"$f":"Adjustments!AU27","v":0},{"$f":"Adjustments!AV27","v":0},{"$f":"Adjustments!AW27","v":0},{"$f":"Adjustments!AX27","v":0},{"$f":"Adjustments!AY27","v":0},{"$f":"Adjustments!AZ27","v":0},{"$f":"Adjustments!BA27","v":0},{"$f":"Adjustments!BB27","v":0},{"$f":"Adjustments!BC27","v":0},{"$f":"Adjustments!BD27","v":0},{"$f":"Adjustments!BE27","v":0},{"$f":"Adjustments!BF27","v":0}]
[{"$f":"ROW()","v":144},"Equity Raising Cost",null,{"$f":"Adjustments!D28","v":0},{"$f":"Adjustments!E28","v":0},{"$f":"Adjustments!F28","v":0},{"$f":"Adjustments!G28","v":0},{"$f":"Adjustments!H28","v":0},{"$f":"Adjustments!I28","v":0},{"$f":"Adjustments!J28","v":0},{"$f":"Adjustments!K28","v":0},{"$f":"Adjustments!L28","v":0},{"$f":"Adjustments!M28","v":0},{"$f":"Adjustments!N28","v":0},{"$f":"Adjustments!O28","v":0},{"$f":"Adjustments!P28","v":0},{"$f":"Adjustments!Q28","v":0},{"$f":"Adjustments!R28","v":0},{"$f":"Adjustments!S28","v":0},{"$f":"Adjustments!T28","v":0},{"$f":"Adjustments!U28","v":0},{"$f":"Adjustments!V28","v":0},{"$f":"Adjustments!W28","v":0},{"$f":"Adjustments!X28","v":0},{"$f":"Adjustments!Y28","v":0},{"$f":"Adjustments!Z28","v":0},{"$f":"Adjustments!AA28","v":0},{"$f":"Adjustments!AB28","v":0},{"$f":"Adjustments!AC28","v":0},{"$f":"Adjustments!AD28","v":0},{"$f":"Adjustments!AE28","v":0},{"$f":"Adjustments!AF28","v":0},{"$f":"Adjustments!AG28","v":0},{"$f":"Adjustments!AH28","v":0},{"$f":"Adjustments!AI28","v":0},{"$f":"Adjustments!AJ28","v":0},{"$f":"Adjustments!AK28","v":0},{"$f":"Adjustments!AL28","v":0},{"$f":"Adjustments!AM28","v":0},{"$f":"Adjustments!AN28","v":0},{"$f":"Adjustments!AO28","v":0},{"$f":"Adjustments!AP28","v":0},{"$f":"Adjustments!AQ28","v":0},{"$f":"Adjustments!AR28","v":0},{"$f":"Adjustments!AS28","v":0},{"$f":"Adjustments!AT28","v":0},{"$f":"Adjustments!AU28","v":0},{"$f":"Adjustments!AV28","v":0},{"$f":"Adjustments!AW28","v":0},{"$f":"Adjustments!AX28","v":0},{"$f":"Adjustments!AY28","v":0},{"$f":"Adjustments!AZ28","v":0},{"$f":"Adjustments!BA28","v":0},{"$f":"Adjustments!BB28","v":0},{"$f":"Adjustments!BC28","v":0},{"$f":"Adjustments!BD28","v":0},{"$f":"Adjustments!BE28","v":0},{"$f":"Adjustments!BF28","v":0}]
[{"$f":"ROW()","v":145},"Non-depreciable assets",null,{"$f":"Adjustments!D30","v":0},{"$f":"Adjustments!E30","v":0},{"$f":"Adjustments!F30","v":0},{"$f":"Adjustments!G30","v":0},{"$f":"Adjustments!H30","v":0},{"$f":"Adjustments!I30","v":0},{"$f":"Adjustments!J30","v":0},{"$f":"Adjustments!K30","v":0},{"$f":"Adjustments!L30","v":0},{"$f":"Adjustments!M30","v":0},{"$f":"Adjustments!N30","v":0},{"$f":"Adjustments!O30","v":0},{"$f":"Adjustments!P30","v":0},{"$f":"Adjustments!Q30","v":0},{"$f":"Adjustments!R30","v":0},{"$f":"Adjustments!S30","v":0},{"$f":"Adjustments!T30","v":0},{"$f":"Adjustments!U30","v":0},{"$f":"Adjustments!V30","v":0},{"$f":"Adjustments!W30","v":0},{"$f":"Adjustments!X30","v":0},{"$f":"Adjustments!Y30","v":0},{"$f":"Adjustments!Z30","v":0},{"$f":"Adjustments!AA30","v":0},{"$f":"Adjustments!AB30","v":0},{"$f":"Adjustments!AC30","v":0},{"$f":"Adjustments!AD30","v":0},{"$f":"Adjustments!AE30","v":0},{"$f":"Adjustments!AF30","v":0},{"$f":"Adjustments!AG30","v":0},{"$f":"Adjustments!AH30","v":0},{"$f":"Adjustments!AI30","v":0},{"$f":"Adjustments!AJ30","v":0},{"$f":"Adjustments!AK30","v":0},{"$f":"Adjustments!AL30","v":0},{"$f":"Adjustments!AM30","v":0},{"$f":"Adjustments!AN30","v":0},{"$f":"Adjustments!AO30","v":0},{"$f":"Adjustments!AP30","v":0},{"$f":"Adjustments!AQ30","v":0},{"$f":"Adjustments!AR30","v":0},{"$f":"Adjustments!AS30","v":0},{"$f":"Adjustments!AT30","v":0},{"$f":"Adjustments!AU30","v":0},{"$f":"Adjustments!AV30","v":0},{"$f":"Adjustments!AW30","v":0},{"$f":"Adjustments!AX30","v":0},{"$f":"Adjustments!AY30","v":0},{"$f":"Adjustments!AZ30","v":0},{"$f":"Adjustments!BA30","v":0},{"$f":"Adjustments!BB30","v":0},{"$f":"Adjustments!BC30","v":0},{"$f":"Adjustments!BD30","v":0},{"$f":"Adjustments!BE30","v":0},{"$f":"Adjustments!BF30","v":0}]
[{"$f":"ROW()","v":146},"Total",null,{"$f":"SUM(D136:D145)","v":0},{"$f":"SUM(E136:E145)","v":0},{"$f":"SUM(F136:F145)","v":0},{"$f":"SUM(G136:G145)","v":0},{"$f":"SUM(H136:H145)","v":0},{"$f":"SUM(I136:I145)","v":0},{"$f":"SUM(J136:J145)","v":0},{"$f":"SUM(K136:K145)","v":0},{"$f":"SUM(L136:L145)","v":0},{"$f":"SUM(M136:M145)","v":0},{"$f":"SUM(N136:N145)","v":0},{"$f":"SUM(O136:O145)","v":0},{"$f":"SUM(P136:P145)","v":0},{"$f":"SUM(Q136:Q145)","v":0},{"$f":"SUM(R136:R145)","v":0},{"$f":"SUM(S136:S145)","v":0},{"$f":"SUM(T136:T145)","v":0},{"$f":"SUM(U136:U145)","v":0},{"$f":"SUM(V136:V145)","v":0},{"$f":"SUM(W136:W145)","v":0},{"$f":"SUM(X136:X145)","v":0},{"$f":"SUM(Y136:Y145)","v":0},{"$f":"SUM(Z136:Z145)","v":0},{"$f":"SUM(AA136:AA145)","v":0},{"$f":"SUM(AB136:AB145)","v":0},{"$f":"SUM(AC136:AC145)","v":0},{"$f":"SUM(AD136:AD145)","v":0},{"$f":"SUM(AE136:AE145)","v":0},{"$f":"SUM(AF136:AF145)","v":0},{"$f":"SUM(AG136:AG145)","v":0},{"$f":"SUM(AH136:AH145)","v":0},{"$f":"SUM(AI136:AI145)","v":0},{"$f":"SUM(AJ136:AJ145)","v":0},{"$f":"SUM(AK136:AK145)","v":0},{"$f":"SUM(AL136:AL145)","v":0},{"$f":"SUM(AM136:AM145)","v":0},{"$f":"SUM(AN136:AN145)","v":0},{"$f":"SUM(AO136:AO145)","v":0},{"$f":"SUM(AP136:AP145)","v":0},{"$f":"SUM(AQ136:AQ145)","v":0},{"$f":"SUM(AR136:AR145)","v":0},{"$f":"SUM(AS136:AS145)","v":0},{"$f":"SUM(AT136:AT145)","v":0},{"$f":"SUM(AU136:AU145)","v":0},{"$f":"SUM(AV136:AV145)","v":0},{"$f":"SUM(AW136:AW145)","v":0},{"$f":"SUM(AX136:AX145)","v":0},{"$f":"SUM(AY136:AY145)","v":0},{"$f":"SUM(AZ136:AZ145)","v":0},{"$f":"SUM(BA136:BA145)","v":0},{"$f":"SUM(BB136:BB145)","v":0},{"$f":"SUM(BC136:BC145)","v":0},{"$f":"SUM(BD136:BD145)","v":0},{"$f":"SUM(BE136:BE145)","v":0},{"$f":"SUM(BF136:BF145)","v":0}]
[{"$f":"ROW()","v":147},{"$f":"\"ICB Closing Asset Value ($m)\"","v":"ICB Closing Asset Value ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW$111","v":"$ 31/12/2018"},{"$f":"AX$111","v":"$ 31/12/2018"},"$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[{"$f":"ROW()","v":148},"Pipeline and laterals",{"$f":"Inputs!C$45","v":438.65553578864484},{"$f":"D112-D124+D136","v":436.95532053365008},435.25510527865532,433.55489002366056,431.8546747686658,430.15445951367104,428.45424425867628,426.75402900368152,425.05381374868676,423.353598493692,421.65338323869724,419.95316798370249,418.25295272870773,416.55273747371297,414.85252221871821,413.15230696372345,411.45209170872869,409.75187645373393,408.05166119873917,406.35144594374441,404.65123068874965,402.95101543375489,401.25080017876013,399.55058492376537,397.85036966877061,396.15015441377585,394.44993915878109,392.74972390378633,391.04950864879157,389.34929339379681,387.64907813880205,385.94886288380729,384.24864762881253,{"$f":"AJ112-AJ124+AJ136","v":382.54843237381777},380.84821711882302,379.14800186382826,377.4477866088335,375.74757135383874,374.04735609884398,372.34714084384922,370.64692558885446,363.84606456887548,357.0452035488965,350.24434252891751,343.44348150893853,336.64262048895955,344.39707686435895,337.19026256177347,329.98344825918798,322.7766339566025,315.56981965401701,{"$f":"BB112-BB124+BB136","v":308.47836303257844},301.38690641113988,{"$f":"BD112-BD124+BD136","v":294.29544978970131},287.20399316826274,{"$f":"BF112-BF124+BF136","v":280.11253654682417}]
[{"$f":"ROW()","v":149},"Main line valve and scraper stations",{"$f":"Inputs!C$46","v":9.1777717576504454},{"$f":"D113-D125+D137","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,{"$f":"AJ113-AJ125+AJ137","v":7.4762747464006347},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,7.1669116534461272,7.1153511379537093,6.9091090759840368,6.7028670140143642,6.4966249520446917,6.2903828900750192,6.0841408281053466,6.1359828669060947,5.917429916385375,5.6988769658646552,5.4803240153439354,5.2617710648232157,{"$f":"BB113-BB125+BB137","v":5.0470048989120642},4.8322387330009127,{"$f":"BD113-BD125+BD137","v":4.6174725670897612},4.4027064011786097,{"$f":"BF113-BF125+BF137","v":4.1879402352674582}]
[{"$f":"ROW()","v":150},"Compressor stations",{"$f":"Inputs!C$47","v":41.575994885587399},{"$f":"D114-D126+D138","v":41.1517500398161},40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,28.424404666677123,28.000159820905822,{"$f":"AJ114-AJ126+AJ138","v":27.57591497513452},27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,25.030445900506709,24.606201054735408,22.909221671650208,21.212242288565008,19.515262905479808,17.818283522394609,16.121304139309409,15.039502134035487,13.241227584197837,11.442953034360187,9.6446784845225366,7.8464039346848864,{"$f":"BB114-BB126+BB138","v":6.1027586158660228},4.3591132970471591,{"$f":"BD114-BD126+BD138","v":2.6154679782282955},0.87182265940943182,{"$f":"BF114-BF126+BF138","v":0}]
[{"$f":"ROW()","v":151},"Receipt and delivery point facilities",{"$f":"Inputs!C$48","v":1.5343439751319885},{"$f":"D115-D127+D139","v":1.5186874039571723},1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,1.0489902687126855,1.0333336975378693,{"$f":"AJ115-AJ127+AJ139","v":1.0176771263630531},1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,0.92373769931415572,0.9080811281393395,0.84545484344007471,0.78282855874080992,0.72020227404154513,0.65757598934228034,0.59494970464301555,0.55502627301749496,0.48866173432709142,0.42229719563668788,0.35593265694628434,0.2895681182558808,{"$f":"BB115-BB127+BB139","v":0.22521964753235174},0.16087117680882268,{"$f":"BD115-BD127+BD139","v":9.6522706085293605E-2},3.217423536176453E-2,{"$f":"BF115-BF127+BF139","v":0}]
[{"$f":"ROW()","v":152},"SCADA and communications",{"$f":"Inputs!C$49","v":10.129588107098701},{"$f":"D116-D128+D140","v":9.8630199990171565},9.5964518909356116,9.3298837828540666,9.0633156747725216,8.7967475666909767,8.5301794586094317,8.2636113505278868,7.9970432424463418,7.7304751343647968,7.4639070262832519,7.1973389182017069,6.9307708101201619,6.664202702038617,6.397634593957072,6.1310664858755271,5.8644983777939821,5.5979302697124371,5.3313621616308922,5.0647940535493472,4.7982259454678022,4.5316578373862573,4.2650897293047123,3.9985216212231678,3.7319535131416233,3.4653854050600787,3.1988172969785342,2.9322491888969897,2.6656810808154452,2.3991129727339007,2.1325448646523562,1.8659767565708116,1.5994086484892671,{"$f":"AJ116-AJ128+AJ140","v":1.3328405404077226},1.0662724323261781,0.79970432424463356,0.53313621616308904,0.26656810808154452,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,-2.0315565023823316E-17,-2.0315565023823316E-17,-2.0315565023823316E-17,-2.0315565023823316E-17,-2.0315565023823316E-17,{"$f":"BB116-BB128+BB140","v":0},0,{"$f":"BD116-BD128+BD140","v":0},0,{"$f":"BF116-BF128+BF140","v":0}]
[{"$f":"ROW()","v":153},"Cathodic protection",{"$f":"Inputs!C$50","v":1.8288330185978565},{"$f":"D117-D129+D141","v":1.7807058338979129},1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,0.33689029289960515,0.28876310819966156,{"$f":"AJ117-AJ129+AJ141","v":0.24063592349971796},0.19250873879977437,0.14438155409983078,9.6254369399887185E-2,4.8127184699943593E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB117-BB129+BB141","v":0},0,{"$f":"BD117-BD129+BD141","v":0},0,{"$f":"BF117-BF129+BF141","v":0}]
[{"$f":"ROW()","v":154},"Maintenance bases and depots",{"$f":"Inputs!C$51","v":7.7276425577145043},{"$f":"D118-D130+D142","v":7.6842288354801527},7.6408151132458011,7.5974013910114495,7.5539876687770988,7.5105739465427472,7.4671602243083957,7.4237465020740441,7.3803327798396925,7.3369190576053418,7.2935053353709911,7.2500916131366395,7.2066778909022879,7.1632641686679372,7.1198504464335866,7.076436724199235,7.0330230019648834,6.9896092797305327,6.946195557496182,6.9027818352618304,6.8593681130274788,6.8159543907931281,6.7725406685587775,6.7291269463244259,6.6857132240900743,6.6422995018557236,6.5988857796213729,6.5554720573870213,6.5120583351526697,6.468644612918319,6.4252308906839684,6.3818171684496168,6.3384034462152652,{"$f":"AJ118-AJ130+AJ142","v":6.2949897239809145},6.2515760017465638,6.2081622795122131,6.1647485572778624,6.1213348350435117,6.077921112809161,6.0345073905748094,5.9910936683404579,5.8174387794030542,5.6437838904656505,5.4701290015282469,5.2964741125908432,5.1228192236534396,5.1664699872477069,4.9824493854986871,4.7984287837496673,4.6144081820006475,4.4303875802516277,{"$f":"BB118-BB130+BB142","v":4.2495554341189079},4.0687232879861881,{"$f":"BD118-BD130+BD142","v":3.8878911418534687},3.7070589957207494,{"$f":"BF118-BF130+BF142","v":3.52622684958803}]
[{"$f":"ROW()","v":155},"Other assets",{"$f":"Inputs!C$52","v":0.43935521992602611},{"$f":"D119-D131+D143","v":0.41494659659680244},0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534208,0.1220431166461184,9.7634493316894722E-2,7.3225869987671041E-2,4.8817246658447361E-2,2.440862332922368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ119-AJ131+AJ143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB119-BB131+BB143","v":0},0,{"$f":"BD119-BD131+BD143","v":0},0,{"$f":"BF119-BF131+BF143","v":0}]
[{"$f":"ROW()","v":156},"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":157},"Non-depreciable assets",{"$f":"Inputs!C$54","v":2.5816759288043478},{"$f":"D121-D133+D145","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,{"$f":"AJ121-AJ133+AJ145","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.696412299135527,2.696412299135527,2.696412299135527,2.696412299135527,2.696412299135527,2.696412299135527,2.696412299135527,2.696412299135527,2.696412299135527,2.696412299135527]
[{"$f":"ROW()","v":158},"Total",{"$f":"SUM(C148:C157)","v":513.6507412391561},{"$f":"SUM(D148:D157)","v":511.0765464133778},{"$f":"SUM(E148:E157)","v":508.50235158759943},{"$f":"SUM(F148:F157)","v":505.92815676182107},{"$f":"SUM(G148:G157)","v":503.35396193604277},{"$f":"SUM(H148:H157)","v":500.77976711026434},{"$f":"SUM(I148:I157)","v":498.20557228448598},{"$f":"SUM(J148:J157)","v":495.63137745870768},{"$f":"SUM(K148:K157)","v":493.05718263292931},{"$f":"SUM(L148:L157)","v":490.48298780715089},{"$f":"SUM(M148:M157)","v":487.90879298137259},{"$f":"SUM(N148:N157)","v":485.33459815559422},{"$f":"SUM(O148:O157)","v":482.76040332981597},{"$f":"SUM(P148:P157)","v":480.18620850403744},{"$f":"SUM(Q148:Q157)","v":477.61201367825919},{"$f":"SUM(R148:R157)","v":475.03781885248083},{"$f":"SUM(S148:S157)","v":472.46362402670246},{"$f":"SUM(T148:T157)","v":469.8894292009241},{"$f":"SUM(U148:U157)","v":467.31523437514579},{"$f":"SUM(V148:V157)","v":464.76544817269661},{"$f":"SUM(W148:W157)","v":462.21566197024748},{"$f":"SUM(X148:X157)","v":459.6658757677983},{"$f":"SUM(Y148:Y157)","v":457.11608956534923},{"$f":"SUM(Z148:Z157)","v":454.5663033629001},{"$f":"SUM(AA148:AA157)","v":452.01651716045097},{"$f":"SUM(AB148:AB157)","v":449.46673095800185},{"$f":"SUM(AC148:AC157)","v":446.91694475555266},{"$f":"SUM(AD148:AD157)","v":444.36715855310359},{"$f":"SUM(AE148:AE157)","v":441.81737235065441},{"$f":"SUM(AF148:AF157)","v":439.26758614820523},{"$f":"SUM(AG148:AG157)","v":436.71779994575616},{"$f":"SUM(AH148:AH157)","v":434.16801374330697},{"$f":"SUM(AI148:AI157)","v":431.61822754085779},{"$f":"SUM(AJ148:AJ157)","v":429.06844133840872},{"$f":"SUM(AK148:AK157)","v":426.51865513595953},{"$f":"SUM(AL148:AL157)","v":423.96886893351046},{"$f":"SUM(AM148:AM157)","v":421.41908273106128},{"$f":"SUM(AN148:AN157)","v":418.86929652861215},{"$f":"SUM(AO148:AO157)","v":416.31951032616303},{"$f":"SUM(AP148:AP157)","v":414.08441941649534},{"$f":"SUM(AQ148:AQ157)","v":411.8493285068277},{"$f":"SUM(AR148:AR157)","v":402.90896486815717},{"$f":"SUM(AS148:AS157)","v":393.96860122948669},{"$f":"SUM(AT148:AT157)","v":385.0282375908161},{"$f":"SUM(AU148:AU157)","v":376.08787395214563},{"$f":"SUM(AV148:AV157)","v":367.1475103134751},{"$f":"SUM(AW148:AW157)","v":373.9904704247013},{"$f":"SUM(AX148:AX157)","v":364.51644348131799},{"$f":"SUM(AY148:AY157)","v":355.04241653793474},{"$f":"SUM(AZ148:AZ157)","v":345.56838959455143},{"$f":"SUM(BA148:BA157)","v":336.09436265116818},{"$f":"SUM(BB148:BB157)","v":326.79931392814336},{"$f":"SUM(BC148:BC157)","v":317.50426520511849},{"$f":"SUM(BD148:BD157)","v":308.20921648209367},{"$f":"SUM(BE148:BE157)","v":298.91416775906879},{"$f":"SUM(BF148:BF157)","v":290.52311593081521}]
[{"$f":"ROW()","v":159},{"$f":"\"Capex Account Summary ($m)\"","v":"Capex Account Summary ($m)"}]
[{"$f":"ROW()","v":160},{"$f":"\"Total Capex Opening Asset Values\"","v":"Total Capex Opening Asset Values"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW172","v":"$ 31/12/2018"},{"$f":"AX172","v":"$ 31/12/2018"},"$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[{"$f":"ROW()","v":161},"Pipeline and laterals",null,{"$f":"C161+C173-C185+C209","v":0},{"$f":"D221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,0.30137969999999997,0.30183601999999998,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.58771978000000002,0.58771978000000002,0.58771978000000002,{"$f":"AJ221","v":0.58771978000000002},0.59127087,0.60129288000000003,0.66206155,0.66350646999999996,0.66492956999999997,0.67349242999999992,0.67453779000000003,0.58148216809161801,0.57136354618323604,0.56124492427485406,{"$f":"AU221","v":0.5767593023664721},{"$f":"AV221*$AW$15","v":0.59182366110735418},2.5131673709352746,2.969132474534824,3.1793710368730461,3.1723942164272416,3.1002605585955982,3.2648915911545022,3.2136378826612337,3.1623841741679652,3.1111304656746968]
[{"$f":"ROW()","v":162},"Main line valve and scraper stations",null,0,{"$f":"D222","v":0},0,{"$f":"F222","v":0},0,0,0,0,0,0,0,{"$f":"N222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AH222","v":0},0,0,0,0,0,2.7114489999999998E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.7685732282725733E-2,2.5792054565451469E-2,2.3898376848177205E-2,2.200469913090294E-2,2.1004807335752926E-2,0.14042778758096927,0.14136388785964035,0.12970495456263434,0.11804602126562831,0.10638708796862228,0.13490834571057686,0.13182058933752433,0.1287328329644718,0.12564507659141927]
[{"$f":"ROW()","v":163},"Compressor stations",null,0,0.72660780749999998,1.4471605499375,{"$f":"F223","v":2.1616582273125},2.8701008396250001,4.8625587218749997,6.8382109529374997,8.7970575328125005,10.739098461500001,10.810018864000002,10.879586239270836,{"$f":"N223","v":10.947800587312502},11.014661908125001,13.368121726708335,15.701162255354168,18.013783494062501,20.305985442833332,21.145672244166665,21.976873887708333,22.799590373458333,23.613821701416665,23.638034726583331,23.791111122985146,23.643379270622109,23.465678379494221,23.288685479601483,23.402889483241328,23.507697790413758,23.474093531118772,23.321583235356371,23.250905423741116,{"$f":"AH223","v":23.047998926273014},22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,21.406827226071311,20.848616025479913,19.858219861257989,18.85535624891309,18.153283987883988,18.419553455776921,17.736425788403729,16.635481649331211,16.488234298664395,15.688544082331116,15.462907235598623,15.16419354041947,14.24864844961732,13.59659519953804,12.547412968083208]
[{"$f":"ROW()","v":164},"Receipt and delivery point facilities",null,0,4.0059059999999994E-2,7.9784294499999991E-2,{"$f":"F224","v":0.11917570349999998},0.158233287,0.18118407749999998,0.20393248389583332,0.22647850618749998,0.248822144375,0.26145803345833329,0.27397074981249991,{"$f":"N224","v":0.28636029343749991},0.29862666433333324,0.31336647749999991,0.3279614794791666,0.34241167027083325,0.35671704987499991,0.3619450257916666,0.36710262879166661,0.37218985887499995,0.37720671604166661,0.37370845029166661,0.3702101845416666,0.36671191879166659,0.38076732304166661,0.39095048729166659,0.50999768154166658,0.62490109579166653,0.74716429004166651,1.1397392242916664,1.2207717885416665,{"$f":"AH224","v":1.2174021927916665},1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,1.1891369410416663,1.1425148334152111,1.0929691380300153,1.0415118418941272,1.1236418984969019,1.3082903717484793,1.7006217034820632,1.2239569502299301,1.1555219507126369,1.2585207396691733,1.2872721275482102,1.7860061963397174,2.3044236031509633,2.2756055183423469,2.1624110611828646]
[{"$f":"ROW()","v":165},"SCADA and communications",null,0,6.9851149999999992E-3,1.3853811416666665E-2,{"$f":"F225","v":2.0606089249999997E-2},2.7241948499999998E-2,2.8071861666666666E-2,2.8880181708333334E-2,2.9666908625000002E-2,3.0432042416666669E-2,4.3854603083333332E-2,5.7044253624999999E-2,{"$f":"N225","v":7.0000994041666667E-2},8.2724824333333336E-2,9.8587954500000005E-2,0.11416197104166667,0.12944687395833335,0.14444266325000002,0.25169697641666672,0.35711971533333337,0.46071088000000004,0.56247047041666665,0.57750570158333325,0.57284731828651148,0.56333253052620125,0.5526279283024027,0.59296688161511568,0.77867444826116206,0.93495519824054174,0.93363943155325479,0.95530617819930119,0.99405056817868087,{"$f":"AH225","v":0.97607727149139389},0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,2.1257907652675958,1.8837201766142337,1.7939997264162899,1.7642901852041546,1.4273603209512826,1.9387247061845587,2.9377248503253397,3.5608559133168396,3.243719940823377,2.9797277215009679,2.7218025764788143,2.4730582908607239,2.079523807089199,1.7531169165905318,1.6826106053311904]
[{"$f":"ROW()","v":166},"Cathodic protection",null,0,0,0,{"$f":"F226","v":0},0,0,0,0,0,0,0,{"$f":"N226","v":0},0,3.9472500000000002E-3,7.8287125000000013E-3,1.1644387500000001E-2,1.5394275000000002E-2,1.5131125000000002E-2,1.4867975000000002E-2,1.4604825000000002E-2,1.4341675000000002E-2,1.4375525000000002E-2,1.4112375000000002E-2,1.3849225000000001E-2,1.3586075000000001E-2,1.3322925000000001E-2,1.3059775000000001E-2,2.1046625000000003E-2,2.0783475000000003E-2,2.0520325000000002E-2,2.0257175000000002E-2,{"$f":"AH226","v":1.9994025000000002E-2},1.9730875000000002E-2,1.9467725000000002E-2,8.4890544999999998E-2,8.6502894999999996E-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,1.7298093750000001,1.6108984038804295,1.4038920587722479,1.1063990819552263,0.80649092842460002,0.52644388530023345,1.0693244916985765,0.93599641220431717,0.80007636874429611,0.66212052889082962,0.59700098815841396,0.51349704831927889,0.38613591341254971,0.25930183471394874,0.13499061581504013]
[{"$f":"ROW()","v":167},"Maintenance bases and depots",null,0,1.8229499999999998E-3,3.6367852499999995E-3,{"$f":"F227","v":5.4415057499999989E-3},7.2371114999999989E-3,8.2676974999999989E-3,9.292948274999999E-3,1.0312863824999999E-2,1.1327444149999999E-2,1.1819644249999999E-2,1.2309094349999999E-2,{"$f":"N227","v":1.279579445E-2},1.327974455E-2,1.3210944650000001E-2,1.3142144750000001E-2,1.3073344850000002E-2,1.3004544950000002E-2,1.2935745050000003E-2,1.2866945150000003E-2,1.2798145250000004E-2,1.2729345350000004E-2,1.2660545450000005E-2,1.2591745550000005E-2,1.2522945650000006E-2,1.5073145750000006E-2,1.5004345850000007E-2,4.9772845950000019E-2,4.970404605000002E-2,4.963524615000002E-2,4.9566446250000021E-2,4.9497646350000021E-2,{"$f":"AH227","v":5.9894706450000022E-2},6.1486906550000026E-2,6.1418106650000026E-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,0.22448985735000002,0.28808366930817786,0.28296878020425797,0.277395106920172,1.3273383982933653,1.3977629198325427,1.3966768585424745,1.3635096953296086,1.3303425321167428,1.3161753689038769,1.592052439498278,3.6981616624522591,3.7942378559422401,3.7118479210512678,3.6294579861602956]
[{"$f":"ROW()","v":168},"Other assets",null,0,0.13555803250000001,0.2677271141875,{"$f":"F228","v":0.39650724506250001},0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999984,0.74675125074999993,0.81371479906249999,{"$f":"N228","v":0.87847394968750003},0.94102870262500005,0.95890256537500007,0.97563394275000015,0.99122283475000006,1.0056692413750001,1.3715721976250002,1.7275176926250002,2.0735057263750001,2.409536298875,2.418492750125,2.534057439364787,2.5243817865943612,2.5196966818137225,2.5703769050228709,2.5511940276342657,2.499431789647907,2.439469321063795,2.4078831818819295,2.4621375002586188,{"$f":"AH228","v":2.5364477061938633},2.4119554196876622,2.3158648207400159,2.3075096917923696,2.2084214128447233,2.0599328738970768,2.1443908549494308,2.0820721960017847,1.9806626170541384,2.0925586721691252,1.729145519245282,1.0435070589076083,0.1546611135983913,-0.27819787867440549,-1.2913574661376852,0.84815248618655903,0.95461230227700034,0.87362192994049737,0.81638960560451412,0.88845652989447232,0.83893525856284212,0.6857442449162523,0.53769734179633377,0.39034550975731996]
[{"$f":"ROW()","v":169},"Equity Raising Cost",null,0,{"$f":"D229","v":0},{"$f":"E229","v":0},{"$f":"F229","v":0},{"$f":"G229","v":0},{"$f":"H229","v":0},{"$f":"I229","v":0},{"$f":"J229","v":0},{"$f":"K229","v":0},{"$f":"L229","v":0},{"$f":"M229","v":0},{"$f":"N229","v":0},{"$f":"O229","v":0},{"$f":"P229","v":0},{"$f":"Q229","v":0},{"$f":"R229","v":0},{"$f":"S229","v":0},{"$f":"T229","v":0},{"$f":"U229","v":0},{"$f":"V229","v":0},{"$f":"W229","v":0},{"$f":"X229","v":0},{"$f":"Y229","v":0},{"$f":"Z229","v":0},{"$f":"AA229","v":0},{"$f":"AB229","v":0},{"$f":"AC229","v":0},{"$f":"AD229","v":0},{"$f":"AE229","v":0},{"$f":"AF229","v":0},{"$f":"AG229","v":0},{"$f":"AH229","v":0},{"$f":"AI229","v":0},{"$f":"AJ229","v":0},{"$f":"AK229","v":0},{"$f":"AL229","v":0},{"$f":"AM229","v":0},{"$f":"AN229","v":0},{"$f":"AO229","v":0},{"$f":"AP229","v":0},{"$f":"AQ229","v":0},{"$f":"AR229","v":0},{"$f":"AS229","v":0},{"$f":"AT229","v":0},{"$f":"AU229","v":0},0,{"$f":"AW229","v":0},{"$f":"AX229","v":0},{"$f":"AY229","v":0},{"$f":"AZ229","v":0},{"$f":"BA229","v":0},{"$f":"BB229","v":0},{"$f":"BC229","v":0},{"$f":"BD229","v":0},{"$f":"BE229","v":0}]
[{"$f":"ROW()","v":170},"Non-depreciable assets",null,{"$f":"C170+C182-C194+C218","v":0},{"$f":"D230","v":0.36669321899785023},{"$f":"E230","v":0.36669321899785023},{"$f":"F230","v":0.34687398913043488},{"$f":"G230","v":0.34687398913043488},{"$f":"H230","v":1.1221502211956524},{"$f":"I230","v":1.0938114722945533},{"$f":"J230","v":1.0660887831521739},{"$f":"K230","v":1.0660887831521739},{"$f":"L230","v":0.43869524369565216},{"$f":"M230","v":0.41786698905279485},{"$f":"N230","v":0.39749152255434783},{"$f":"O230","v":0.39749152255434783},{"$f":"P230","v":1.8568202911956515},{"$f":"Q230","v":1.8204082448220262},{"$f":"R230","v":1.7847877646739132},{"$f":"S230","v":1.7847877646739132},{"$f":"T230","v":1.0767662054458405},{"$f":"U230","v":1.0767662054458405},{"$f":"V230","v":1.049228790943121},{"$f":"W230","v":1.049228790943121},{"$f":"X230","v":0.97932407119565212},{"$f":"Y230","v":0.95255484042642147},{"$f":"Z230","v":0.926367549456522},{"$f":"AA230","v":0.926367549456522},{"$f":"AB230","v":1.312449071195652},{"$f":"AC230","v":1.2820191261407072},{"$f":"AD230","v":1.2522507016304347},{"$f":"AE230","v":1.2522507016304347},{"$f":"AF230","v":1.316824071195652},{"$f":"AG230","v":1.28634604921763},{"$f":"AH230","v":1.2565305929347823},{"$f":"AI230","v":1.2565305929347823},{"$f":"AJ230","v":1.0743268184483994},{"$f":"AK230","v":1.0743268184483994},{"$f":"AL230","v":1.0468159190217392},{"$f":"AM230","v":1.0468159190217392},{"$f":"AN230","v":1.301574071195652},{"$f":"AO230","v":1.2712636316352124},{"$f":"AP230","v":1.241612114673913},{"$f":"AQ230","v":1.241612114673913},{"$f":"AR230","v":1.241612114673913},{"$f":"AS230","v":1.241612114673913},{"$f":"AT230","v":1.241612114673913},{"$f":"AU230","v":1.241612114673913},{"$f":"AV230*$AW$15","v":1.2967925754774814},{"$f":"AW230","v":1.2967925754774814},{"$f":"AX230","v":1.2393307272916456},{"$f":"AY230","v":1.1826957497775157},{"$f":"AZ230","v":1.126875744342734},{"$f":"BA230","v":1.0785561482166266},{"$f":"BB230","v":1.0308472262911648},{"$f":"BC230","v":0.98374126072495094},{"$f":"BD230","v":0.93723063121644645},{"$f":"BE230","v":0.8913078137712398}]
[{"$f":"ROW()","v":171},"Total",null,{"$f":"SUM(D161:D170)","v":0},{"$f":"SUM(E161:E170)","v":1.2777261839978502},{"$f":"SUM(F161:F170)","v":2.1788557742895169},{"$f":"SUM(G161:G170)","v":3.0502627600054346},{"$f":"SUM(H161:H170)","v":3.9315856008804344},{"$f":"SUM(I161:I170)","v":6.7650967841123189},{"$f":"SUM(J161:J170)","v":8.7765949831737196},{"$f":"SUM(K161:K170)","v":10.770311238789674},{"$f":"SUM(L161:L170)","v":12.773352180343842},{"$f":"SUM(M161:M170)","v":12.312597639237321},{"$f":"SUM(N161:N170)","v":12.454492125173632},{"$f":"SUM(O161:O170)","v":12.592923141483517},{"$f":"SUM(P161:P170)","v":12.747813366521015},{"$f":"SUM(Q161:Q170)","v":16.612957209928986},{"$f":"SUM(R161:R170)","v":18.960298750697028},{"$f":"SUM(S161:S170)","v":21.286370370065583},{"$f":"SUM(T161:T170)","v":23.626000981957247},{"$f":"SUM(U161:U170)","v":24.235719519495838},{"$f":"SUM(V161:V170)","v":25.533115050054175},{"$f":"SUM(W161:W170)","v":26.782628599901454},{"$f":"SUM(X161:X170)","v":28.03933499804312},{"$f":"SUM(Y161:Y170)","v":28.315226610228983},{"$f":"SUM(Z161:Z170)","v":28.548864726154534},{"$f":"SUM(AA161:AA170)","v":28.35238124664086},{"$f":"SUM(AB161:AB170)","v":28.175303102858539},{"$f":"SUM(AC161:AC170)","v":28.485262115576788},{"$f":"SUM(AD161:AD170)","v":28.889113407769127},{"$f":"SUM(AE161:AE170)","v":29.191493266774309},{"$f":"SUM(AF161:AF170)","v":29.218542016557922},{"$f":"SUM(AG161:AG170)","v":29.51292868217492},{"$f":"SUM(AH161:AH170)","v":29.871685931287718},{"$f":"SUM(AI161:AI170)","v":29.702065201134719},{"$f":"SUM(AJ161:AJ170)","v":29.34421728230361},{"$f":"SUM(AK161:AK170)","v":28.748495904025148},{"$f":"SUM(AL161:AL170)","v":28.835285960233076},{"$f":"SUM(AM161:AM170)","v":28.752476967014346},{"$f":"SUM(AN161:AN170)","v":28.926549843222272},{"$f":"SUM(AO161:AO170)","v":29.609695401604114},{"$f":"SUM(AP161:AP170)","v":30.4064845282516},{"$f":"SUM(AQ161:AQ170)","v":30.126912807498226},{"$f":"SUM(AR161:AR170)","v":30.713022151573611},{"$f":"SUM(AS161:AS170)","v":29.353758642991508},{"$f":"SUM(AT161:AT170)","v":27.314324339011005},{"$f":"SUM(AU161:AU170)","v":25.026368994282102},{"$f":"SUM(AV161:AV170)","v":24.400293771547023},{"$f":"SUM(AW161:AW170)","v":24.209038916625641},{"$f":"SUM(AX161:AX170)","v":29.639313912632467},{"$f":"SUM(AY161:AY170)","v":29.024240012375014},{"$f":"SUM(AZ161:AZ170)","v":28.383288762215138},{"$f":"SUM(BA161:BA170)","v":27.138794028936083},{"$f":"SUM(BB161:BB170)","v":26.834695691957659},{"$f":"SUM(BC161:BC170)","v":28.904499160110532},{"$f":"SUM(BD161:BD170)","v":27.827913606852231},{"$f":"SUM(BE161:BE170)","v":26.362512370381353},{"$f":"SUM(BF161:BF170)","v":24.675312102367279}]
[{"$f":"ROW()","v":172},{"$f":"\"Capex ($m)\"","v":"Capex ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&TEXT(Inputs!AZ$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BA$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BB$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BC$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BD$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BE$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BF$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BG$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BH$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BI$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"}]
[{"$f":"ROW()","v":173},"Pipeline and laterals",null,{"$f":"Inputs!G97","v":0},{"$f":"Inputs!H97","v":0},{"$f":"Inputs!I97","v":0},{"$f":"Inputs!J97","v":0},{"$f":"Inputs!K97","v":0},{"$f":"Inputs!L97","v":0},{"$f":"Inputs!M97","v":0},{"$f":"Inputs!N97","v":0},{"$f":"Inputs!O97","v":0},{"$f":"Inputs!P97","v":0},{"$f":"Inputs!Q97","v":0},{"$f":"Inputs!R97","v":0},{"$f":"Inputs!S97","v":0},{"$f":"Inputs!T97","v":0},{"$f":"Inputs!U97","v":0},{"$f":"Inputs!V97","v":0},{"$f":"Inputs!W97","v":0},{"$f":"Inputs!X97","v":0},{"$f":"Inputs!Y97","v":0},{"$f":"Inputs!Z97","v":0},{"$f":"Inputs!AA97","v":0.30112483999999995},{"$f":"Inputs!AB97","v":2.5486000000000015E-4},{"$f":"Inputs!AC97","v":4.5632000000000002E-4},{"$f":"Inputs!AD97","v":-3.3E-4},{"$f":"Inputs!AE97","v":0},{"$f":"Inputs!AF97","v":0},{"$f":"Inputs!AG97","v":0},{"$f":"Inputs!AH97","v":0},{"$f":"Inputs!AI97","v":0},{"$f":"Inputs!AJ97","v":0.28621376000000004},{"$f":"Inputs!AK97","v":0},{"$f":"Inputs!AL97","v":0},{"$f":"Inputs!AM97","v":0},{"$f":"Inputs!AN97","v":3.5510900000000002E-3},{"$f":"Inputs!AO97","v":1.002201E-2},{"$f":"Inputs!AP97","v":6.076866999999999E-2},{"$f":"Inputs!AQ97","v":1.4449199999999999E-3},{"$f":"Inputs!AR97","v":1.4230999999999998E-3},{"$f":"Inputs!AS97","v":8.5628599999999985E-3},{"$f":"Inputs!AT97","v":7.1535999999999995E-4},{"$f":"Inputs!AU97","v":-8.2936999999999997E-2},{"$f":"Inputs!AV97","v":0},{"$f":"Inputs!AW97","v":0},{"$f":"Inputs!AX97","v":2.5633E-2},{"$f":"Inputs!AY97","v":0},{"$f":"Inputs!AZ97","v":1.8445723645676926},{"$f":"Inputs!BA97","v":0.50640457254966376},{"$f":"Inputs!BB97","v":0.28006992601930908},{"$f":"Inputs!BC97","v":6.5156837385838717E-2},{"$f":"Inputs!BD97","v":0},{"$f":"Inputs!BE97","v":0.21284411089650818},{"$f":"Inputs!BF97","v":0},{"$f":"Inputs!BG97","v":0},{"$f":"Inputs!BH97","v":0},{"$f":"Inputs!BI97","v":0}]
[{"$f":"ROW()","v":174},"Main line valve and scraper stations",null,{"$f":"Inputs!G98","v":0},{"$f":"Inputs!H98","v":0},{"$f":"Inputs!I98","v":0},{"$f":"Inputs!J98","v":0},{"$f":"Inputs!K98","v":0},{"$f":"Inputs!L98","v":0},{"$f":"Inputs!M98","v":0},{"$f":"Inputs!N98","v":0},{"$f":"Inputs!O98","v":0},{"$f":"Inputs!P98","v":0},{"$f":"Inputs!Q98","v":0},{"$f":"Inputs!R98","v":0},{"$f":"Inputs!S98","v":0},{"$f":"Inputs!T98","v":0},{"$f":"Inputs!U98","v":0},{"$f":"Inputs!V98","v":0},{"$f":"Inputs!W98","v":0},{"$f":"Inputs!X98","v":0},{"$f":"Inputs!Y98","v":0},{"$f":"Inputs!Z98","v":0},{"$f":"Inputs!AA98","v":0},{"$f":"Inputs!AB98","v":0},{"$f":"Inputs!AC98","v":0},{"$f":"Inputs!AD98","v":0},{"$f":"Inputs!AE98","v":0},{"$f":"Inputs!AF98","v":0},{"$f":"Inputs!AG98","v":0},{"$f":"Inputs!AH98","v":0},{"$f":"Inputs!AI98","v":0},{"$f":"Inputs!AJ98","v":0},{"$f":"Inputs!AK98","v":0},{"$f":"Inputs!AL98","v":0},{"$f":"Inputs!AM98","v":0},{"$f":"Inputs!AN98","v":0},{"$f":"Inputs!AO98","v":0},{"$f":"Inputs!AP98","v":0},{"$f":"Inputs!AQ98","v":2.7114489999999998E-2},{"$f":"Inputs!AR98","v":1.1449200000000002E-3},{"$f":"Inputs!AS98","v":0},{"$f":"Inputs!AT98","v":0},{"$f":"Inputs!AU98","v":0},{"$f":"Inputs!AV98","v":0},{"$f":"Inputs!AW98","v":0},{"$f":"Inputs!AX98","v":0},{"$f":"Inputs!AY98","v":0},{"$f":"Inputs!AZ98","v":0.11443573074253069},{"$f":"Inputs!BA98","v":1.5440216530060555E-3},{"$f":"Inputs!BB98","v":0},{"$f":"Inputs!BC98","v":0},{"$f":"Inputs!BD98","v":0},{"$f":"Inputs!BE98","v":0},{"$f":"Inputs!BF98","v":0},{"$f":"Inputs!BG98","v":0},{"$f":"Inputs!BH98","v":0},{"$f":"Inputs!BI98","v":0}]
[{"$f":"ROW()","v":175},"Compressor stations",null,{"$f":"Inputs!G99","v":0.72660780749999998},{"$f":"Inputs!H99","v":0.72660780749999998},{"$f":"Inputs!I99","v":0.72660780749999998},{"$f":"Inputs!J99","v":0.72660780749999998},{"$f":"Inputs!K99","v":2.0166781425},{"$f":"Inputs!L99","v":2.0166781425},{"$f":"Inputs!M99","v":2.0166781425},{"$f":"Inputs!N99","v":2.0166781425},{"$f":"Inputs!O99","v":0.16236326750000002},{"$f":"Inputs!P99","v":0.16236326750000002},{"$f":"Inputs!Q99","v":0.16236326750000002},{"$f":"Inputs!R99","v":0.16236326750000002},{"$f":"Inputs!S99","v":2.4503147924999999},{"$f":"Inputs!T99","v":2.4503147924999999},{"$f":"Inputs!U99","v":2.4503147924999999},{"$f":"Inputs!V99","v":2.4503147924999999},{"$f":"Inputs!W99","v":1.0182189350000002},{"$f":"Inputs!X99","v":1.0182189350000002},{"$f":"Inputs!Y99","v":1.0182189350000002},{"$f":"Inputs!Z99","v":1.0182189350000002},{"$f":"Inputs!AA99","v":0.23668579000000001},{"$f":"Inputs!AB99","v":0.36644481000000001},{"$f":"Inputs!AC99","v":6.6532209999999994E-2},{"$f":"Inputs!AD99","v":3.7458820000000004E-2},{"$f":"Inputs!AE99","v":3.906246E-2},{"$f":"Inputs!AF99","v":0.33773978000000004},{"$f":"Inputs!AG99","v":0.33582450000000003},{"$f":"Inputs!AH99","v":0.20489235000000003},{"$f":"Inputs!AI99","v":9.3466729999999998E-2},{"$f":"Inputs!AJ99","v":0.18295022},{"$f":"Inputs!AK99","v":5.8372540000000001E-2},{"$f":"Inputs!AL99","v":2.0242159999999999E-2},{"$f":"Inputs!AM99","v":0},{"$f":"Inputs!AN99","v":0.23202958999999995},{"$f":"Inputs!AO99","v":4.0967770000000001E-2},{"$f":"Inputs!AP99","v":0.12877111999999999},{"$f":"Inputs!AQ99","v":0.28400227},{"$f":"Inputs!AR99","v":7.8502000000000016E-3},{"$f":"Inputs!AS99","v":1.9474400000000002E-3},{"$f":"Inputs!AT99","v":0},{"$f":"Inputs!AU99","v":0.36723542000000003},{"$f":"Inputs!AV99","v":4.7299999999999995E-2},{"$f":"Inputs!AW99","v":0.15055679384615381},{"$f":"Inputs!AX99","v":0.47831218461538461},{"$f":"Inputs!AY99","v":0.69123049568204065},{"$f":"Inputs!AZ99","v":-1.6351793222481207E-2},{"$f":"Inputs!BA99","v":0},{"$f":"Inputs!BB99","v":0.97961050439999975},{"$f":"Inputs!BC99","v":0.32716763873353655},{"$f":"Inputs!BD99","v":0.90771923357427065},{"$f":"Inputs!BE99","v":0.54880562947693068},{"$f":"Inputs!BF99","v":0.16337032714053179},{"$f":"Inputs!BG99","v":0.43230784543475081},{"$f":"Inputs!BH99","v":4.9589125573691946E-2},{"$f":"Inputs!BI99","v":0.51543826216828925}]
[{"$f":"ROW()","v":176},"Receipt and delivery point facilities",null,{"$f":"Inputs!G100","v":4.0059059999999994E-2},{"$f":"Inputs!H100","v":4.0059059999999994E-2},{"$f":"Inputs!I100","v":4.0059059999999994E-2},{"$f":"Inputs!J100","v":4.0059059999999994E-2},{"$f":"Inputs!K100","v":2.4286092499999998E-2},{"$f":"Inputs!L100","v":2.4286092499999998E-2},{"$f":"Inputs!M100","v":2.4286092499999998E-2},{"$f":"Inputs!N100","v":2.4286092499999998E-2},{"$f":"Inputs!O100","v":1.47807275E-2},{"$f":"Inputs!P100","v":1.4780727500000002E-2},{"$f":"Inputs!Q100","v":1.47807275E-2},{"$f":"Inputs!R100","v":1.4780727499999998E-2},{"$f":"Inputs!S100","v":1.73773425E-2},{"$f":"Inputs!T100","v":1.73773425E-2},{"$f":"Inputs!U100","v":1.73773425E-2},{"$f":"Inputs!V100","v":1.73773425E-2},{"$f":"Inputs!W100","v":8.4447500000000009E-3},{"$f":"Inputs!X100","v":8.4447500000000009E-3},{"$f":"Inputs!Y100","v":8.4447500000000009E-3},{"$f":"Inputs!Z100","v":8.4447500000000009E-3},{"$f":"Inputs!AA100","v":0},{"$f":"Inputs!AB100","v":0},{"$f":"Inputs!AC100","v":0},{"$f":"Inputs!AD100","v":1.7553669999999997E-2},{"$f":"Inputs!AE100","v":1.368143E-2},{"$f":"Inputs!AF100","v":0.12254546000000001},{"$f":"Inputs!AG100","v":0.11840168000000001},{"$f":"Inputs!AH100","v":0.12576145999999999},{"$f":"Inputs!AI100","v":0.39607320000000001},{"$f":"Inputs!AJ100","v":8.4530830000000015E-2},{"$f":"Inputs!AK100","v":1.2866999999999997E-4},{"$f":"Inputs!AL100","v":0},{"$f":"Inputs!AM100","v":0},{"$f":"Inputs!AN100","v":0},{"$f":"Inputs!AO100","v":0},{"$f":"Inputs!AP100","v":3.2191399999999997E-3},{"$f":"Inputs!AQ100","v":0},{"$f":"Inputs!AR100","v":0},{"$f":"Inputs!AS100","v":0},{"$f":"Inputs!AT100","v":0},{"$f":"Inputs!AU100","v":0},{"$f":"Inputs!AV100","v":0},{"$f":"Inputs!AW100","v":0},{"$f":"Inputs!AX100","v":0.1356},{"$f":"Inputs!AY100","v":0.18456526005888116},{"$f":"Inputs!AZ100","v":0.42995314859352129},{"$f":"Inputs!BA100","v":-0.40692599273483981},{"$f":"Inputs!BB100","v":1.3037609999999996E-3},{"$f":"Inputs!BC100","v":0.18770246145244668},{"$f":"Inputs!BD100","v":0.12419909974421063},{"$f":"Inputs!BE100","v":0.14842052529139624},{"$f":"Inputs!BF100","v":0.6086032698462549},{"$f":"Inputs!BG100","v":8.1654553887935077E-2},{"$f":"Inputs!BH100","v":0},{"$f":"Inputs!BI100","v":0}]
[{"$f":"ROW()","v":177},"SCADA and communications",null,{"$f":"Inputs!G101","v":6.9851149999999992E-3},{"$f":"Inputs!H101","v":6.9851149999999992E-3},{"$f":"Inputs!I101","v":6.9851149999999992E-3},{"$f":"Inputs!J101","v":6.9851149999999992E-3},{"$f":"Inputs!K101","v":1.2955875000000001E-3},{"$f":"Inputs!L101","v":1.2955875000000001E-3},{"$f":"Inputs!M101","v":1.2955875000000001E-3},{"$f":"Inputs!N101","v":1.2955875000000001E-3},{"$f":"Inputs!O101","v":1.39746075E-2},{"$f":"Inputs!P101","v":1.3974607500000001E-2},{"$f":"Inputs!Q101","v":1.39746075E-2},{"$f":"Inputs!R101","v":1.3974607500000001E-2},{"$f":"Inputs!S101","v":1.7346817499999997E-2},{"$f":"Inputs!T101","v":1.7346817499999997E-2},{"$f":"Inputs!U101","v":1.7346817499999997E-2},{"$f":"Inputs!V101","v":1.7346817499999997E-2},{"$f":"Inputs!W101","v":0.109894455},{"$f":"Inputs!X101","v":0.10989445499999999},{"$f":"Inputs!Y101","v":0.109894455},{"$f":"Inputs!Z101","v":0.109894455},{"$f":"Inputs!AA101","v":2.500167E-2},{"$f":"Inputs!AB101","v":5.5541100000000001E-3},{"$f":"Inputs!AC101","v":9.4376000000000008E-4},{"$f":"Inputs!AD101","v":0},{"$f":"Inputs!AE101","v":5.1289610000000006E-2},{"$f":"Inputs!AF101","v":0.20082489000000001},{"$f":"Inputs!AG101","v":0.17556474},{"$f":"Inputs!AH101","v":2.2134889999999997E-2},{"$f":"Inputs!AI101","v":4.9284069999999999E-2},{"$f":"Inputs!AJ101","v":7.0528380000000002E-2},{"$f":"Inputs!AK101","v":1.7977360000000001E-2},{"$f":"Inputs!AL101","v":5.7618789999999989E-2},{"$f":"Inputs!AM101","v":7.2682500000000004E-3},{"$f":"Inputs!AN101","v":5.7294850000000008E-2},{"$f":"Inputs!AO101","v":0.30337708999999996},{"$f":"Inputs!AP101","v":0.33711321000000005},{"$f":"Inputs!AQ101","v":0.24756857000000002},{"$f":"Inputs!AR101","v":0.46381264999999999},{"$f":"Inputs!AS101","v":4.2751500000000001E-3},{"$f":"Inputs!AT101","v":0},{"$f":"Inputs!AU101","v":6.0021060000000008E-2},{"$f":"Inputs!AV101","v":0.24413459999999992},{"$f":"Inputs!AW101","v":0.48731913999999987},{"$f":"Inputs!AX101","v":0.36361652999999994},{"$f":"Inputs!AY101","v":1.1469212855740913},{"$f":"Inputs!AZ101","v":0.9312051707392065},{"$f":"Inputs!BA101","v":1.0186990278307195},{"$f":"Inputs!BB101","v":6.5980452599999975E-2},{"$f":"Inputs!BC101","v":0.11},{"$f":"Inputs!BD101","v":0},{"$f":"Inputs!BE101","v":0.2163325991518702},{"$f":"Inputs!BF101","v":9.1478149433276632E-2},{"$f":"Inputs!BG101","v":0.1653073044490603},{"$f":"Inputs!BH101","v":0.42518933540503662},{"$f":"Inputs!BI101","v":0.31659153049897754}]
[{"$f":"ROW()","v":178},"Cathodic protection",null,{"$f":"Inputs!G102","v":0},{"$f":"Inputs!H102","v":0},{"$f":"Inputs!I102","v":0},{"$f":"Inputs!J102","v":0},{"$f":"Inputs!K102","v":0},{"$f":"Inputs!L102","v":0},{"$f":"Inputs!M102","v":0},{"$f":"Inputs!N102","v":0},{"$f":"Inputs!O102","v":0},{"$f":"Inputs!P102","v":0},{"$f":"Inputs!Q102","v":0},{"$f":"Inputs!R102","v":0},{"$f":"Inputs!S102","v":3.9472500000000002E-3},{"$f":"Inputs!T102","v":3.9472500000000002E-3},{"$f":"Inputs!U102","v":3.9472500000000002E-3},{"$f":"Inputs!V102","v":3.9472500000000002E-3},{"$f":"Inputs!W102","v":0},{"$f":"Inputs!X102","v":0},{"$f":"Inputs!Y102","v":0},{"$f":"Inputs!Z102","v":0},{"$f":"Inputs!AA102","v":2.9700000000000001E-4},{"$f":"Inputs!AB102","v":0},{"$f":"Inputs!AC102","v":0},{"$f":"Inputs!AD102","v":0},{"$f":"Inputs!AE102","v":0},{"$f":"Inputs!AF102","v":0},{"$f":"Inputs!AG102","v":8.2500000000000004E-3},{"$f":"Inputs!AH102","v":0},{"$f":"Inputs!AI102","v":0},{"$f":"Inputs!AJ102","v":0},{"$f":"Inputs!AK102","v":0},{"$f":"Inputs!AL102","v":0},{"$f":"Inputs!AM102","v":0},{"$f":"Inputs!AN102","v":6.5685969999999996E-2},{"$f":"Inputs!AO102","v":1.8755E-3},{"$f":"Inputs!AP102","v":4.616319E-2},{"$f":"Inputs!AQ102","v":0.10849443},{"$f":"Inputs!AR102","v":0.73988261000000011},{"$f":"Inputs!AS102","v":0.16139918},{"$f":"Inputs!AT102","v":0.58868282000000005},{"$f":"Inputs!AU102","v":0},{"$f":"Inputs!AV102","v":0},{"$f":"Inputs!AW102","v":0},{"$f":"Inputs!AX102","v":0},{"$f":"Inputs!AY102","v":0},{"$f":"Inputs!AZ102","v":0},{"$f":"Inputs!BA102","v":0},{"$f":"Inputs!BB102","v":0},{"$f":"Inputs!BC102","v":0},{"$f":"Inputs!BD102","v":7.4216775131448254E-2},{"$f":"Inputs!BE102","v":0},{"$f":"Inputs!BF102","v":0},{"$f":"Inputs!BG102","v":0},{"$f":"Inputs!BH102","v":0},{"$f":"Inputs!BI102","v":0}]
[{"$f":"ROW()","v":179},"Maintenance bases and depots",null,{"$f":"Inputs!G103","v":1.8229499999999998E-3},{"$f":"Inputs!H103","v":1.8229499999999996E-3},{"$f":"Inputs!I103","v":1.82295E-3},{"$f":"Inputs!J103","v":1.8229499999999998E-3},{"$f":"Inputs!K103","v":1.067045E-3},{"$f":"Inputs!L103","v":1.067045E-3},{"$f":"Inputs!M103","v":1.067045E-3},{"$f":"Inputs!N103","v":1.067045E-3},{"$f":"Inputs!O103","v":5.5000000000000003E-4},{"$f":"Inputs!P103","v":5.5000000000000003E-4},{"$f":"Inputs!Q103","v":5.5000000000000003E-4},{"$f":"Inputs!R103","v":5.5000000000000003E-4},{"$f":"Inputs!S103","v":0},{"$f":"Inputs!T103","v":0},{"$f":"Inputs!U103","v":0},{"$f":"Inputs!V103","v":0},{"$f":"Inputs!W103","v":0},{"$f":"Inputs!X103","v":0},{"$f":"Inputs!Y103","v":0},{"$f":"Inputs!Z103","v":0},{"$f":"Inputs!AA103","v":0},{"$f":"Inputs!AB103","v":0},{"$f":"Inputs!AC103","v":0},{"$f":"Inputs!AD103","v":2.6190000000000002E-3},{"$f":"Inputs!AE103","v":0},{"$f":"Inputs!AF103","v":3.4837300000000009E-2},{"$f":"Inputs!AG103","v":0},{"$f":"Inputs!AH103","v":0},{"$f":"Inputs!AI103","v":0},{"$f":"Inputs!AJ103","v":0},{"$f":"Inputs!AK103","v":1.046586E-2},{"$f":"Inputs!AL103","v":1.6609999999999999E-3},{"$f":"Inputs!AM103","v":0},{"$f":"Inputs!AN103","v":6.127893999999999E-2},{"$f":"Inputs!AO103","v":1.2243069999999998E-2},{"$f":"Inputs!AP103","v":7.1221339999999994E-2},{"$f":"Inputs!AQ103","v":0},{"$f":"Inputs!AR103","v":0},{"$f":"Inputs!AS103","v":0},{"$f":"Inputs!AT103","v":1.881E-2},{"$f":"Inputs!AU103","v":6.8273239999999999E-2},{"$f":"Inputs!AV103","v":0},{"$f":"Inputs!AW103","v":0},{"$f":"Inputs!AX103","v":1.056},{"$f":"Inputs!AY103","v":1.7512303042198231E-2},{"$f":"Inputs!AZ103","v":2.6111064803399989E-2},{"$f":"Inputs!BA103","v":0},{"$f":"Inputs!BB103","v":0},{"$f":"Inputs!BC103","v":1.9E-2},{"$f":"Inputs!BD103","v":0.30904423380726698},{"$f":"Inputs!BE103","v":2.1421566882297514},{"$f":"Inputs!BF103","v":0.17496679253034619},{"$f":"Inputs!BG103","v":0},{"$f":"Inputs!BH103","v":0},{"$f":"Inputs!BI103","v":0}]
[{"$f":"ROW()","v":180},"Other assets",null,{"$f":"Inputs!G104","v":0.13555803250000001},{"$f":"Inputs!H104","v":0.13555803250000001},{"$f":"Inputs!I104","v":0.13555803250000001},{"$f":"Inputs!J104","v":0.13555803250000001},{"$f":"Inputs!K104","v":5.4521582499999992E-2},{"$f":"Inputs!L104","v":5.4521582499999992E-2},{"$f":"Inputs!M104","v":5.4521582499999999E-2},{"$f":"Inputs!N104","v":5.4521582499999999E-2},{"$f":"Inputs!O104","v":8.8175907500000011E-2},{"$f":"Inputs!P104","v":8.8175907500000011E-2},{"$f":"Inputs!Q104","v":8.8175907500000011E-2},{"$f":"Inputs!R104","v":8.8175907500000011E-2},{"$f":"Inputs!S104","v":4.5699414999999979E-2},{"$f":"Inputs!T104","v":4.5699414999999979E-2},{"$f":"Inputs!U104","v":4.5699414999999979E-2},{"$f":"Inputs!V104","v":4.5699414999999979E-2},{"$f":"Inputs!W104","v":0.39829844999999997},{"$f":"Inputs!X104","v":0.39829844999999997},{"$f":"Inputs!Y104","v":0.39829844999999992},{"$f":"Inputs!Z104","v":0.39829844999999997},{"$f":"Inputs!AA104","v":8.1181790000000004E-2},{"$f":"Inputs!AB104","v":0.19462149999999998},{"$f":"Inputs!AC104","v":7.6212630000000003E-2},{"$f":"Inputs!AD104","v":8.8034650000000006E-2},{"$f":"Inputs!AE104","v":0.15023144999999999},{"$f":"Inputs!AF104","v":8.4552099999999991E-2},{"$f":"Inputs!AG104","v":5.6156489999999996E-2},{"$f":"Inputs!AH104","v":5.2140009999999994E-2},{"$f":"Inputs!AI104","v":8.4700090000000006E-2},{"$f":"Inputs!AJ104","v":0.17527503},{"$f":"Inputs!AK104","v":0.2000654},{"$f":"Inputs!AL104","v":5.9973899999999991E-3},{"$f":"Inputs!AM104","v":3.9133560000000005E-2},{"$f":"Inputs!AN104","v":0.13693153},{"$f":"Inputs!AO104","v":5.6260879999999999E-2},{"$f":"Inputs!AP104","v":1.6923119999999996E-2},{"$f":"Inputs!AQ104","v":0.25993213999999998},{"$f":"Inputs!AR104","v":0.1239055},{"$f":"Inputs!AS104","v":9.556458000000001E-2},{"$f":"Inputs!AT104","v":0.12330345000000001},{"$f":"Inputs!AU104","v":4.4697000000000001E-2},{"$f":"Inputs!AV104","v":2.3212E-2},{"$f":"Inputs!AW104","v":2.5780999999999998E-2},{"$f":"Inputs!AX104","v":0.53413231408400008},{"$f":"Inputs!AY104","v":5.9911668302257089E-2},{"$f":"Inputs!AZ104","v":6.9840425317974228E-2},{"$f":"Inputs!BA104","v":0.33059819895689735},{"$f":"Inputs!BB104","v":0.12602043271075941},{"$f":"Inputs!BC104","v":0.12207384012390722},{"$f":"Inputs!BD104","v":0.22107089503820787},{"$f":"Inputs!BE104","v":0},{"$f":"Inputs!BF104","v":0},{"$f":"Inputs!BG104","v":0},{"$f":"Inputs!BH104","v":0},{"$f":"Inputs!BI104","v":0}]
[{"$f":"ROW()","v":181},"Equity Raising Cost",null,{"$f":"Inputs!G105","v":0},{"$f":"Inputs!H105","v":0},{"$f":"Inputs!I105","v":0},{"$f":"Inputs!J105","v":0},{"$f":"Inputs!K105","v":0},{"$f":"Inputs!L105","v":0},{"$f":"Inputs!M105","v":0},{"$f":"Inputs!N105","v":0},{"$f":"Inputs!O105","v":0},{"$f":"Inputs!P105","v":0},{"$f":"Inputs!Q105","v":0},{"$f":"Inputs!R105","v":0},{"$f":"Inputs!S105","v":0},{"$f":"Inputs!T105","v":0},{"$f":"Inputs!U105","v":0},{"$f":"Inputs!V105","v":0},{"$f":"Inputs!W105","v":0},{"$f":"Inputs!X105","v":0},{"$f":"Inputs!Y105","v":0},{"$f":"Inputs!Z105","v":0},{"$f":"Inputs!AA105","v":0},{"$f":"Inputs!AB105","v":0},{"$f":"Inputs!AC105","v":0},{"$f":"Inputs!AD105","v":0},{"$f":"Inputs!AE105","v":0},{"$f":"Inputs!AF105","v":0},{"$f":"Inputs!AG105","v":0},{"$f":"Inputs!AH105","v":0},{"$f":"Inputs!AI105","v":0},{"$f":"Inputs!AJ105","v":0},{"$f":"Inputs!AK105","v":0},{"$f":"Inputs!AL105","v":0},{"$f":"Inputs!AM105","v":0},{"$f":"Inputs!AN105","v":0},{"$f":"Inputs!AO105","v":0},{"$f":"Inputs!AP105","v":0},{"$f":"Inputs!AQ105","v":0},{"$f":"Inputs!AR105","v":0},{"$f":"Inputs!AS105","v":0},{"$f":"Inputs!AT105","v":0},{"$f":"Inputs!AU105","v":0},{"$f":"Inputs!AV105","v":0},{"$f":"Inputs!AW105","v":0},{"$f":"Inputs!AX105","v":0},{"$f":"Inputs!AY105","v":0},{"$f":"Inputs!AZ105","v":0},{"$f":"Inputs!BA105","v":0},{"$f":"Inputs!BB105","v":0},{"$f":"Inputs!BC105","v":0},{"$f":"Inputs!BD105","v":0},{"$f":"Inputs!BE105","v":0},{"$f":"Inputs!BF105","v":0},{"$f":"Inputs!BG105","v":0},{"$f":"Inputs!BH105","v":0},{"$f":"Inputs!BI105","v":0}]
[{"$f":"ROW()","v":182},"Non-depreciable assets",null,{"$f":"Inputs!G106","v":0.36669321899785023},{"$f":"Inputs!H106","v":0},{"$f":"Inputs!I106","v":-1.9819229867415356E-2},{"$f":"Inputs!J106","v":0},{"$f":"Inputs!K106","v":0.77527623206521756},{"$f":"Inputs!L106","v":-2.8338748901099109E-2},{"$f":"Inputs!M106","v":-2.7722689142379409E-2},{"$f":"Inputs!N106","v":0},{"$f":"Inputs!O106","v":-0.62739353945652176},{"$f":"Inputs!P106","v":-2.0828254642857313E-2},{"$f":"Inputs!Q106","v":-2.0375466498447015E-2},{"$f":"Inputs!R106","v":0},{"$f":"Inputs!S106","v":1.4593287686413037},{"$f":"Inputs!T106","v":-3.6412046373625273E-2},{"$f":"Inputs!U106","v":-3.5620480148113032E-2},{"$f":"Inputs!V106","v":0},{"$f":"Inputs!W106","v":-0.70802155922807275},{"$f":"Inputs!X106","v":0},{"$f":"Inputs!Y106","v":-2.7537414502719407E-2},{"$f":"Inputs!Z106","v":0},{"$f":"Inputs!AA106","v":-6.9904719747468924E-2},{"$f":"Inputs!AB106","v":-2.6769230769230656E-2},{"$f":"Inputs!AC106","v":-2.6187290969899468E-2},{"$f":"Inputs!AD106","v":0},{"$f":"Inputs!AE106","v":0.38608152173913007},{"$f":"Inputs!AF106","v":-3.0429945054944785E-2},{"$f":"Inputs!AG106","v":-2.9768424510272506E-2},{"$f":"Inputs!AH106","v":0},{"$f":"Inputs!AI106","v":6.4573369565217309E-2},{"$f":"Inputs!AJ106","v":-3.0478021978022074E-2},{"$f":"Inputs!AK106","v":-2.9815456282847652E-2},{"$f":"Inputs!AL106","v":0},{"$f":"Inputs!AM106","v":-0.18220377448638292},{"$f":"Inputs!AN106","v":0},{"$f":"Inputs!AO106","v":-2.7510899426660185E-2},{"$f":"Inputs!AP106","v":0},{"$f":"Inputs!AQ106","v":0.25475815217391284},{"$f":"Inputs!AR106","v":-3.0310439560439661E-2},{"$f":"Inputs!AS106","v":-2.9651516961299418E-2},{"$f":"Inputs!AT106","v":0},{"$f":"Inputs!AU106","v":0},{"$f":"Inputs!AV106","v":0},{"$f":"Inputs!AW106","v":0},{"$f":"Inputs!AX106","v":0},{"$f":"Inputs!AY106","v":0},{"$f":"Inputs!AZ106","v":0},{"$f":"Inputs!BA106","v":-5.7461848185835773E-2},{"$f":"Inputs!BB106","v":-5.6634977514129936E-2},{"$f":"Inputs!BC106","v":-5.5820005434781717E-2},{"$f":"Inputs!BD106","v":-4.831959612610736E-2},{"$f":"Inputs!BE106","v":-4.7708921925461834E-2},{"$f":"Inputs!BF106","v":-4.7105965566213832E-2},{"$f":"Inputs!BG106","v":-4.6510629508504486E-2},{"$f":"Inputs!BH106","v":-4.5922817445206654E-2},{"$f":"Inputs!BI106","v":-4.5342434286340882E-2}]
[{"$f":"ROW()","v":183},"Total",null,{"$f":"SUM(D173:D182)","v":1.2777261839978502},{"$f":"SUM(E173:E182)","v":0.91103296499999997},{"$f":"SUM(F173:F182)","v":0.89121373513258462},{"$f":"SUM(G173:G182)","v":0.91103296499999997},{"$f":"SUM(H173:H182)","v":2.8731246820652179},{"$f":"SUM(I173:I182)","v":2.0695097010989012},{"$f":"SUM(J173:J182)","v":2.0701257608576209},{"$f":"SUM(K173:K182)","v":2.0978484500000003},{"$f":"SUM(L173:L182)","v":-0.34754902945652177},{"$f":"SUM(M173:M182)","v":0.25901625535714273},{"$f":"SUM(N173:N182)","v":0.25946904350155298},{"$f":"SUM(O173:O182)","v":0.27984451000000005},{"$f":"SUM(P173:P182)","v":3.9940143861413038},{"$f":"SUM(Q173:Q182)","v":2.4982735711263748},{"$f":"SUM(R173:R182)","v":2.4990651373518871},{"$f":"SUM(S173:S182)","v":2.5346856175000001},{"$f":"SUM(T173:T182)","v":0.82683503077192744},{"$f":"SUM(U173:U182)","v":1.5348565900000002},{"$f":"SUM(V173:V182)","v":1.5073191754972808},{"$f":"SUM(W173:W182)","v":1.5348565900000002},{"$f":"SUM(X173:X182)","v":0.57438637025253103},{"$f":"SUM(Y173:Y182)","v":0.54010604923076933},{"$f":"SUM(Z173:Z182)","v":0.11795762903010054},{"$f":"SUM(AA173:AA182)","v":0.14533614},{"$f":"SUM(AB173:AB182)","v":0.64034647173913006},{"$f":"SUM(AC173:AC182)","v":0.75006958494505527},{"$f":"SUM(AD173:AD182)","v":0.66442898548972751},{"$f":"SUM(AE173:AE182)","v":0.40492871000000008},{"$f":"SUM(AF173:AF182)","v":0.68809745956521728},{"$f":"SUM(AG173:AG182)","v":0.76902019802197807},{"$f":"SUM(AH173:AH182)","v":0.25719437371715237},{"$f":"SUM(AI173:AI182)","v":8.5519339999999985E-2},{"$f":"SUM(AJ173:AJ182)","v":-0.13580196448638293},{"$f":"SUM(AK173:AK182)","v":0.55677197},{"$f":"SUM(AL173:AL182)","v":0.39723542057333977},{"$f":"SUM(AM173:AM182)","v":0.66417979000000005},{"$f":"SUM(AN173:AN182)","v":1.1833149721739129},{"$f":"SUM(AO173:AO182)","v":1.3077085404395603},{"$f":"SUM(AP173:AP182)","v":0.2420976930387006},{"$f":"SUM(AQ173:AQ182)","v":0.73151163000000008},{"$f":"SUM(AR173:AR182)","v":0.45728972000000007},{"$f":"SUM(AS173:AS182)","v":0.31464659999999994},{"$f":"SUM(AT173:AT182)","v":0.66365693384615376},{"$f":"SUM(AU173:AU182)","v":2.5932940286993849},{"$f":"SUM(AV173:AV182)","v":2.1001410126594688},{"$f":"SUM(AW173:AW182)","v":3.3997661115418447},{"$f":"SUM(AX173:AX182)","v":1.392857980069611},{"$f":"SUM(AY173:AY182)","v":1.3963500992159383},{"$f":"SUM(AZ173:AZ182)","v":0.77528077226094738},{"$f":"SUM(BA173:BA182)","v":1.5879306411692971},{"$f":"SUM(BB173:BB182)","v":3.2208506311209946},{"$f":"SUM(BC173:BC182)","v":0.99131257338419565},{"$f":"SUM(BD173:BD182)","v":0.63275907426324163},{"$f":"SUM(BE173:BE182)","v":0.4288556435335219},{"$f":"SUM(BF173:BF182)","v":0.78668735838092596}]
[{"$f":"ROW()","v":184},{"$f":"\"Total Capex Depreciation ($m)\"","v":"Total Capex Depreciation ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW$172","v":"$ 31/12/2018"},{"$f":"AX$172","v":"$ 31/12/2018"},"$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[{"$f":"ROW()","v":185},"Pipeline and laterals",null,{"$f":"SUM(D272,D333,D394,D455,D516,D577,D638,D699,D760,D821,D882,D943,D1004,D1065,D1126,D1187,D1248,D1309,D1370,D1431,D1492,D1553,D1614,D1675,D1736,D1797,D1858,D1919,D1980,D2041,D2102,D2163,D2224,D2285,D2346,D2407,D2468,D2529,D2590,D2651,D2712,D2773,D2834,D2895,D2956,D3017,D3078,D3139,D3200,D3261,D3322,D3383,D3444,D3505,D3566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,1.0118621908381944E-2,{"$f":"SUM(AW272,AW333,AW394,AW455,AW516,AW577,AW638,AW699,AW760,AW821,AW882,AW943,AW1004,AW1065,AW1126,AW1187,AW1248,AW1309,AW1370,AW1431,AW1492,AW1553,AW1614,AW1675,AW1736,AW1797,AW1858,AW1919,AW1980,AW2041,AW2102,AW2163,AW2224,AW2285,AW2346,AW2407,AW2468,AW2529,AW2590,AW2651,AW2712,AW2773,AW2834,AW2895,AW2956,AW3017,AW3078,AW3139,AW3200,AW3261,AW3322,AW3383,AW3444,AW3505,AW3566)","v":-7.6771345260227955E-2},{"$f":"SUM(AX272,AX333,AX394,AX455,AX516,AX577,AX638,AX699,AX760,AX821,AX882,AX943,AX1004,AX1065,AX1126,AX1187,AX1248,AX1309,AX1370,AX1431,AX1492,AX1553,AX1614,AX1675,AX1736,AX1797,AX1858,AX1919,AX1980,AX2041,AX2102,AX2163,AX2224,AX2285,AX2346,AX2407,AX2468,AX2529,AX2590,AX2651,AX2712,AX2773,AX2834,AX2895,AX2956,AX3017,AX3078,AX3139,AX3200,AX3261,AX3322,AX3383,AX3444,AX3505,AX3566)","v":5.0439468950114058E-2},6.9831363681086833E-2,7.21336578316433E-2,7.21336578316433E-2,4.8213078337604111E-2,5.1253708493268504E-2,5.1253708493268504E-2,5.1253708493268504E-2,5.1253708493268504E-2]
[{"$f":"ROW()","v":186},"Main line valve and scraper stations",null,{"$f":"SUM(D273,D334,D395,D456,D517,D578,D639,D700,D761,D822,D883,D944,D1005,D1066,D1127,D1188,D1249,D1310,D1371,D1432,D1493,D1554,D1615,D1676,D1737,D1798,D1859,D1920,D1981,D2042,D2103,D2164,D2225,D2286,D2347,D2408,D2469,D2530,D2591,D2652,D2713,D2774,D2835,D2896,D2957,D3018,D3079,D3140,D3201,D3262,D3323,D3384,D3445,D3506,D3567)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7367771727426546E-4,1.8936777172742655E-3,1.8936777172742655E-3,1.8936777172742655E-3,1.8936777172742657E-3,-4.9872495026856822E-3,6.0792137433497337E-4,1.1658933297006024E-2,1.1658933297006024E-2,1.1658933297006025E-2,-2.8521257741954579E-2,3.0877563730525208E-3,3.0877563730525213E-3,3.0877563730525213E-3,3.0877563730525217E-3]
[{"$f":"ROW()","v":187},"Compressor stations",null,{"$f":"SUM(D274,D335,D396,D457,D518,D579,D640,D701,D762,D823,D884,D945,D1006,D1067,D1128,D1189,D1250,D1311,D1372,D1433,D1494,D1555,D1616,D1677,D1738,D1799,D1860,D1921,D1982,D2043,D2104,D2165,D2226,D2287,D2348,D2409,D2470,D2531,D2592,D2653,D2714,D2775,D2836,D2897,D2958,D3019,D3080,D3141,D3202,D3263,D3324,D3385,D3446,D3507,D3568)","v":0},6.0550650625000001E-3,1.2110130125E-2,1.81651951875E-2,2.422026025E-2,4.10259114375E-2,5.7831562624999999E-2,7.4637213812499992E-2,9.1442864999999984E-2,9.2795892229166649E-2,9.4148919458333313E-2,9.5501946687499978E-2,9.6854973916666642E-2,0.11727426385416664,0.13769355379166665,0.15811284372916665,0.17853213366666665,0.18701729145833332,0.19550244924999999,0.20398760704166666,0.21247276483333333,0.21336841359818484,0.2142640623630363,0.21515971112788781,0.21605535989273927,0.22353577636015479,0.2310161928275703,0.23849660929498581,0.24597702576240132,0.25362803161525294,0.26127903746810455,0.26893004332095616,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.92544662059139671,1.0376961642219249,1.1534204061910533,1.1803844456444847,1.2087405363288564,0.6667758741507106,1.1009441390725156,1.1268578550668169,1.1268578550668169,1.1333560803067626,0.84751932465608215,1.0789154179426812,1.0843610955140321,1.0987713570285238,1.1004243278809802]
[{"$f":"ROW()","v":188},"Receipt and delivery point facilities",null,{"$f":"SUM(D275,D336,D397,D458,D519,D580,D641,D702,D763,D824,D885,D946,D1007,D1068,D1129,D1190,D1251,D1312,D1373,D1434,D1495,D1556,D1617,D1678,D1739,D1800,D1861,D1922,D1983,D2044,D2105,D2166,D2227,D2288,D2349,D2410,D2471,D2532,D2593,D2654,D2715,D2776,D2837,D2898,D2959,D3020,D3081,D3142,D3203,D3264,D3325,D3386,D3447,D3508,D3569)","v":0},3.338255E-4,6.6765100000000001E-4,1.0014765E-3,1.335302E-3,1.5376861041666667E-3,1.7400702083333335E-3,1.9424543125000002E-3,2.1448384166666669E-3,2.2680111458333336E-3,2.3911838750000003E-3,2.5143566041666669E-3,2.6375293333333336E-3,2.7823405208333334E-3,2.9271517083333332E-3,3.071962895833333E-3,3.2167740833333328E-3,3.2871469999999994E-3,3.357519916666666E-3,3.4278928333333326E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,3.4982657499999991E-3,4.6622107626455349E-2,4.9545695385195737E-2,5.1457296135888023E-2,5.3469943397225314E-2,5.5586496013783286E-2,3.7621816859937332E-2,6.9738760517293136E-2,6.9738760517293136E-2,8.4703672495910182E-2,9.5447711865173701E-2,-0.35031354350011112,9.018586303500932E-2,0.11047263869655115,0.11319445715948231,0.11319445715948231]
[{"$f":"ROW()","v":189},"SCADA and communications",null,{"$f":"SUM(D276,D337,D398,D459,D520,D581,D642,D703,D764,D825,D886,D947,D1008,D1069,D1130,D1191,D1252,D1313,D1374,D1435,D1496,D1557,D1618,D1679,D1740,D1801,D1862,D1923,D1984,D2045,D2106,D2167,D2228,D2289,D2350,D2411,D2472,D2533,D2594,D2655,D2716,D2777,D2838,D2899,D2960,D3021,D3082,D3143,D3204,D3265,D3326,D3387,D3448,D3509,D3570)","v":0},1.1641858333333331E-4,2.3283716666666661E-4,3.4925574999999996E-4,4.6567433333333323E-4,4.8726745833333325E-4,5.0886058333333333E-4,5.3045370833333335E-4,5.5204683333333327E-4,7.8495695833333322E-4,1.0178670833333333E-3,1.2507772083333334E-3,1.4836873333333332E-3,1.7728009583333332E-3,2.0619145833333332E-3,2.351028208333333E-3,2.6401418333333333E-3,4.471716083333333E-3,6.3032903333333345E-3,8.1348645833333334E-3,9.966438833333334E-3,1.021249329682174E-2,1.0458547760310143E-2,1.070460222379855E-2,1.0950656687286956E-2,1.5117323353953625E-2,1.9283990020620291E-2,2.3450656687286953E-2,2.7617323353953619E-2,3.1783990020620288E-2,3.5950656687286961E-2,4.011732335395362E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620285E-2,4.4283990020620292E-2,4.4283990020620285E-2,4.4283990020620292E-2,0.30209164865336197,0.33385505019794359,0.51702868121213508,0.70054639425287191,0.71805253201046526,-6.7794973401574726E-2,0.39556796483921947,0.38311642509346239,0.373992219322409,0.25792514502215347,0.46507688476996062,0.48501263320480159,0.49171419494772761,0.49569564666437815,0.50222432236172443]
[{"$f":"ROW()","v":190},"Cathodic protection",null,{"$f":"SUM(D277,D338,D399,D460,D521,D582,D643,D704,D765,D826,D887,D948,D1009,D1070,D1131,D1192,D1253,D1314,D1375,D1436,D1497,D1558,D1619,D1680,D1741,D1802,D1863,D1924,D1985,D2046,D2107,D2168,D2229,D2290,D2351,D2412,D2473,D2534,D2595,D2656,D2717,D2778,D2839,D2900,D2961,D3022,D3083,D3144,D3205,D3266,D3327,D3388,D3449,D3510,D3571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.5787500000000007E-5,1.3157500000000001E-4,1.9736250000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,2.6315000000000003E-4,0.11891097111957066,0.20700634510818161,0.29749297681702153,0.29990815353062633,0.30244801667049581,-0.5428806063983429,0.13332807949425926,0.13592004346002104,0.13795583985346643,0.1393363158638638,8.3503939839135122E-2,0.12736113490672918,0.12683407869860094,0.1243112188989086,8.3447844837234691E-2]
[{"$f":"ROW()","v":191},"Maintenance bases and depots",null,{"$f":"SUM(D278,D339,D400,D461,D522,D583,D644,D705,D766,D827,D888,D949,D1010,D1071,D1132,D1193,D1254,D1315,D1376,D1437,D1498,D1559,D1620,D1681,D1742,D1803,D1864,D1925,D1986,D2047,D2108,D2169,D2230,D2291,D2352,D2413,D2474,D2535,D2596,D2657,D2718,D2779,D2840,D2901,D2962,D3023,D3084,D3145,D3206,D3267,D3328,D3389,D3450,D3511,D3572)","v":0},9.1147499999999994E-6,1.8229499999999999E-5,2.7344249999999998E-5,3.6458999999999998E-5,4.1794224999999995E-5,4.7129449999999993E-5,5.2464674999999991E-5,5.7799899999999988E-5,6.0549899999999988E-5,6.3299899999999987E-5,6.6049899999999986E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,6.8799899999999985E-5,4.6794280418221632E-3,5.1148891039198563E-3,5.5736732840860033E-3,6.0567086268069545E-3,6.5646812547808684E-3,2.7197126093468249E-2,3.3167163212865808E-2,3.3167163212865808E-2,3.3167163212865808E-2,3.3167163212865808E-2,3.6047465275770164E-2,7.8890599040365189E-2,8.2389934890972114E-2,8.2389934890972114E-2,8.2389934890972114E-2]
[{"$f":"ROW()","v":192},"Other assets",null,{"$f":"SUM(D279,D340,D401,D462,D523,D584,D645,D706,D767,D828,D889,D950,D1011,D1072,D1133,D1194,D1255,D1316,D1377,D1438,D1499,D1560,D1621,D1682,D1743,D1804,D1865,D1926,D1987,D2048,D2109,D2170,D2231,D2292,D2353,D2414,D2475,D2536,D2597,D2658,D2719,D2780,D2841,D2902,D2963,D3024,D3085,D3146,D3207,D3268,D3329,D3390,D3451,D3512,D3573)","v":0},3.3889508124999995E-3,6.777901624999999E-3,1.0166852437499999E-2,1.3555803249999998E-2,1.4918842812499996E-2,1.6281882374999997E-2,1.7644921937500002E-2,1.90079615E-2,2.1212359187500002E-2,2.3416756875E-2,2.5621154562499998E-2,2.7825552249999996E-2,2.8968037624999998E-2,3.0110523E-2,3.1253008375000002E-2,3.2395493750000004E-2,4.2352955000000005E-2,5.2310416250000005E-2,6.2267877500000006E-2,7.2225338750000007E-2,7.9056810760212926E-2,8.5888282770425844E-2,9.2719754780638763E-2,9.9551226790851682E-2,0.10373497738860513,0.10791872798635857,0.11210247858411201,0.11628622918186546,0.12102071162331066,0.12575519406475585,0.13048967650620105,{"$f":"SUM(AJ279,AJ340,AJ401,AJ462,AJ523,AJ584,AJ645,AJ706,AJ767,AJ828,AJ889,AJ950,AJ1011,AJ1072,AJ1133,AJ1194,AJ1255,AJ1316,AJ1377,AJ1438,AJ1499,AJ1560,AJ1621,AJ1682,AJ1743,AJ1804,AJ1865,AJ1926,AJ1987,AJ2048,AJ2109,AJ2170,AJ2231,AJ2292,AJ2353,AJ2414,AJ2475,AJ2536,AJ2597,AJ2658,AJ2719,AJ2780,AJ2841,AJ2902,AJ2963,AJ3024,AJ3085,AJ3146,AJ3207,AJ3268,AJ3329,AJ3390,AJ3451,AJ3512,AJ3573)","v":0.13522415894764625},0.14528665894764625,0.15534915894764625,0.16541165894764626,0.17547415894764626,0.18622415894764627,0.19697415894764628,0.20772415894764629,0.40811015292384334,0.70885046033767374,0.91462694530921707,0.96699130635679686,1.0181220669815334,-2.0696695270062699,0.22413838286645599,0.20701080504726246,0.17930616445989045,0.14900397074824967,4.9521271331630187E-2,0.15319101364658977,0.14804690311991853,0.14735183203901384,0.10043129309413584]
[{"$f":"ROW()","v":193},"Equity Raising Cost",null,{"$f":"SUM(D280,D341,D402,D463,D524,D585,D646,D707,D768,D829,D890,D951,D1012,D1073,D1134,D1195,D1256,D1317,D1378,D1439,D1500,D1561,D1622,D1683,D1744,D1805,D1866,D1927,D1988,D2049,D2110,D2171,D2232,D2293,D2354,D2415,D2476,D2537,D2598,D2659,D2720,D2781,D2842,D2903,D2964,D3025,D3086,D3147,D3208,D3269,D3330,D3391,D3452,D3513,D3574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AJ280,AJ341,AJ402,AJ463,AJ524,AJ585,AJ646,AJ707,AJ768,AJ829,AJ890,AJ951,AJ1012,AJ1073,AJ1134,AJ1195,AJ1256,AJ1317,AJ1378,AJ1439,AJ1500,AJ1561,AJ1622,AJ1683,AJ1744,AJ1805,AJ1866,AJ1927,AJ1988,AJ2049,AJ2110,AJ2171,AJ2232,AJ2293,AJ2354,AJ2415,AJ2476,AJ2537,AJ2598,AJ2659,AJ2720,AJ2781,AJ2842,AJ2903,AJ2964,AJ3025,AJ3086,AJ3147,AJ3208,AJ3269,AJ3330,AJ3391,AJ3452,AJ3513,AJ3574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":194},"Non-depreciable assets",null,{"$f":"SUM(D281,D342,D403,D464,D525,D586,D647,D708,D769,D830,D891,D952,D1013,D1074,D1135,D1196,D1257,D1318,D1379,D1440,D1501,D1562,D1623,D1684,D1745,D1806,D1867,D1928,D1989,D2050,D2111,D2172,D2233,D2294,D2355,D2416,D2477,D2538,D2599,D2660,D2721,D2782,D2843,D2904,D2965,D3026,D3087,D3148,D3209,D3270,D3331,D3392,D3453,D3514,D3575)","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]
[{"$f":"ROW()","v":195},"Total",null,{"$f":"SUM(D185:D194)","v":0},{"$f":"SUM(E185:E194)","v":9.9033747083333325E-3},{"$f":"SUM(F185:F194)","v":1.9806749416666665E-2},{"$f":"SUM(G185:G194)","v":2.9710124124999997E-2},{"$f":"SUM(H185:H194)","v":3.961349883333333E-2},{"$f":"SUM(I185:I194)","v":5.8011502037499996E-2},{"$f":"SUM(J185:J194)","v":7.6409505241666661E-2},{"$f":"SUM(K185:K194)","v":9.4807508445833327E-2},{"$f":"SUM(L185:L194)","v":0.11320551164999999},{"$f":"SUM(M185:M194)","v":0.11712176942083331},{"$f":"SUM(N185:N194)","v":0.12103802719166663},{"$f":"SUM(O185:O194)","v":0.12495428496249998},{"$f":"SUM(P185:P194)","v":0.12887054273333332},{"$f":"SUM(Q185:Q194)","v":0.1509320303583333},{"$f":"SUM(R185:R194)","v":0.17299351798333329},{"$f":"SUM(S185:S194)","v":0.1950550056083333},{"$f":"SUM(T185:T194)","v":0.21711649323333332},{"$f":"SUM(U185:U194)","v":0.23746105944166662},{"$f":"SUM(V185:V194)","v":0.25780562564999998},{"$f":"SUM(W185:W194)","v":0.27815019185833334},{"$f":"SUM(X185:X194)","v":0.2984947580666667},{"$f":"SUM(Y185:Y194)","v":0.30646793330521949},{"$f":"SUM(Z185:Z194)","v":0.31444110854377227},{"$f":"SUM(AA185:AA194)","v":0.32241428378232512},{"$f":"SUM(AB185:AB194)","v":0.3303874590208779},{"$f":"SUM(AC185:AC194)","v":0.34621829275271354},{"$f":"SUM(AD185:AD194)","v":0.36204912648454923},{"$f":"SUM(AE185:AE194)","v":0.37787996021638481},{"$f":"SUM(AF185:AF194)","v":0.39371079394822039},{"$f":"SUM(AG185:AG194)","v":0.41026294890918391},{"$f":"SUM(AH185:AH194)","v":0.42681510387014743},{"$f":"SUM(AI185:AI194)","v":0.44336725883111083},{"$f":"SUM(AJ185:AJ194)","v":0.45991941379207435},{"$f":"SUM(AK185:AK194)","v":0.46998191379207432},{"$f":"SUM(AL185:AL194)","v":0.4800444137920743},{"$f":"SUM(AM185:AM194)","v":0.49010691379207433},{"$f":"SUM(AN185:AN194)","v":0.50016941379207436},{"$f":"SUM(AO185:AO194)","v":0.51091941379207428},{"$f":"SUM(AP185:AP194)","v":0.52166941379207432},{"$f":"SUM(AQ185:AQ194)","v":0.53241941379207436},{"$f":"SUM(AR185:AR194)","v":1.8165532285821062},{"$f":"SUM(AS185:AS194)","v":2.3540809039804955},{"$f":"SUM(AT185:AT194)","v":2.9516122785750571},{"$f":"SUM(AU185:AU194)","v":3.2193692514344683},{"$f":"SUM(AV185:AV194)","v":3.3215266288855716},{"$f":"SUM(AW185:AW194)","v":-2.030508884464985},{"$f":"SUM(AX185:AX194)","v":2.0079318803270585},{"$f":"SUM(AY185:AY194)","v":2.0373013493758148},{"$f":"SUM(AZ185:AZ194)","v":2.0197755055400082},{"$f":"SUM(BA185:BA194)","v":1.8920289781477186},{"$f":"SUM(BB185:BB194)","v":1.1510471629681165},{"$f":"SUM(BC185:BC194)","v":2.0678981266424974},{"$f":"SUM(BD185:BD194)","v":2.0981603107341229},{"$f":"SUM(BE185:BE194)","v":2.1160559115475994},{"$f":"SUM(BF185:BF194)","v":2.0364536450908504}]
[{"$f":"ROW()","v":196},{"$f":"\"Capex Over Depreciation - Dollar Value ($m)\"","v":"Capex Over Depreciation - Dollar Value ($m)"}]
[{"$f":"ROW()","v":197},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D173-SUM($D272:AQ272),0)+MIN($E173-SUM($D333:AQ333),0)+MIN($F173-SUM($D394:AQ394),0)+MIN($G173-SUM($D455:AQ455),0)+MIN($H173-SUM($D516:AQ516),0)+MIN($I173-SUM($D577:AQ577),0)+MIN($J173-SUM($D638:AQ638),0)+MIN($K173-SUM($D699:AQ699),0)+MIN($L173-SUM($D760:AQ760),0)+MIN($M173-SUM($D821:AQ821),0)+MIN($N173-SUM($D882:AQ882),0)+MIN($O173-SUM($D943:AQ943),0)+MIN($P173-SUM($D1004:AQ1004),0)+MIN($Q173-SUM($D1065:AQ1065),0)+MIN($R173-SUM($D1126:AQ1126),0)+MIN($S173-SUM($D1187:AQ1187),0)+MIN($T173-SUM($D1248:AQ1248),0)+MIN($U173-SUM($D1309:AQ1309),0)+MIN($V173-SUM($D1370:AQ1370),0)+MIN($W173-SUM($D1431:AQ1431),0)+MIN($X173-SUM($D1492:AQ1492),0)+MIN($Y173-SUM($D1553:AQ1553),0)+MIN($Z173-SUM($D1614:AQ1614),0)+MIN($AA173-SUM($D1675:AQ1675),0)+MIN($AB173-SUM($D1736:AQ1736),0)+MIN($AC173-SUM($D1797:AQ1797),0)+MIN($AD173-SUM($D1858:AQ1858),0)+MIN($AE173-SUM($D1919:AQ1919),0)+MIN($AF173-SUM($D1980:AQ1980),0)+MIN($AG173-SUM($D2041:AQ2041),0)+MIN($AH173-SUM($D2102:AQ2102),0)+MIN($AI173-SUM($D2163:AQ2163),0)+MIN($AJ173-SUM($D2224:AQ2224),0)+MIN($AK173-SUM($D2285:AQ2285),0)+MIN($AL173-SUM($D2346:AQ2346),0)+MIN($AM173-SUM($D2407:AQ2407),0)+MIN($AN173-SUM($D2468:AQ2468),0)+MIN($AO173-SUM($D2529:AQ2529),0)+MIN($AP173-SUM($D2590:AQ2590),0)+MIN($AQ173-SUM($D2651:AQ2651),0)),\"\")","v":3.3E-4},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR173-SUM($AR2712:AV2712),0)+MIN($AS173-SUM($AR2773:AV2773),0)+MIN($AT173-SUM($AR2834:AV2834),0)+MIN($AU173-SUM($AR2895:AV2895),0)+MIN($AV173-SUM($AR2956:AV2956),0)),\"\")","v":8.2936999999999997E-2}]
[{"$f":"ROW()","v":198},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D174-SUM($D273:AQ273),0)+MIN($E174-SUM($D334:AQ334),0)+MIN($F174-SUM($D395:AQ395),0)+MIN($G174-SUM($D456:AQ456),0)+MIN($H174-SUM($D517:AQ517),0)+MIN($I174-SUM($D578:AQ578),0)+MIN($J174-SUM($D639:AQ639),0)+MIN($K174-SUM($D700:AQ700),0)+MIN($L174-SUM($D761:AQ761),0)+MIN($M174-SUM($D822:AQ822),0)+MIN($N174-SUM($D883:AQ883),0)+MIN($O174-SUM($D944:AQ944),0)+MIN($P174-SUM($D1005:AQ1005),0)+MIN($Q174-SUM($D1066:AQ1066),0)+MIN($R174-SUM($D1127:AQ1127),0)+MIN($S174-SUM($D1188:AQ1188),0)+MIN($T174-SUM($D1249:AQ1249),0)+MIN($U174-SUM($D1310:AQ1310),0)+MIN($V174-SUM($D1371:AQ1371),0)+MIN($W174-SUM($D1432:AQ1432),0)+MIN($X174-SUM($D1493:AQ1493),0)+MIN($Y174-SUM($D1554:AQ1554),0)+MIN($Z174-SUM($D1615:AQ1615),0)+MIN($AA174-SUM($D1676:AQ1676),0)+MIN($AB174-SUM($D1737:AQ1737),0)+MIN($AC174-SUM($D1798:AQ1798),0)+MIN($AD174-SUM($D1859:AQ1859),0)+MIN($AE174-SUM($D1920:AQ1920),0)+MIN($AF174-SUM($D1981:AQ1981),0)+MIN($AG174-SUM($D2042:AQ2042),0)+MIN($AH174-SUM($D2103:AQ2103),0)+MIN($AI174-SUM($D2164:AQ2164),0)+MIN($AJ174-SUM($D2225:AQ2225),0)+MIN($AK174-SUM($D2286:AQ2286),0)+MIN($AL174-SUM($D2347:AQ2347),0)+MIN($AM174-SUM($D2408:AQ2408),0)+MIN($AN174-SUM($D2469:AQ2469),0)+MIN($AO174-SUM($D2530:AQ2530),0)+MIN($AP174-SUM($D2591:AQ2591),0)+MIN($AQ174-SUM($D2652:AQ2652),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR174-SUM($AR2713:AV2713),0)+MIN($AS174-SUM($AR2774:AV2774),0)+MIN($AT174-SUM($AR2835:AV2835),0)+MIN($AU174-SUM($AR2896:AV2896),0)+MIN($AV174-SUM($AR2957:AV2957),0)),\"\")","v":5.28E-3}]
[{"$f":"ROW()","v":199},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D175-SUM($D274:AQ274),0)+MIN($E175-SUM($D335:AQ335),0)+MIN($F175-SUM($D396:AQ396),0)+MIN($G175-SUM($D457:AQ457),0)+MIN($H175-SUM($D518:AQ518),0)+MIN($I175-SUM($D579:AQ579),0)+MIN($J175-SUM($D640:AQ640),0)+MIN($K175-SUM($D701:AQ701),0)+MIN($L175-SUM($D762:AQ762),0)+MIN($M175-SUM($D823:AQ823),0)+MIN($N175-SUM($D884:AQ884),0)+MIN($O175-SUM($D945:AQ945),0)+MIN($P175-SUM($D1006:AQ1006),0)+MIN($Q175-SUM($D1067:AQ1067),0)+MIN($R175-SUM($D1128:AQ1128),0)+MIN($S175-SUM($D1189:AQ1189),0)+MIN($T175-SUM($D1250:AQ1250),0)+MIN($U175-SUM($D1311:AQ1311),0)+MIN($V175-SUM($D1372:AQ1372),0)+MIN($W175-SUM($D1433:AQ1433),0)+MIN($X175-SUM($D1494:AQ1494),0)+MIN($Y175-SUM($D1555:AQ1555),0)+MIN($Z175-SUM($D1616:AQ1616),0)+MIN($AA175-SUM($D1677:AQ1677),0)+MIN($AB175-SUM($D1738:AQ1738),0)+MIN($AC175-SUM($D1799:AQ1799),0)+MIN($AD175-SUM($D1860:AQ1860),0)+MIN($AE175-SUM($D1921:AQ1921),0)+MIN($AF175-SUM($D1982:AQ1982),0)+MIN($AG175-SUM($D2043:AQ2043),0)+MIN($AH175-SUM($D2104:AQ2104),0)+MIN($AI175-SUM($D2165:AQ2165),0)+MIN($AJ175-SUM($D2226:AQ2226),0)+MIN($AK175-SUM($D2287:AQ2287),0)+MIN($AL175-SUM($D2348:AQ2348),0)+MIN($AM175-SUM($D2409:AQ2409),0)+MIN($AN175-SUM($D2470:AQ2470),0)+MIN($AO175-SUM($D2531:AQ2531),0)+MIN($AP175-SUM($D2592:AQ2592),0)+MIN($AQ175-SUM($D2653:AQ2653),0)),\"\")","v":0.12459618650970994},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR175-SUM($AR2714:AV2714),0)+MIN($AS175-SUM($AR2775:AV2775),0)+MIN($AT175-SUM($AR2836:AV2836),0)+MIN($AU175-SUM($AR2897:AV2897),0)+MIN($AV175-SUM($AR2958:AV2958),0)),\"\")","v":0.38163548042949802}]
[{"$f":"ROW()","v":200},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D176-SUM($D275:AQ275),0)+MIN($E176-SUM($D336:AQ336),0)+MIN($F176-SUM($D397:AQ397),0)+MIN($G176-SUM($D458:AQ458),0)+MIN($H176-SUM($D519:AQ519),0)+MIN($I176-SUM($D580:AQ580),0)+MIN($J176-SUM($D641:AQ641),0)+MIN($K176-SUM($D702:AQ702),0)+MIN($L176-SUM($D763:AQ763),0)+MIN($M176-SUM($D824:AQ824),0)+MIN($N176-SUM($D885:AQ885),0)+MIN($O176-SUM($D946:AQ946),0)+MIN($P176-SUM($D1007:AQ1007),0)+MIN($Q176-SUM($D1068:AQ1068),0)+MIN($R176-SUM($D1129:AQ1129),0)+MIN($S176-SUM($D1190:AQ1190),0)+MIN($T176-SUM($D1251:AQ1251),0)+MIN($U176-SUM($D1312:AQ1312),0)+MIN($V176-SUM($D1373:AQ1373),0)+MIN($W176-SUM($D1434:AQ1434),0)+MIN($X176-SUM($D1495:AQ1495),0)+MIN($Y176-SUM($D1556:AQ1556),0)+MIN($Z176-SUM($D1617:AQ1617),0)+MIN($AA176-SUM($D1678:AQ1678),0)+MIN($AB176-SUM($D1739:AQ1739),0)+MIN($AC176-SUM($D1800:AQ1800),0)+MIN($AD176-SUM($D1861:AQ1861),0)+MIN($AE176-SUM($D1922:AQ1922),0)+MIN($AF176-SUM($D1983:AQ1983),0)+MIN($AG176-SUM($D2044:AQ2044),0)+MIN($AH176-SUM($D2105:AQ2105),0)+MIN($AI176-SUM($D2166:AQ2166),0)+MIN($AJ176-SUM($D2227:AQ2227),0)+MIN($AK176-SUM($D2288:AQ2288),0)+MIN($AL176-SUM($D2349:AQ2349),0)+MIN($AM176-SUM($D2410:AQ2410),0)+MIN($AN176-SUM($D2471:AQ2471),0)+MIN($AO176-SUM($D2532:AQ2532),0)+MIN($AP176-SUM($D2593:AQ2593),0)+MIN($AQ176-SUM($D2654:AQ2654),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR176-SUM($AR2715:AV2715),0)+MIN($AS176-SUM($AR2776:AV2776),0)+MIN($AT176-SUM($AR2837:AV2837),0)+MIN($AU176-SUM($AR2898:AV2898),0)+MIN($AV176-SUM($AR2959:AV2959),0)),\"\")","v":2.1454447809712986E-2}]
[{"$f":"ROW()","v":201},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D177-SUM($D276:AQ276),0)+MIN($E177-SUM($D337:AQ337),0)+MIN($F177-SUM($D398:AQ398),0)+MIN($G177-SUM($D459:AQ459),0)+MIN($H177-SUM($D520:AQ520),0)+MIN($I177-SUM($D581:AQ581),0)+MIN($J177-SUM($D642:AQ642),0)+MIN($K177-SUM($D703:AQ703),0)+MIN($L177-SUM($D764:AQ764),0)+MIN($M177-SUM($D825:AQ825),0)+MIN($N177-SUM($D886:AQ886),0)+MIN($O177-SUM($D947:AQ947),0)+MIN($P177-SUM($D1008:AQ1008),0)+MIN($Q177-SUM($D1069:AQ1069),0)+MIN($R177-SUM($D1130:AQ1130),0)+MIN($S177-SUM($D1191:AQ1191),0)+MIN($T177-SUM($D1252:AQ1252),0)+MIN($U177-SUM($D1313:AQ1313),0)+MIN($V177-SUM($D1374:AQ1374),0)+MIN($W177-SUM($D1435:AQ1435),0)+MIN($X177-SUM($D1496:AQ1496),0)+MIN($Y177-SUM($D1557:AQ1557),0)+MIN($Z177-SUM($D1618:AQ1618),0)+MIN($AA177-SUM($D1679:AQ1679),0)+MIN($AB177-SUM($D1740:AQ1740),0)+MIN($AC177-SUM($D1801:AQ1801),0)+MIN($AD177-SUM($D1862:AQ1862),0)+MIN($AE177-SUM($D1923:AQ1923),0)+MIN($AF177-SUM($D1984:AQ1984),0)+MIN($AG177-SUM($D2045:AQ2045),0)+MIN($AH177-SUM($D2106:AQ2106),0)+MIN($AI177-SUM($D2167:AQ2167),0)+MIN($AJ177-SUM($D2228:AQ2228),0)+MIN($AK177-SUM($D2289:AQ2289),0)+MIN($AL177-SUM($D2350:AQ2350),0)+MIN($AM177-SUM($D2411:AQ2411),0)+MIN($AN177-SUM($D2472:AQ2472),0)+MIN($AO177-SUM($D2533:AQ2533),0)+MIN($AP177-SUM($D2594:AQ2594),0)+MIN($AQ177-SUM($D2655:AQ2655),0)),\"\")","v":6.577417729511742E-2},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR177-SUM($AR2716:AV2716),0)+MIN($AS177-SUM($AR2777:AV2777),0)+MIN($AT177-SUM($AR2838:AV2838),0)+MIN($AU177-SUM($AR2899:AV2899),0)+MIN($AV177-SUM($AR2960:AV2960),0)),\"\")","v":0.43216457385834678}]
[{"$f":"ROW()","v":202},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D178-SUM($D277:AQ277),0)+MIN($E178-SUM($D338:AQ338),0)+MIN($F178-SUM($D399:AQ399),0)+MIN($G178-SUM($D460:AQ460),0)+MIN($H178-SUM($D521:AQ521),0)+MIN($I178-SUM($D582:AQ582),0)+MIN($J178-SUM($D643:AQ643),0)+MIN($K178-SUM($D704:AQ704),0)+MIN($L178-SUM($D765:AQ765),0)+MIN($M178-SUM($D826:AQ826),0)+MIN($N178-SUM($D887:AQ887),0)+MIN($O178-SUM($D948:AQ948),0)+MIN($P178-SUM($D1009:AQ1009),0)+MIN($Q178-SUM($D1070:AQ1070),0)+MIN($R178-SUM($D1131:AQ1131),0)+MIN($S178-SUM($D1192:AQ1192),0)+MIN($T178-SUM($D1253:AQ1253),0)+MIN($U178-SUM($D1314:AQ1314),0)+MIN($V178-SUM($D1375:AQ1375),0)+MIN($W178-SUM($D1436:AQ1436),0)+MIN($X178-SUM($D1497:AQ1497),0)+MIN($Y178-SUM($D1558:AQ1558),0)+MIN($Z178-SUM($D1619:AQ1619),0)+MIN($AA178-SUM($D1680:AQ1680),0)+MIN($AB178-SUM($D1741:AQ1741),0)+MIN($AC178-SUM($D1802:AQ1802),0)+MIN($AD178-SUM($D1863:AQ1863),0)+MIN($AE178-SUM($D1924:AQ1924),0)+MIN($AF178-SUM($D1985:AQ1985),0)+MIN($AG178-SUM($D2046:AQ2046),0)+MIN($AH178-SUM($D2107:AQ2107),0)+MIN($AI178-SUM($D2168:AQ2168),0)+MIN($AJ178-SUM($D2229:AQ2229),0)+MIN($AK178-SUM($D2290:AQ2290),0)+MIN($AL178-SUM($D2351:AQ2351),0)+MIN($AM178-SUM($D2412:AQ2412),0)+MIN($AN178-SUM($D2473:AQ2473),0)+MIN($AO178-SUM($D2534:AQ2534),0)+MIN($AP178-SUM($D2595:AQ2595),0)+MIN($AQ178-SUM($D2656:AQ2656),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR178-SUM($AR2717:AV2717),0)+MIN($AS178-SUM($AR2778:AV2778),0)+MIN($AT178-SUM($AR2839:AV2839),0)+MIN($AU178-SUM($AR2900:AV2900),0)+MIN($AV178-SUM($AR2961:AV2961),0)),\"\")","v":0.63121160764804263}]
[{"$f":"ROW()","v":203},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D179-SUM($D278:AQ278),0)+MIN($E179-SUM($D339:AQ339),0)+MIN($F179-SUM($D400:AQ400),0)+MIN($G179-SUM($D461:AQ461),0)+MIN($H179-SUM($D522:AQ522),0)+MIN($I179-SUM($D583:AQ583),0)+MIN($J179-SUM($D644:AQ644),0)+MIN($K179-SUM($D705:AQ705),0)+MIN($L179-SUM($D766:AQ766),0)+MIN($M179-SUM($D827:AQ827),0)+MIN($N179-SUM($D888:AQ888),0)+MIN($O179-SUM($D949:AQ949),0)+MIN($P179-SUM($D1010:AQ1010),0)+MIN($Q179-SUM($D1071:AQ1071),0)+MIN($R179-SUM($D1132:AQ1132),0)+MIN($S179-SUM($D1193:AQ1193),0)+MIN($T179-SUM($D1254:AQ1254),0)+MIN($U179-SUM($D1315:AQ1315),0)+MIN($V179-SUM($D1376:AQ1376),0)+MIN($W179-SUM($D1437:AQ1437),0)+MIN($X179-SUM($D1498:AQ1498),0)+MIN($Y179-SUM($D1559:AQ1559),0)+MIN($Z179-SUM($D1620:AQ1620),0)+MIN($AA179-SUM($D1681:AQ1681),0)+MIN($AB179-SUM($D1742:AQ1742),0)+MIN($AC179-SUM($D1803:AQ1803),0)+MIN($AD179-SUM($D1864:AQ1864),0)+MIN($AE179-SUM($D1925:AQ1925),0)+MIN($AF179-SUM($D1986:AQ1986),0)+MIN($AG179-SUM($D2047:AQ2047),0)+MIN($AH179-SUM($D2108:AQ2108),0)+MIN($AI179-SUM($D2169:AQ2169),0)+MIN($AJ179-SUM($D2230:AQ2230),0)+MIN($AK179-SUM($D2291:AQ2291),0)+MIN($AL179-SUM($D2352:AQ2352),0)+MIN($AM179-SUM($D2413:AQ2413),0)+MIN($AN179-SUM($D2474:AQ2474),0)+MIN($AO179-SUM($D2535:AQ2535),0)+MIN($AP179-SUM($D2596:AQ2596),0)+MIN($AQ179-SUM($D2657:AQ2657),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR179-SUM($AR2718:AV2718),0)+MIN($AS179-SUM($AR2779:AV2779),0)+MIN($AT179-SUM($AR2840:AV2840),0)+MIN($AU179-SUM($AR2901:AV2901),0)+MIN($AV179-SUM($AR2962:AV2962),0)),\"\")","v":2.342423225940343E-3}]
[{"$f":"ROW()","v":204},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AQ$6<>AR$6,-1*(MIN($D180-SUM($D279:AQ279),0)+MIN($E180-SUM($D340:AQ340),0)+MIN($F180-SUM($D401:AQ401),0)+MIN($G180-SUM($D462:AQ462),0)+MIN($H180-SUM($D523:AQ523),0)+MIN($I180-SUM($D584:AQ584),0)+MIN($J180-SUM($D645:AQ645),0)+MIN($K180-SUM($D706:AQ706),0)+MIN($L180-SUM($D767:AQ767),0)+MIN($M180-SUM($D828:AQ828),0)+MIN($N180-SUM($D889:AQ889),0)+MIN($O180-SUM($D950:AQ950),0)+MIN($P180-SUM($D1011:AQ1011),0)+MIN($Q180-SUM($D1072:AQ1072),0)+MIN($R180-SUM($D1133:AQ1133),0)+MIN($S180-SUM($D1194:AQ1194),0)+MIN($T180-SUM($D1255:AQ1255),0)+MIN($U180-SUM($D1316:AQ1316),0)+MIN($V180-SUM($D1377:AQ1377),0)+MIN($W180-SUM($D1438:AQ1438),0)+MIN($X180-SUM($D1499:AQ1499),0)+MIN($Y180-SUM($D1560:AQ1560),0)+MIN($Z180-SUM($D1621:AQ1621),0)+MIN($AA180-SUM($D1682:AQ1682),0)+MIN($AB180-SUM($D1743:AQ1743),0)+MIN($AC180-SUM($D1804:AQ1804),0)+MIN($AD180-SUM($D1865:AQ1865),0)+MIN($AE180-SUM($D1926:AQ1926),0)+MIN($AF180-SUM($D1987:AQ1987),0)+MIN($AG180-SUM($D2048:AQ2048),0)+MIN($AH180-SUM($D2109:AQ2109),0)+MIN($AI180-SUM($D2170:AQ2170),0)+MIN($AJ180-SUM($D2231:AQ2231),0)+MIN($AK180-SUM($D2292:AQ2292),0)+MIN($AL180-SUM($D2353:AQ2353),0)+MIN($AM180-SUM($D2414:AQ2414),0)+MIN($AN180-SUM($D2475:AQ2475),0)+MIN($AO180-SUM($D2536:AQ2536),0)+MIN($AP180-SUM($D2597:AQ2597),0)+MIN($AQ180-SUM($D2658:AQ2658),0)),\"\")","v":0.19631676406263315},null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR180-SUM($AR2719:AV2719),0)+MIN($AS180-SUM($AR2780:AV2780),0)+MIN($AT180-SUM($AR2841:AV2841),0)+MIN($AU180-SUM($AR2902:AV2902),0)+MIN($AV180-SUM($AR2963:AV2963),0)),\"\")","v":2.1379685121651111}]
[{"$f":"ROW()","v":205},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AV$6<>AW$6,-1*(MIN($AR181-SUM($AR2720:AV2720),0)+MIN($AS181-SUM($AR2781:AV2781),0)+MIN($AT181-SUM($AR2842:AV2842),0)+MIN($AU181-SUM($AR2903:AV2903),0)+MIN($AV181-SUM($AR2964:AV2964),0)),\"\")","v":0}]
[{"$f":"ROW()","v":206},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[{"$f":"ROW()","v":207},"Total",null,{"$f":"SUM(D197:D206)","v":0},{"$f":"SUM(E197:E206)","v":0},{"$f":"SUM(F197:F206)","v":0},{"$f":"SUM(G197:G206)","v":0},{"$f":"SUM(H197:H206)","v":0},{"$f":"SUM(I197:I206)","v":0},{"$f":"SUM(J197:J206)","v":0},{"$f":"SUM(K197:K206)","v":0},{"$f":"SUM(L197:L206)","v":0},{"$f":"SUM(M197:M206)","v":0},{"$f":"SUM(N197:N206)","v":0},{"$f":"SUM(O197:O206)","v":0},{"$f":"SUM(P197:P206)","v":0},{"$f":"SUM(Q197:Q206)","v":0},{"$f":"SUM(R197:R206)","v":0},{"$f":"SUM(S197:S206)","v":0},{"$f":"SUM(T197:T206)","v":0},{"$f":"SUM(U197:U206)","v":0},{"$f":"SUM(V197:V206)","v":0},{"$f":"SUM(W197:W206)","v":0},{"$f":"SUM(X197:X206)","v":0},{"$f":"SUM(Y197:Y206)","v":0},{"$f":"SUM(Z197:Z206)","v":0},{"$f":"SUM(AA197:AA206)","v":0},{"$f":"SUM(AB197:AB206)","v":0},{"$f":"SUM(AC197:AC206)","v":0},{"$f":"SUM(AD197:AD206)","v":0},{"$f":"SUM(AE197:AE206)","v":0},{"$f":"SUM(AF197:AF206)","v":0},{"$f":"SUM(AG197:AG206)","v":0},{"$f":"SUM(AH197:AH206)","v":0},{"$f":"SUM(AI197:AI206)","v":0},{"$f":"SUM(AJ197:AJ206)","v":0},{"$f":"SUM(AK197:AK206)","v":0},{"$f":"SUM(AL197:AL206)","v":0},{"$f":"SUM(AM197:AM206)","v":0},{"$f":"SUM(AN197:AN206)","v":0},{"$f":"SUM(AO197:AO206)","v":0},{"$f":"SUM(AP197:AP206)","v":0},{"$f":"SUM(AQ197:AQ206)","v":0.38701712786746051},{"$f":"SUM(AR197:AR206)","v":0},{"$f":"SUM(AS197:AS206)","v":0},{"$f":"SUM(AT197:AT206)","v":0},{"$f":"SUM(AU197:AU206)","v":0},{"$f":"SUM(AV197:AV206)","v":3.6949940451366521},{"$f":"SUM(AW197:AW206)","v":0},{"$f":"SUM(AX197:AX206)","v":0},{"$f":"SUM(AY197:AY206)","v":0},{"$f":"SUM(AZ197:AZ206)","v":0},{"$f":"SUM(BA197:BA206)","v":0},{"$f":"SUM(BB197:BB206)","v":0},{"$f":"SUM(BC197:BC206)","v":0},{"$f":"SUM(BD197:BD206)","v":0},{"$f":"SUM(BE197:BE206)","v":0},{"$f":"SUM(BF197:BF206)","v":0}]
[{"$f":"ROW()","v":208},{"$f":"\"Capex Adjustments (From Adjustments Tab) ($m)\"","v":"Capex Adjustments (From Adjustments Tab) ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"AW$172","v":"$ 31/12/2018"},{"$f":"AX$172","v":"$ 31/12/2018"},"$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018","$ 31/12/2018"]
[{"$f":"ROW()","v":209},"Pipeline and laterals",null,{"$f":"Adjustments!D32","v":0},{"$f":"Adjustments!E32","v":0},{"$f":"Adjustments!F32","v":0},{"$f":"Adjustments!G32","v":0},{"$f":"Adjustments!H32","v":0},{"$f":"Adjustments!I32","v":0},{"$f":"Adjustments!J32","v":0},{"$f":"Adjustments!K32","v":0},{"$f":"Adjustments!L32","v":0},{"$f":"Adjustments!M32","v":0},{"$f":"Adjustments!N32","v":0},{"$f":"Adjustments!O32","v":0},{"$f":"Adjustments!P32","v":0},{"$f":"Adjustments!Q32","v":0},{"$f":"Adjustments!R32","v":0},{"$f":"Adjustments!S32","v":0},{"$f":"Adjustments!T32","v":0},{"$f":"Adjustments!U32","v":0},{"$f":"Adjustments!V32","v":0},{"$f":"Adjustments!W32","v":0},{"$f":"Adjustments!X32","v":0},{"$f":"Adjustments!Y32","v":0},{"$f":"Adjustments!Z32","v":0},{"$f":"Adjustments!AA32","v":0},{"$f":"Adjustments!AB32","v":0},{"$f":"Adjustments!AC32","v":0},{"$f":"Adjustments!AD32","v":0},{"$f":"Adjustments!AE32","v":0},{"$f":"Adjustments!AF32","v":0},{"$f":"Adjustments!AG32","v":0},{"$f":"Adjustments!AH32","v":0},{"$f":"Adjustments!AI32","v":0},{"$f":"Adjustments!AJ32","v":0},{"$f":"Adjustments!AK32","v":0},{"$f":"Adjustments!AL32","v":0},{"$f":"Adjustments!AM32","v":0},{"$f":"Adjustments!AN32","v":0},{"$f":"Adjustments!AO32","v":0},{"$f":"Adjustments!AP32","v":0},{"$f":"Adjustments!AQ32","v":0},{"$f":"Adjustments!AR32","v":0},{"$f":"Adjustments!AS32","v":0},{"$f":"Adjustments!AT32","v":0},{"$f":"Adjustments!AU32","v":0},{"$f":"Adjustments!AV32","v":0},{"$f":"Adjustments!AW32","v":0},{"$f":"Adjustments!AX32","v":0},{"$f":"Adjustments!AY32","v":0},{"$f":"Adjustments!AZ32","v":0},{"$f":"Adjustments!BA32","v":0},{"$f":"Adjustments!BB32","v":0},{"$f":"Adjustments!BC32","v":0},{"$f":"Adjustments!BD32","v":0},{"$f":"Adjustments!BE32","v":0},{"$f":"Adjustments!BF32","v":0}]
[{"$f":"ROW()","v":210},"Main line valve and scraper stations",null,{"$f":"Adjustments!D33","v":0},{"$f":"Adjustments!E33","v":0},{"$f":"Adjustments!F33","v":0},{"$f":"Adjustments!G33","v":0},{"$f":"Adjustments!H33","v":0},{"$f":"Adjustments!I33","v":0},{"$f":"Adjustments!J33","v":0},{"$f":"Adjustments!K33","v":0},{"$f":"Adjustments!L33","v":0},{"$f":"Adjustments!M33","v":0},{"$f":"Adjustments!N33","v":0},{"$f":"Adjustments!O33","v":0},{"$f":"Adjustments!P33","v":0},{"$f":"Adjustments!Q33","v":0},{"$f":"Adjustments!R33","v":0},{"$f":"Adjustments!S33","v":0},{"$f":"Adjustments!T33","v":0},{"$f":"Adjustments!U33","v":0},{"$f":"Adjustments!V33","v":0},{"$f":"Adjustments!W33","v":0},{"$f":"Adjustments!X33","v":0},{"$f":"Adjustments!Y33","v":0},{"$f":"Adjustments!Z33","v":0},{"$f":"Adjustments!AA33","v":0},{"$f":"Adjustments!AB33","v":0},{"$f":"Adjustments!AC33","v":0},{"$f":"Adjustments!AD33","v":0},{"$f":"Adjustments!AE33","v":0},{"$f":"Adjustments!AF33","v":0},{"$f":"Adjustments!AG33","v":0},{"$f":"Adjustments!AH33","v":0},{"$f":"Adjustments!AI33","v":0},{"$f":"Adjustments!AJ33","v":0},{"$f":"Adjustments!AK33","v":0},{"$f":"Adjustments!AL33","v":0},{"$f":"Adjustments!AM33","v":0},{"$f":"Adjustments!AN33","v":0},{"$f":"Adjustments!AO33","v":0},{"$f":"Adjustments!AP33","v":0},{"$f":"Adjustments!AQ33","v":0},{"$f":"Adjustments!AR33","v":0},{"$f":"Adjustments!AS33","v":0},{"$f":"Adjustments!AT33","v":0},{"$f":"Adjustments!AU33","v":0},{"$f":"Adjustments!AV33","v":0},{"$f":"Adjustments!AW33","v":0},{"$f":"Adjustments!AX33","v":0},{"$f":"Adjustments!AY33","v":0},{"$f":"Adjustments!AZ33","v":0},{"$f":"Adjustments!BA33","v":0},{"$f":"Adjustments!BB33","v":0},{"$f":"Adjustments!BC33","v":0},{"$f":"Adjustments!BD33","v":0},{"$f":"Adjustments!BE33","v":0},{"$f":"Adjustments!BF33","v":0}]
[{"$f":"ROW()","v":211},"Compressor stations",null,{"$f":"Adjustments!D34","v":0},{"$f":"Adjustments!E34","v":0},{"$f":"Adjustments!F34","v":0},{"$f":"Adjustments!G34","v":0},{"$f":"Adjustments!H34","v":0},{"$f":"Adjustments!I34","v":0},{"$f":"Adjustments!J34","v":0},{"$f":"Adjustments!K34","v":0},{"$f":"Adjustments!L34","v":0},{"$f":"Adjustments!M34","v":0},{"$f":"Adjustments!N34","v":0},{"$f":"Adjustments!O34","v":0},{"$f":"Adjustments!P34","v":0},{"$f":"Adjustments!Q34","v":0},{"$f":"Adjustments!R34","v":0},{"$f":"Adjustments!S34","v":0},{"$f":"Adjustments!T34","v":0},{"$f":"Adjustments!U34","v":0},{"$f":"Adjustments!V34","v":0},{"$f":"Adjustments!W34","v":0},{"$f":"Adjustments!X34","v":0},{"$f":"Adjustments!Y34","v":0},{"$f":"Adjustments!Z34","v":0},{"$f":"Adjustments!AA34","v":0},{"$f":"Adjustments!AB34","v":0},{"$f":"Adjustments!AC34","v":0},{"$f":"Adjustments!AD34","v":0},{"$f":"Adjustments!AE34","v":0},{"$f":"Adjustments!AF34","v":0},{"$f":"Adjustments!AG34","v":0},{"$f":"Adjustments!AH34","v":0},{"$f":"Adjustments!AI34","v":0},{"$f":"Adjustments!AJ34","v":0},{"$f":"Adjustments!AK34","v":0},{"$f":"Adjustments!AL34","v":0},{"$f":"Adjustments!AM34","v":0},{"$f":"Adjustments!AN34","v":0},{"$f":"Adjustments!AO34","v":0},{"$f":"Adjustments!AP34","v":0},{"$f":"Adjustments!AQ34","v":0},{"$f":"Adjustments!AR34","v":0},{"$f":"Adjustments!AS34","v":0},{"$f":"Adjustments!AT34","v":0},{"$f":"Adjustments!AU34","v":0},{"$f":"Adjustments!AV34","v":0},{"$f":"Adjustments!AW34","v":0},{"$f":"Adjustments!AX34","v":0},{"$f":"Adjustments!AY34","v":0},{"$f":"Adjustments!AZ34","v":0},{"$f":"Adjustments!BA34","v":0},{"$f":"Adjustments!BB34","v":0},{"$f":"Adjustments!BC34","v":0},{"$f":"Adjustments!BD34","v":0},{"$f":"Adjustments!BE34","v":0},{"$f":"Adjustments!BF34","v":0}]
[{"$f":"ROW()","v":212},"Receipt and delivery point facilities",null,{"$f":"Adjustments!D35","v":0},{"$f":"Adjustments!E35","v":0},{"$f":"Adjustments!F35","v":0},{"$f":"Adjustments!G35","v":0},{"$f":"Adjustments!H35","v":0},{"$f":"Adjustments!I35","v":0},{"$f":"Adjustments!J35","v":0},{"$f":"Adjustments!K35","v":0},{"$f":"Adjustments!L35","v":0},{"$f":"Adjustments!M35","v":0},{"$f":"Adjustments!N35","v":0},{"$f":"Adjustments!O35","v":0},{"$f":"Adjustments!P35","v":0},{"$f":"Adjustments!Q35","v":0},{"$f":"Adjustments!R35","v":0},{"$f":"Adjustments!S35","v":0},{"$f":"Adjustments!T35","v":0},{"$f":"Adjustments!U35","v":0},{"$f":"Adjustments!V35","v":0},{"$f":"Adjustments!W35","v":0},{"$f":"Adjustments!X35","v":0},{"$f":"Adjustments!Y35","v":0},{"$f":"Adjustments!Z35","v":0},{"$f":"Adjustments!AA35","v":0},{"$f":"Adjustments!AB35","v":0},{"$f":"Adjustments!AC35","v":0},{"$f":"Adjustments!AD35","v":0},{"$f":"Adjustments!AE35","v":0},{"$f":"Adjustments!AF35","v":0},{"$f":"Adjustments!AG35","v":0},{"$f":"Adjustments!AH35","v":0},{"$f":"Adjustments!AI35","v":0},{"$f":"Adjustments!AJ35","v":0},{"$f":"Adjustments!AK35","v":0},{"$f":"Adjustments!AL35","v":0},{"$f":"Adjustments!AM35","v":0},{"$f":"Adjustments!AN35","v":0},{"$f":"Adjustments!AO35","v":0},{"$f":"Adjustments!AP35","v":0},{"$f":"Adjustments!AQ35","v":0},{"$f":"Adjustments!AR35","v":0},{"$f":"Adjustments!AS35","v":0},{"$f":"Adjustments!AT35","v":0},{"$f":"Adjustments!AU35","v":0},{"$f":"Adjustments!AV35","v":0},{"$f":"Adjustments!AW35","v":0},{"$f":"Adjustments!AX35","v":0},{"$f":"Adjustments!AY35","v":0},{"$f":"Adjustments!AZ35","v":0},{"$f":"Adjustments!BA35","v":0},{"$f":"Adjustments!BB35","v":0},{"$f":"Adjustments!BC35","v":0},{"$f":"Adjustments!BD35","v":0},{"$f":"Adjustments!BE35","v":0},{"$f":"Adjustments!BF35","v":0}]
[{"$f":"ROW()","v":213},"SCADA and communications",null,{"$f":"Adjustments!D36","v":0},{"$f":"Adjustments!E36","v":0},{"$f":"Adjustments!F36","v":0},{"$f":"Adjustments!G36","v":0},{"$f":"Adjustments!H36","v":0},{"$f":"Adjustments!I36","v":0},{"$f":"Adjustments!J36","v":0},{"$f":"Adjustments!K36","v":0},{"$f":"Adjustments!L36","v":0},{"$f":"Adjustments!M36","v":0},{"$f":"Adjustments!N36","v":0},{"$f":"Adjustments!O36","v":0},{"$f":"Adjustments!P36","v":0},{"$f":"Adjustments!Q36","v":0},{"$f":"Adjustments!R36","v":0},{"$f":"Adjustments!S36","v":0},{"$f":"Adjustments!T36","v":0},{"$f":"Adjustments!U36","v":0},{"$f":"Adjustments!V36","v":0},{"$f":"Adjustments!W36","v":0},{"$f":"Adjustments!X36","v":0},{"$f":"Adjustments!Y36","v":0},{"$f":"Adjustments!Z36","v":0},{"$f":"Adjustments!AA36","v":0},{"$f":"Adjustments!AB36","v":0},{"$f":"Adjustments!AC36","v":0},{"$f":"Adjustments!AD36","v":0},{"$f":"Adjustments!AE36","v":0},{"$f":"Adjustments!AF36","v":0},{"$f":"Adjustments!AG36","v":0},{"$f":"Adjustments!AH36","v":0},{"$f":"Adjustments!AI36","v":0},{"$f":"Adjustments!AJ36","v":0},{"$f":"Adjustments!AK36","v":0},{"$f":"Adjustments!AL36","v":0},{"$f":"Adjustments!AM36","v":0},{"$f":"Adjustments!AN36","v":0},{"$f":"Adjustments!AO36","v":0},{"$f":"Adjustments!AP36","v":0},{"$f":"Adjustments!AQ36","v":0},{"$f":"Adjustments!AR36","v":0},{"$f":"Adjustments!AS36","v":0},{"$f":"Adjustments!AT36","v":0},{"$f":"Adjustments!AU36","v":0},{"$f":"Adjustments!AV36","v":0},{"$f":"Adjustments!AW36","v":0},{"$f":"Adjustments!AX36","v":0},{"$f":"Adjustments!AY36","v":0},{"$f":"Adjustments!AZ36","v":0},{"$f":"Adjustments!BA36","v":0},{"$f":"Adjustments!BB36","v":0},{"$f":"Adjustments!BC36","v":0},{"$f":"Adjustments!BD36","v":0},{"$f":"Adjustments!BE36","v":0},{"$f":"Adjustments!BF36","v":0}]
[{"$f":"ROW()","v":214},"Cathodic protection",null,{"$f":"Adjustments!D37","v":0},{"$f":"Adjustments!E37","v":0},{"$f":"Adjustments!F37","v":0},{"$f":"Adjustments!G37","v":0},{"$f":"Adjustments!H37","v":0},{"$f":"Adjustments!I37","v":0},{"$f":"Adjustments!J37","v":0},{"$f":"Adjustments!K37","v":0},{"$f":"Adjustments!L37","v":0},{"$f":"Adjustments!M37","v":0},{"$f":"Adjustments!N37","v":0},{"$f":"Adjustments!O37","v":0},{"$f":"Adjustments!P37","v":0},{"$f":"Adjustments!Q37","v":0},{"$f":"Adjustments!R37","v":0},{"$f":"Adjustments!S37","v":0},{"$f":"Adjustments!T37","v":0},{"$f":"Adjustments!U37","v":0},{"$f":"Adjustments!V37","v":0},{"$f":"Adjustments!W37","v":0},{"$f":"Adjustments!X37","v":0},{"$f":"Adjustments!Y37","v":0},{"$f":"Adjustments!Z37","v":0},{"$f":"Adjustments!AA37","v":0},{"$f":"Adjustments!AB37","v":0},{"$f":"Adjustments!AC37","v":0},{"$f":"Adjustments!AD37","v":0},{"$f":"Adjustments!AE37","v":0},{"$f":"Adjustments!AF37","v":0},{"$f":"Adjustments!AG37","v":0},{"$f":"Adjustments!AH37","v":0},{"$f":"Adjustments!AI37","v":0},{"$f":"Adjustments!AJ37","v":0},{"$f":"Adjustments!AK37","v":0},{"$f":"Adjustments!AL37","v":0},{"$f":"Adjustments!AM37","v":0},{"$f":"Adjustments!AN37","v":0},{"$f":"Adjustments!AO37","v":0},{"$f":"Adjustments!AP37","v":0},{"$f":"Adjustments!AQ37","v":0},{"$f":"Adjustments!AR37","v":0},{"$f":"Adjustments!AS37","v":0},{"$f":"Adjustments!AT37","v":0},{"$f":"Adjustments!AU37","v":0},{"$f":"Adjustments!AV37","v":0},{"$f":"Adjustments!AW37","v":0},{"$f":"Adjustments!AX37","v":0},{"$f":"Adjustments!AY37","v":0},{"$f":"Adjustments!AZ37","v":0},{"$f":"Adjustments!BA37","v":0},{"$f":"Adjustments!BB37","v":0},{"$f":"Adjustments!BC37","v":0},{"$f":"Adjustments!BD37","v":0},{"$f":"Adjustments!BE37","v":0},{"$f":"Adjustments!BF37","v":0}]
[{"$f":"ROW()","v":215},"Maintenance bases and depots",null,{"$f":"Adjustments!D38","v":0},{"$f":"Adjustments!E38","v":0},{"$f":"Adjustments!F38","v":0},{"$f":"Adjustments!G38","v":0},{"$f":"Adjustments!H38","v":0},{"$f":"Adjustments!I38","v":0},{"$f":"Adjustments!J38","v":0},{"$f":"Adjustments!K38","v":0},{"$f":"Adjustments!L38","v":0},{"$f":"Adjustments!M38","v":0},{"$f":"Adjustments!N38","v":0},{"$f":"Adjustments!O38","v":0},{"$f":"Adjustments!P38","v":0},{"$f":"Adjustments!Q38","v":0},{"$f":"Adjustments!R38","v":0},{"$f":"Adjustments!S38","v":0},{"$f":"Adjustments!T38","v":0},{"$f":"Adjustments!U38","v":0},{"$f":"Adjustments!V38","v":0},{"$f":"Adjustments!W38","v":0},{"$f":"Adjustments!X38","v":0},{"$f":"Adjustments!Y38","v":0},{"$f":"Adjustments!Z38","v":0},{"$f":"Adjustments!AA38","v":0},{"$f":"Adjustments!AB38","v":0},{"$f":"Adjustments!AC38","v":0},{"$f":"Adjustments!AD38","v":0},{"$f":"Adjustments!AE38","v":0},{"$f":"Adjustments!AF38","v":0},{"$f":"Adjustments!AG38","v":0},{"$f":"Adjustments!AH38","v":0},{"$f":"Adjustments!AI38","v":0},{"$f":"Adjustments!AJ38","v":0},{"$f":"Adjustments!AK38","v":0},{"$f":"Adjustments!AL38","v":0},{"$f":"Adjustments!AM38","v":0},{"$f":"Adjustments!AN38","v":0},{"$f":"Adjustments!AO38","v":0},{"$f":"Adjustments!AP38","v":0},{"$f":"Adjustments!AQ38","v":0},{"$f":"Adjustments!AR38","v":0},{"$f":"Adjustments!AS38","v":0},{"$f":"Adjustments!AT38","v":0},{"$f":"Adjustments!AU38","v":0},{"$f":"Adjustments!AV38","v":0},{"$f":"Adjustments!AW38","v":0},{"$f":"Adjustments!AX38","v":0},{"$f":"Adjustments!AY38","v":0},{"$f":"Adjustments!AZ38","v":0},{"$f":"Adjustments!BA38","v":0},{"$f":"Adjustments!BB38","v":0},{"$f":"Adjustments!BC38","v":0},{"$f":"Adjustments!BD38","v":0},{"$f":"Adjustments!BE38","v":0},{"$f":"Adjustments!BF38","v":0}]
[{"$f":"ROW()","v":216},"Other assets",null,{"$f":"Adjustments!D39","v":0},{"$f":"Adjustments!E39","v":0},{"$f":"Adjustments!F39","v":0},{"$f":"Adjustments!G39","v":0},{"$f":"Adjustments!H39","v":0},{"$f":"Adjustments!I39","v":0},{"$f":"Adjustments!J39","v":0},{"$f":"Adjustments!K39","v":0},{"$f":"Adjustments!L39","v":0},{"$f":"Adjustments!M39","v":0},{"$f":"Adjustments!N39","v":0},{"$f":"Adjustments!O39","v":0},{"$f":"Adjustments!P39","v":0},{"$f":"Adjustments!Q39","v":0},{"$f":"Adjustments!R39","v":0},{"$f":"Adjustments!S39","v":0},{"$f":"Adjustments!T39","v":0},{"$f":"Adjustments!U39","v":0},{"$f":"Adjustments!V39","v":0},{"$f":"Adjustments!W39","v":0},{"$f":"Adjustments!X39","v":0},{"$f":"Adjustments!Y39","v":0},{"$f":"Adjustments!Z39","v":0},{"$f":"Adjustments!AA39","v":0},{"$f":"Adjustments!AB39","v":0},{"$f":"Adjustments!AC39","v":0},{"$f":"Adjustments!AD39","v":0},{"$f":"Adjustments!AE39","v":0},{"$f":"Adjustments!AF39","v":0},{"$f":"Adjustments!AG39","v":0},{"$f":"Adjustments!AH39","v":0},{"$f":"Adjustments!AI39","v":0},{"$f":"Adjustments!AJ39","v":0},{"$f":"Adjustments!AK39","v":0},{"$f":"Adjustments!AL39","v":0},{"$f":"Adjustments!AM39","v":0},{"$f":"Adjustments!AN39","v":0},{"$f":"Adjustments!AO39","v":0},{"$f":"Adjustments!AP39","v":0},{"$f":"Adjustments!AQ39","v":0},{"$f":"Adjustments!AR39","v":0},{"$f":"Adjustments!AS39","v":0},{"$f":"Adjustments!AT39","v":0},{"$f":"Adjustments!AU39","v":0},{"$f":"Adjustments!AV39","v":0},{"$f":"Adjustments!AW39","v":0},{"$f":"Adjustments!AX39","v":0},{"$f":"Adjustments!AY39","v":0},{"$f":"Adjustments!AZ39","v":0},{"$f":"Adjustments!BA39","v":0},{"$f":"Adjustments!BB39","v":0},{"$f":"Adjustments!BC39","v":0},{"$f":"Adjustments!BD39","v":0},{"$f":"Adjustments!BE39","v":0},{"$f":"Adjustments!BF39","v":0}]
[{"$f":"ROW()","v":217},"Equity Raising Cost",null,{"$f":"Adjustments!D40","v":0},{"$f":"Adjustments!E40","v":0},{"$f":"Adjustments!F40","v":0},{"$f":"Adjustments!G40","v":0},{"$f":"Adjustments!H40","v":0},{"$f":"Adjustments!I40","v":0},{"$f":"Adjustments!J40","v":0},{"$f":"Adjustments!K40","v":0},{"$f":"Adjustments!L40","v":0},{"$f":"Adjustments!M40","v":0},{"$f":"Adjustments!N40","v":0},{"$f":"Adjustments!O40","v":0},{"$f":"Adjustments!P40","v":0},{"$f":"Adjustments!Q40","v":0},{"$f":"Adjustments!R40","v":0},{"$f":"Adjustments!S40","v":0},{"$f":"Adjustments!T40","v":0},{"$f":"Adjustments!U40","v":0},{"$f":"Adjustments!V40","v":0},{"$f":"Adjustments!W40","v":0},{"$f":"Adjustments!X40","v":0},{"$f":"Adjustments!Y40","v":0},{"$f":"Adjustments!Z40","v":0},{"$f":"Adjustments!AA40","v":0},{"$f":"Adjustments!AB40","v":0},{"$f":"Adjustments!AC40","v":0},{"$f":"Adjustments!AD40","v":0},{"$f":"Adjustments!AE40","v":0},{"$f":"Adjustments!AF40","v":0},{"$f":"Adjustments!AG40","v":0},{"$f":"Adjustments!AH40","v":0},{"$f":"Adjustments!AI40","v":0},{"$f":"Adjustments!AJ40","v":0},{"$f":"Adjustments!AK40","v":0},{"$f":"Adjustments!AL40","v":0},{"$f":"Adjustments!AM40","v":0},{"$f":"Adjustments!AN40","v":0},{"$f":"Adjustments!AO40","v":0},{"$f":"Adjustments!AP40","v":0},{"$f":"Adjustments!AQ40","v":0},{"$f":"Adjustments!AR40","v":0},{"$f":"Adjustments!AS40","v":0},{"$f":"Adjustments!AT40","v":0},{"$f":"Adjustments!AU40","v":0},{"$f":"Adjustments!AV40","v":0},{"$f":"Adjustments!AW40","v":0},{"$f":"Adjustments!AX40","v":0},{"$f":"Adjustments!AY40","v":0},{"$f":"Adjustments!AZ40","v":0},{"$f":"Adjustments!BA40","v":0},{"$f":"Adjustments!BB40","v":0},{"$f":"Adjustments!BC40","v":0},{"$f":"Adjustments!BD40","v":0},{"$f":"Adjustments!BE40","v":0},{"$f":"Adjustments!BF40","v":0}]
[{"$f":"ROW()","v":218},"Non-depreciable assets",null,{"$f":"Adjustments!D41","v":0},{"$f":"Adjustments!E41","v":0},{"$f":"Adjustments!F41","v":0},{"$f":"Adjustments!G41","v":0},{"$f":"Adjustments!H41","v":0},{"$f":"Adjustments!I41","v":0},{"$f":"Adjustments!J41","v":0},{"$f":"Adjustments!K41","v":0},{"$f":"Adjustments!L41","v":0},{"$f":"Adjustments!M41","v":0},{"$f":"Adjustments!N41","v":0},{"$f":"Adjustments!O41","v":0},{"$f":"Adjustments!P41","v":0},{"$f":"Adjustments!Q41","v":0},{"$f":"Adjustments!R41","v":0},{"$f":"Adjustments!S41","v":0},{"$f":"Adjustments!T41","v":0},{"$f":"Adjustments!U41","v":0},{"$f":"Adjustments!V41","v":0},{"$f":"Adjustments!W41","v":0},{"$f":"Adjustments!X41","v":0},{"$f":"Adjustments!Y41","v":0},{"$f":"Adjustments!Z41","v":0},{"$f":"Adjustments!AA41","v":0},{"$f":"Adjustments!AB41","v":0},{"$f":"Adjustments!AC41","v":0},{"$f":"Adjustments!AD41","v":0},{"$f":"Adjustments!AE41","v":0},{"$f":"Adjustments!AF41","v":0},{"$f":"Adjustments!AG41","v":0},{"$f":"Adjustments!AH41","v":0},{"$f":"Adjustments!AI41","v":0},{"$f":"Adjustments!AJ41","v":0},{"$f":"Adjustments!AK41","v":0},{"$f":"Adjustments!AL41","v":0},{"$f":"Adjustments!AM41","v":0},{"$f":"Adjustments!AN41","v":0},{"$f":"Adjustments!AO41","v":0},{"$f":"Adjustments!AP41","v":0},{"$f":"Adjustments!AQ41","v":0},{"$f":"Adjustments!AR41","v":0},{"$f":"Adjustments!AS41","v":0},{"$f":"Adjustments!AT41","v":0},{"$f":"Adjustments!AU41","v":0},{"$f":"Adjustments!AV41","v":0},{"$f":"Adjustments!AW41","v":0},{"$f":"Adjustments!AX41","v":0},{"$f":"Adjustments!AY41","v":0},{"$f":"Adjustments!AZ41","v":0},{"$f":"Adjustments!BA41","v":0},{"$f":"Adjustments!BB41","v":0},{"$f":"Adjustments!BC41","v":0},{"$f":"Adjustments!BD41","v":0},{"$f":"Adjustments!BE41","v":0},{"$f":"Adjustments!BF41","v":0}]
[{"$f":"ROW()","v":219},"Total",null,{"$f":"SUM(D209:D218)","v":0},{"$f":"SUM(E209:E218)","v":0},{"$f":"SUM(F209:F218)","v":0},{"$f":"SUM(G209:G218)","v":0},{"$f":"SUM(H209:H218)","v":0},{"$f":"SUM(I209:I218)","v":0},{"$f":"SUM(J209:J218)","v":0},{"$f":"SUM(K209:K218)","v":0},{"$f":"SUM(L209:L218)","v":0},{"$f":"SUM(M209:M218)","v":0},{"$f":"SUM(N209:N218)","v":0},{"$f":"SUM(O209:O218)","v":0},{"$f":"SUM(P209:P218)","v":0},{"$f":"SUM(Q209:Q218)","v":0},{"$f":"SUM(R209:R218)","v":0},{"$f":"SUM(S209:S218)","v":0},{"$f":"SUM(T209:T218)","v":0},{"$f":"SUM(U209:U218)","v":0},{"$f":"SUM(V209:V218)","v":0},{"$f":"SUM(W209:W218)","v":0},{"$f":"SUM(X209:X218)","v":0},{"$f":"SUM(Y209:Y218)","v":0},{"$f":"SUM(Z209:Z218)","v":0},{"$f":"SUM(AA209:AA218)","v":0},{"$f":"SUM(AB209:AB218)","v":0},{"$f":"SUM(AC209:AC218)","v":0},{"$f":"SUM(AD209:AD218)","v":0},{"$f":"SUM(AE209:AE218)","v":0},{"$f":"SUM(AF209:AF218)","v":0},{"$f":"SUM(AG209:AG218)","v":0},{"$f":"SUM(AH209:AH218)","v":0},{"$f":"SUM(AI209:AI218)","v":0},{"$f":"SUM(AJ209:AJ218)","v":0},{"$f":"SUM(AK209:AK218)","v":0},{"$f":"SUM(AL209:AL218)","v":0},{"$f":"SUM(AM209:AM218)","v":0},{"$f":"SUM(AN209:AN218)","v":0},{"$f":"SUM(AO209:AO218)","v":0},{"$f":"SUM(AP209:AP218)","v":0},{"$f":"SUM(AQ209:AQ218)","v":0},{"$f":"SUM(AR209:AR218)","v":0},{"$f":"SUM(AS209:AS218)","v":0},{"$f":"SUM(AT209:AT218)","v":0},{"$f":"SUM(AU209:AU218)","v":0},{"$f":"SUM(AV209:AV218)","v":0},{"$f":"SUM(AW209:AW218)","v":0},{"$f":"SUM(AX209:AX218)","v":0},{"$f":"SUM(AY209:AY218)","v":0},{"$f":"SUM(AZ209:AZ218)","v":0},{"$f":"SUM(BA209:BA218)","v":0},{"$f":"SUM(BB209:BB218)","v":0},{"$f":"SUM(BC209:BC218)","v":0},{"$f":"SUM(BD209:BD218)","v":0},{"$f":"SUM(BE209:BE218)","v":0},{"$f":"SUM(BF209:BF218)","v":0}]
[{"$f":"ROW()","v":220},{"$f":"\"Total Capex Closing Asset Values ($m)\"","v":"Total Capex Closing Asset Values ($m)"},null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014","$ 31/12/2014"]
[{"$f":"ROW()","v":221},"Pipeline and laterals",null,{"$f":"D161+D173-D185+D209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30112483999999995,0.30137969999999997,0.30183601999999998,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.30150601999999999,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.58771978000000002,0.59127087,0.60129288000000003,0.66206155,0.66350646999999996,0.66492956999999997,{"$f":"AP161+AP173-AP185+AP209","v":0.67349242999999992},{"$f":"AQ161+AQ173-AQ185+AQ197+AQ209","v":0.67453779000000003},{"$f":"AR161+AR173-AR185+AR209","v":0.58148216809161801},{"$f":"AS161+AS173-AS185+AS209","v":0.57136354618323604},0.56124492427485406,0.5767593023664721,{"$f":"AV161+AV173-AV185+AV209","v":0.56664068045809013},{"$f":"AW161+AW173-AW185+AW209","v":2.5131673709352746},2.969132474534824,3.1793710368730461,3.1723942164272416,3.1002605585955982,{"$f":"BB161+BB173-BB185+BB209","v":3.2648915911545022},3.2136378826612337,{"$f":"BD161+BD173-BD185+BD209","v":3.1623841741679652},3.1111304656746968,{"$f":"BF161+BF173-BF185+BF209","v":3.0598767571814283}]
[{"$f":"ROW()","v":222},"Main line valve and scraper stations",null,{"$f":"D162+D174-D186+D210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,2.8259409999999999E-2,2.8259409999999999E-2,2.8259409999999999E-2,{"$f":"AR162+AR174-AR186+AR210","v":2.7685732282725733E-2},2.5792054565451469E-2,2.3898376848177205E-2,2.200469913090294E-2,{"$f":"AV162+AV174-AV186+AV210","v":2.0111021413628676E-2},{"$f":"AW162+AW174-AW186+AW210","v":0.14042778758096927},0.14136388785964035,0.12970495456263434,0.11804602126562831,0.10638708796862228,{"$f":"BB162+BB174-BB186+BB210","v":0.13490834571057686},0.13182058933752433,{"$f":"BD162+BD174-BD186+BD210","v":0.1287328329644718},0.12564507659141927,{"$f":"BF162+BF174-BF186+BF210","v":0.12255732021836675}]
[{"$f":"ROW()","v":223},"Compressor stations",null,{"$f":"D163+D175-D187+D211","v":0.72660780749999998},1.4471605499375,2.1616582273125,2.8701008396250001,4.8625587218749997,6.8382109529374997,8.7970575328125005,10.739098461500001,10.810018864000002,10.879586239270836,10.947800587312502,11.014661908125001,13.368121726708335,15.701162255354168,18.013783494062501,20.305985442833332,21.145672244166665,21.976873887708333,22.799590373458333,23.613821701416665,23.638034726583331,23.791111122985146,23.643379270622109,23.465678379494221,23.288685479601483,23.402889483241328,23.507697790413758,23.474093531118772,23.321583235356371,23.250905423741116,23.047998926273014,22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,21.406827226071311,{"$f":"AR163+AR175-AR187+AR211","v":20.848616025479913},19.858219861257989,18.85535624891309,18.153283987883988,{"$f":"AV163+AV175-AV187+AV211","v":17.635773947237173},{"$f":"AW163+AW175-AW187+AW211","v":17.736425788403729},16.635481649331211,16.488234298664395,15.688544082331116,15.462907235598623,{"$f":"BB163+BB175-BB187+BB211","v":15.16419354041947},14.24864844961732,{"$f":"BD163+BD175-BD187+BD211","v":13.59659519953804},12.547412968083208,{"$f":"BF163+BF175-BF187+BF211","v":11.962426902370517}]
[{"$f":"ROW()","v":224},"Receipt and delivery point facilities",null,{"$f":"D164+D176-D188+D212","v":4.0059059999999994E-2},7.9784294499999991E-2,0.11917570349999998,0.158233287,0.18118407749999998,0.20393248389583332,0.22647850618749998,0.248822144375,0.26145803345833329,0.27397074981249991,0.28636029343749991,0.29862666433333324,0.31336647749999991,0.3279614794791666,0.34241167027083325,0.35671704987499991,0.3619450257916666,0.36710262879166661,0.37218985887499995,0.37720671604166661,0.37370845029166661,0.3702101845416666,0.36671191879166659,0.38076732304166661,0.39095048729166659,0.50999768154166658,0.62490109579166653,0.74716429004166651,1.1397392242916664,1.2207717885416665,1.2174021927916665,1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,1.1891369410416663,{"$f":"AR164+AR176-AR188+AR212","v":1.1425148334152111},1.0929691380300153,1.0415118418941272,1.1236418984969019,{"$f":"AV164+AV176-AV188+AV212","v":1.2526206625419998},{"$f":"AW164+AW176-AW188+AW212","v":1.7006217034820632},1.2239569502299301,1.1555219507126369,1.2585207396691733,1.2872721275482102,{"$f":"BB164+BB176-BB188+BB212","v":1.7860061963397174},2.3044236031509633,{"$f":"BD164+BD176-BD188+BD212","v":2.2756055183423469},2.1624110611828646,{"$f":"BF164+BF176-BF188+BF212","v":2.0492166040233823}]
[{"$f":"ROW()","v":225},"SCADA and communications",null,{"$f":"D165+D177-D189+D213","v":6.9851149999999992E-3},1.3853811416666665E-2,2.0606089249999997E-2,2.7241948499999998E-2,2.8071861666666666E-2,2.8880181708333334E-2,2.9666908625000002E-2,3.0432042416666669E-2,4.3854603083333332E-2,5.7044253624999999E-2,7.0000994041666667E-2,8.2724824333333336E-2,9.8587954500000005E-2,0.11416197104166667,0.12944687395833335,0.14444266325000002,0.25169697641666672,0.35711971533333337,0.46071088000000004,0.56247047041666665,0.57750570158333325,0.57284731828651148,0.56333253052620125,0.5526279283024027,0.59296688161511568,0.77867444826116206,0.93495519824054174,0.93363943155325479,0.95530617819930119,0.99405056817868087,0.97607727149139389,0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,2.1257907652675958,{"$f":"AR165+AR177-AR189+AR213","v":1.8837201766142337},1.7939997264162899,1.7642901852041546,1.4273603209512826,{"$f":"AV165+AV177-AV189+AV213","v":1.8562290745149088},{"$f":"AW165+AW177-AW189+AW213","v":2.9377248503253397},3.5608559133168396,3.243719940823377,2.9797277215009679,2.7218025764788143,{"$f":"BB165+BB177-BB189+BB213","v":2.4730582908607239},2.079523807089199,{"$f":"BD165+BD177-BD189+BD213","v":1.7531169165905318},1.6826106053311904,{"$f":"BF165+BF177-BF189+BF213","v":1.4969778134684435}]
[{"$f":"ROW()","v":226},"Cathodic protection",null,{"$f":"D166+D178-D190+D214","v":0},0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,7.8287125000000013E-3,1.1644387500000001E-2,1.5394275000000002E-2,1.5131125000000002E-2,1.4867975000000002E-2,1.4604825000000002E-2,1.4341675000000002E-2,1.4375525000000002E-2,1.4112375000000002E-2,1.3849225000000001E-2,1.3586075000000001E-2,1.3322925000000001E-2,1.3059775000000001E-2,2.1046625000000003E-2,2.0783475000000003E-2,2.0520325000000002E-2,2.0257175000000002E-2,1.9994025000000002E-2,1.9730875000000002E-2,1.9467725000000002E-2,8.4890544999999998E-2,8.6502894999999996E-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,1.7298093750000001,{"$f":"AR166+AR178-AR190+AR214","v":1.6108984038804295},1.4038920587722479,1.1063990819552263,0.80649092842460002,{"$f":"AV166+AV178-AV190+AV214","v":0.50404291175410421},{"$f":"AW166+AW178-AW190+AW214","v":1.0693244916985765},0.93599641220431717,0.80007636874429611,0.66212052889082962,0.59700098815841396,{"$f":"BB166+BB178-BB190+BB214","v":0.51349704831927889},0.38613591341254971,{"$f":"BD166+BD178-BD190+BD214","v":0.25930183471394874},0.13499061581504013,{"$f":"BF166+BF178-BF190+BF214","v":5.1542770977805435E-2}]
[{"$f":"ROW()","v":227},"Maintenance bases and depots",null,{"$f":"D167+D179-D191+D215","v":1.8229499999999998E-3},3.6367852499999995E-3,5.4415057499999989E-3,7.2371114999999989E-3,8.2676974999999989E-3,9.292948274999999E-3,1.0312863824999999E-2,1.1327444149999999E-2,1.1819644249999999E-2,1.2309094349999999E-2,1.279579445E-2,1.327974455E-2,1.3210944650000001E-2,1.3142144750000001E-2,1.3073344850000002E-2,1.3004544950000002E-2,1.2935745050000003E-2,1.2866945150000003E-2,1.2798145250000004E-2,1.2729345350000004E-2,1.2660545450000005E-2,1.2591745550000005E-2,1.2522945650000006E-2,1.5073145750000006E-2,1.5004345850000007E-2,4.9772845950000019E-2,4.970404605000002E-2,4.963524615000002E-2,4.9566446250000021E-2,4.9497646350000021E-2,5.9894706450000022E-2,6.1486906550000026E-2,6.1418106650000026E-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,0.22448985735000002,{"$f":"AR167+AR179-AR191+AR215","v":0.28808366930817786},0.28296878020425797,0.277395106920172,1.3273383982933653,{"$f":"AV167+AV179-AV191+AV215","v":1.3382860200807827},{"$f":"AW167+AW179-AW191+AW215","v":1.3966768585424745},1.3635096953296086,1.3303425321167428,1.3161753689038769,1.592052439498278,{"$f":"BB167+BB179-BB191+BB215","v":3.6981616624522591},3.7942378559422401,{"$f":"BD167+BD179-BD191+BD215","v":3.7118479210512678},3.6294579861602956,{"$f":"BF167+BF179-BF191+BF215","v":3.5470680512693233}]
[{"$f":"ROW()","v":228},"Other assets",null,{"$f":"D168+D180-D192+D216","v":0.13555803250000001},0.2677271141875,0.39650724506250001,0.52189842512499995,0.56286420437499984,0.60246694406249979,0.64070664418749979,0.67758330474999984,0.74675125074999993,0.81371479906249999,0.87847394968750003,0.94102870262500005,0.95890256537500007,0.97563394275000015,0.99122283475000006,1.0056692413750001,1.3715721976250002,1.7275176926250002,2.0735057263750001,2.409536298875,2.418492750125,2.534057439364787,2.5243817865943612,2.5196966818137225,2.5703769050228709,2.5511940276342657,2.499431789647907,2.439469321063795,2.4078831818819295,2.4621375002586188,2.5364477061938633,2.4119554196876622,2.3158648207400159,2.3075096917923696,2.2084214128447233,2.0599328738970768,2.1443908549494308,2.0820721960017847,1.9806626170541384,2.0925586721691252,{"$f":"AR168+AR180-AR192+AR216","v":1.729145519245282},1.0435070589076083,0.1546611135983913,-0.27819787867440549,-1.2364082773536818,0.84815248618655903,0.95461230227700034,0.87362192994049737,0.81638960560451412,0.88845652989447232,0.83893525856284212,0.6857442449162523,0.53769734179633377,0.39034550975731996,0.28991421666318412]
[{"$f":"ROW()","v":229},"Equity Raising Cost",null,{"$f":"D169+D181-D193+D217","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,{"$f":"AR169+AR181-AR193+AR217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":230},"Non-depreciable assets",null,{"$f":"D170+D182-D194+D218","v":0.36669321899785023},0.36669321899785023,0.34687398913043488,0.34687398913043488,1.1221502211956524,1.0938114722945533,1.0660887831521739,1.0660887831521739,0.43869524369565216,0.41786698905279485,0.39749152255434783,0.39749152255434783,1.8568202911956515,1.8204082448220262,1.7847877646739132,1.7847877646739132,1.0767662054458405,1.0767662054458405,1.049228790943121,1.049228790943121,0.97932407119565212,0.95255484042642147,0.926367549456522,0.926367549456522,1.312449071195652,1.2820191261407072,1.2522507016304347,1.2522507016304347,1.316824071195652,1.28634604921763,1.2565305929347823,1.2565305929347823,1.0743268184483994,1.0743268184483994,1.0468159190217392,1.0468159190217392,1.301574071195652,1.2712636316352124,1.241612114673913,{"$f":"AQ170+AQ182-AQ194+AQ206+AQ218","v":1.241612114673913},{"$f":"AR170+AR182-AR194+AR218","v":1.241612114673913},1.241612114673913,1.241612114673913,1.241612114673913,{"$f":"AV170+AV182-AV194+AV218","v":1.241612114673913},{"$f":"AW170+AW182-AW194+AW218","v":1.2967925754774814},1.2393307272916456,1.1826957497775157,1.126875744342734,1.0785561482166266,{"$f":"BB170+BB182-BB194+BB218","v":1.0308472262911648},0.98374126072495094,{"$f":"BD170+BD182-BD194+BD218","v":0.93723063121644645},0.8913078137712398,{"$f":"BF170+BF182-BF194+BF218","v":0.84596537948489892}]
[{"$f":"ROW()","v":231},"Total",null,{"$f":"SUM(D221:D230)","v":1.2777261839978502},{"$f":"SUM(E221:E230)","v":2.1788557742895169},3.0502627600054346,3.9315856008804344,6.7650967841123189,8.7765949831737196,10.770311238789674,12.773352180343842,12.312597639237321,12.454492125173632,12.592923141483517,12.747813366521015,16.612957209928986,18.960298750697028,21.286370370065583,23.626000981957247,24.235719519495838,25.533115050054175,26.782628599901454,28.03933499804312,28.315226610228983,28.548864726154534,28.35238124664086,28.175303102858539,28.485262115576788,28.889113407769127,29.191493266774309,29.218542016557922,29.51292868217492,29.871685931287718,29.702065201134719,29.34421728230361,28.748495904025148,28.835285960233076,28.752476967014346,28.926549843222272,29.609695401604114,30.4064845282516,30.126912807498226,30.713022151573611,29.353758642991508,27.314324339011005,25.026368994282102,24.400293771547023,23.178908155320922,29.639313912632467,29.024240012375014,28.383288762215138,27.138794028936083,26.834695691957659,28.904499160110532,27.827913606852231,26.362512370381353,24.675312102367279,23.425545815657351]
[{"$f":"ROW()","v":232},{"$f":"\"Capex Accounts ($m)\"","v":"Capex Accounts ($m)"}]
[{"$f":"ROW()","v":233},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD",{"$f":"\"$ \"&TEXT(Inputs!AZ$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BA$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BB$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BC$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BD$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BE$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BF$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BG$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BH$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"},{"$f":"\"$ \"&TEXT(Inputs!BI$96,\"dd/mm/yyyy\")","v":"$ 31/12/2018"}]
[{"$f":"ROW()","v":234},"2000-03-31"]
[{"$f":"ROW()","v":235},"Life (years)"]
[{"$f":"ROW()","v":236},"Pipeline and laterals",null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(E236-0.25,0)","v":69.75},{"$f":"MAX(F236-0.25,0)","v":69.5},69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,60.25,{"$f":"MAX(AR236-1,0)","v":59.25},{"$f":"MAX(AS236-1,0)","v":58.25},57.25,56.25,55.25,54.25,53.25,52.25,51.25,50.25,49.25,48.25,47.25,46.25]
[{"$f":"ROW()","v":237},"Main line valve and scraper stations",null,null,{"$f":"MainAL","v":50},{"$f":"MAX(E237-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,{"$f":"MAX(AR237-1,0)","v":39.25},38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25,26.25]
[{"$f":"ROW()","v":238},"Compressor stations",null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25]
[{"$f":"ROW()","v":239},"Receipt and delivery point facilities",null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25]
[{"$f":"ROW()","v":240},"SCADA and communications",null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},"Cathodic protection",null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":242},"Maintenance bases and depots",null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25,26.25]
[{"$f":"ROW()","v":243},"Other assets",null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,{"$f":"MAX(J243-0.25,0)","v":8.5},8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},"Equity Raising Cost"]
[{"$f":"ROW()","v":245},"Non-depreciable assets"]
[{"$f":"ROW()","v":246}]
[{"$f":"ROW()","v":247},"Opening Asset Values"]
[{"$f":"ROW()","v":248},"Pipeline and laterals",null,null,{"$f":"D284","v":0},{"$f":"E284","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,{"$f":"AV284*AW$15","v":0},0,0,0,0,0,{"$f":"BB284","v":0},0,0,0]
[{"$f":"ROW()","v":249},"Main line valve and scraper stations",null,null,{"$f":"D285","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]
[{"$f":"ROW()","v":250},"Compressor stations",null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.38577423881520817,0.36010823601508291,0.33444223321495764,0.30877623041483238,0.28311022761470711,0.25744422481458185,0.23232771507657385,0.20721120533856585,0.18209469560055785,0.15697818586254988]
[{"$f":"ROW()","v":251},"Receipt and delivery point facilities",null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.7039865499999937E-2,2.5704563499999937E-2,2.4369261499999937E-2,2.3033959499999937E-2,2.1698657499999937E-2,2.1268355803006796E-2,1.9853347685122816E-2,1.8438339567238837E-2,1.7023331449354858E-2,1.5608323331470879E-2,1.41933152135869E-2,1.2808601534212568E-2,1.1423887854838236E-2,1.0039174175463903E-2,8.6544604960895714E-3]
[{"$f":"ROW()","v":252},"SCADA and communications",null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333379E-3,3.4925575000000048E-3,3.3761389166666713E-3,3.2597203333333382E-3,3.1433017500000051E-3,3.026883166666672E-3,2.9104645833333389E-3,2.7940460000000053E-3,2.6776274166666718E-3,2.5612088333333387E-3,2.4447902500000056E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,9.0590954194419377E-19,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":253},"Cathodic protection",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":254},"Maintenance bases and depots",null,null,1.8229499999999998E-3,1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4857042500000001E-3,1.4765895000000001E-3,1.4674747500000001E-3,1.4310157500000001E-3,1.3945567500000002E-3,1.3580977500000002E-3,1.3216387500000002E-3,1.342296469450696E-3,1.3036611787299959E-3,1.2650258880092958E-3,1.2263905972885957E-3,1.1877553065678956E-3,1.1491200158471955E-3,1.1111325773067923E-3,1.0731451387663892E-3,1.035157700225986E-3,9.9717026168558284E-4]
[{"$f":"ROW()","v":255},"Other assets",null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,3.3889508125000134E-3,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.8989105342214201E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},"Equity Raising Cost",null,null,{"$f":"D292","v":0},{"$f":"E292","v":0},{"$f":"F292","v":0},{"$f":"G292","v":0},{"$f":"H292","v":0},{"$f":"I292","v":0},{"$f":"J292","v":0},{"$f":"K292","v":0},{"$f":"L292","v":0},{"$f":"M292","v":0},{"$f":"N292","v":0},{"$f":"O292","v":0},{"$f":"P292","v":0},{"$f":"Q292","v":0},{"$f":"R292","v":0},{"$f":"S292","v":0},{"$f":"T292","v":0},{"$f":"U292","v":0},{"$f":"V292","v":0},{"$f":"W292","v":0},{"$f":"X292","v":0},{"$f":"Y292","v":0},{"$f":"Z292","v":0},{"$f":"AA292","v":0},{"$f":"AB292","v":0},{"$f":"AC292","v":0},{"$f":"AD292","v":0},{"$f":"AE292","v":0},{"$f":"AF292","v":0},{"$f":"AG292","v":0},{"$f":"AH292","v":0},{"$f":"AI292","v":0},{"$f":"AJ292","v":0},{"$f":"AK292","v":0},{"$f":"AL292","v":0},{"$f":"AM292","v":0},{"$f":"AN292","v":0},{"$f":"AO292","v":0},{"$f":"AP292","v":0},{"$f":"AQ292","v":0},{"$f":"AR292","v":0},{"$f":"AS292","v":0},{"$f":"AT292","v":0},{"$f":"AU292","v":0},0,{"$f":"AW292","v":0},{"$f":"AX292","v":0},{"$f":"AY292","v":0},{"$f":"AZ292","v":0},{"$f":"BA292","v":0},{"$f":"BB292","v":0},{"$f":"BC292","v":0},{"$f":"BD292","v":0},{"$f":"BE292","v":0}]
[{"$f":"ROW()","v":257},"Non-depreciable assets",null,null,{"$f":"D293","v":0.36669321899785023},{"$f":"E293","v":0.36669321899785023},{"$f":"F293","v":0.36669321899785023},{"$f":"G293","v":0.36669321899785023},{"$f":"H293","v":0.36669321899785023},{"$f":"I293","v":0.36669321899785023},{"$f":"J293","v":0.36669321899785023},{"$f":"K293","v":0.36669321899785023},{"$f":"L293","v":0.36669321899785023},{"$f":"M293","v":0.36669321899785023},{"$f":"N293","v":0.36669321899785023},{"$f":"O293","v":0.36669321899785023},{"$f":"P293","v":0.36669321899785023},{"$f":"Q293","v":0.36669321899785023},{"$f":"R293","v":0.36669321899785023},{"$f":"S293","v":0.36669321899785023},{"$f":"T293","v":0.36669321899785023},{"$f":"U293","v":0.36669321899785023},{"$f":"V293","v":0.36669321899785023},{"$f":"W293","v":0.36669321899785023},{"$f":"X293","v":0.36669321899785023},{"$f":"Y293","v":0.36669321899785023},{"$f":"Z293","v":0.36669321899785023},{"$f":"AA293","v":0.36669321899785023},{"$f":"AB293","v":0.36669321899785023},{"$f":"AC293","v":0.36669321899785023},{"$f":"AD293","v":0.36669321899785023},{"$f":"AE293","v":0.36669321899785023},{"$f":"AF293","v":0.36669321899785023},{"$f":"AG293","v":0.36669321899785023},{"$f":"AH293","v":0.36669321899785023},{"$f":"AI293","v":0.36669321899785023},{"$f":"AJ293","v":0.36669321899785023},{"$f":"AK293","v":0.36669321899785023},{"$f":"AL293","v":0.36669321899785023},{"$f":"AM293","v":0.36669321899785023},{"$f":"AN293","v":0.36669321899785023},{"$f":"AO293","v":0.36669321899785023},{"$f":"AP293","v":0.36669321899785023},{"$f":"AQ293","v":0.36669321899785023},{"$f":"AR293","v":0.36669321899785023},{"$f":"AS293","v":0.36669321899785023},{"$f":"AT293","v":0.36669321899785023},{"$f":"AU293","v":0.36669321899785023},{"$f":"AV293*AW$15","v":0.3829900161688084},{"$f":"AW293","v":0.3829900161688084},{"$f":"AX293","v":0.3829900161688084},{"$f":"AY293","v":0.3829900161688084},{"$f":"AZ293","v":0.3829900161688084},{"$f":"BA293","v":0.3829900161688084},{"$f":"BB293","v":0.3829900161688084},{"$f":"BC293","v":0.3829900161688084},{"$f":"BD293","v":0.3829900161688084},{"$f":"BE293","v":0.3829900161688084}]
[{"$f":"ROW()","v":258},"Total",null,{"$f":"SUM(D248:D257)","v":0},{"$f":"SUM(E248:E257)","v":1.2777261839978502},{"$f":"SUM(F248:F257)","v":1.267822809289517},{"$f":"SUM(G248:G257)","v":1.2579194345811837},{"$f":"SUM(H248:H257)","v":1.2480160598728502},{"$f":"SUM(I248:I257)","v":1.2381126851645168},{"$f":"SUM(J248:J257)","v":1.2282093104561835},{"$f":"SUM(K248:K257)","v":1.2183059357478503},{"$f":"SUM(L248:L257)","v":1.208402561039517},{"$f":"SUM(M248:M257)","v":1.1984991863311838},{"$f":"SUM(N248:N257)","v":1.1885958116228506},{"$f":"SUM(O248:O257)","v":1.1786924369145171},{"$f":"SUM(P248:P257)","v":1.1687890622061836},{"$f":"SUM(Q248:Q257)","v":1.1588856874978504},{"$f":"SUM(R248:R257)","v":1.1489823127895171},{"$f":"SUM(S248:S257)","v":1.1390789380811839},{"$f":"SUM(T248:T257)","v":1.1291755633728506},{"$f":"SUM(U248:U257)","v":1.1192721886645174},{"$f":"SUM(V248:V257)","v":1.1093688139561839},{"$f":"SUM(W248:W257)","v":1.0994654392478505},{"$f":"SUM(X248:X257)","v":1.0895620645395172},{"$f":"SUM(Y248:Y257)","v":1.079658689831184},{"$f":"SUM(Z248:Z257)","v":1.0697553151228507},{"$f":"SUM(AA248:AA257)","v":1.0598519404145175},{"$f":"SUM(AB248:AB257)","v":1.0499485657061842},{"$f":"SUM(AC248:AC257)","v":1.0400451909978505},{"$f":"SUM(AD248:AD257)","v":1.0301418162895173},{"$f":"SUM(AE248:AE257)","v":1.020238441581184},{"$f":"SUM(AF248:AF257)","v":1.0103350668728508},{"$f":"SUM(AG248:AG257)","v":1.0004316921645175},{"$f":"SUM(AH248:AH257)","v":0.99052831745618419},{"$f":"SUM(AI248:AI257)","v":0.98062494274785095},{"$f":"SUM(AJ248:AJ257)","v":0.97072156803951748},{"$f":"SUM(AK248:AK257)","v":0.96081819333118423},{"$f":"SUM(AL248:AL257)","v":0.95091481862285088},{"$f":"SUM(AM248:AM257)","v":0.94101144391451763},{"$f":"SUM(AN248:AN257)","v":0.93110806920618439},{"$f":"SUM(AO248:AO257)","v":0.92120469449785114},{"$f":"SUM(AP248:AP257)","v":0.91130131978951778},{"$f":"SUM(AQ248:AQ257)","v":0.90139794508118443},{"$f":"SUM(AR248:AR257)","v":0.89149457037285107},{"$f":"SUM(AS248:AS257)","v":0.86006880806035113},{"$f":"SUM(AT248:AT257)","v":0.83447678681035109},{"$f":"SUM(AU248:AU257)","v":0.80888476556035105},{"$f":"SUM(AV248:AV257)","v":0.78329274431035112},{"$f":"SUM(AW248:AW257)","v":0.79137490725647419},{"$f":"SUM(AX248:AX257)","v":0.76425526104774411},{"$f":"SUM(AY248:AY257)","v":0.73713561483901424},{"$f":"SUM(AZ248:AZ257)","v":0.71001596863028427},{"$f":"SUM(BA248:BA257)","v":0.68289632242155429},{"$f":"SUM(BB248:BB257)","v":0.65577667621282432},{"$f":"SUM(BC248:BC257)","v":0.62923746535690162},{"$f":"SUM(BD248:BD257)","v":0.60269825450097891},{"$f":"SUM(BE248:BE257)","v":0.5761590436450561},{"$f":"SUM(BF248:BF257)","v":0.5496198327891334}]
[{"$f":"ROW()","v":259},"Capex"]
[{"$f":"ROW()","v":260},"Pipeline and laterals",null,{"$f":"D$173","v":0}]
[{"$f":"ROW()","v":261},"Main line valve and scraper stations",null,{"$f":"D$174","v":0}]
[{"$f":"ROW()","v":262},"Compressor stations",null,{"$f":"D$175","v":0.72660780749999998}]
[{"$f":"ROW()","v":263},"Receipt and delivery point facilities",null,{"$f":"D$176","v":4.0059059999999994E-2}]
[{"$f":"ROW()","v":264},"SCADA and communications",null,{"$f":"D$177","v":6.9851149999999992E-3}]
[{"$f":"ROW()","v":265},"Cathodic protection",null,{"$f":"D$178","v":0}]
[{"$f":"ROW()","v":266},"Maintenance bases and depots",null,{"$f":"D$179","v":1.8229499999999998E-3}]
[{"$f":"ROW()","v":267},"Other assets",null,{"$f":"D$180","v":0.13555803250000001}]
[{"$f":"ROW()","v":268},"Equity Raising Cost",null,{"$f":"D$181","v":0}]
[{"$f":"ROW()","v":269},"Non-depreciable assets",null,{"$f":"D$182","v":0.36669321899785023}]
[{"$f":"ROW()","v":270},"Total",null,{"$f":"SUM(D260:D269)","v":1.2777261839978502},{"$f":"SUM(E260:E269)","v":0},{"$f":"SUM(F260:F269)","v":0},{"$f":"SUM(G260:G269)","v":0},{"$f":"SUM(H260:H269)","v":0},{"$f":"SUM(I260:I269)","v":0},{"$f":"SUM(J260:J269)","v":0},{"$f":"SUM(K260:K269)","v":0},{"$f":"SUM(L260:L269)","v":0},{"$f":"SUM(M260:M269)","v":0},{"$f":"SUM(N260:N269)","v":0},{"$f":"SUM(O260:O269)","v":0},{"$f":"SUM(P260:P269)","v":0},{"$f":"SUM(Q260:Q269)","v":0},{"$f":"SUM(R260:R269)","v":0},{"$f":"SUM(S260:S269)","v":0},{"$f":"SUM(T260:T269)","v":0},{"$f":"SUM(U260:U269)","v":0},{"$f":"SUM(V260:V269)","v":0},{"$f":"SUM(W260:W269)","v":0},{"$f":"SUM(X260:X269)","v":0},{"$f":"SUM(Y260:Y269)","v":0},{"$f":"SUM(Z260:Z269)","v":0},{"$f":"SUM(AA260:AA269)","v":0},{"$f":"SUM(AB260:AB269)","v":0},{"$f":"SUM(AC260:AC269)","v":0},{"$f":"SUM(AD260:AD269)","v":0},{"$f":"SUM(AE260:AE269)","v":0},{"$f":"SUM(AF260:AF269)","v":0},{"$f":"SUM(AG260:AG269)","v":0},{"$f":"SUM(AH260:AH269)","v":0},{"$f":"SUM(AI260:AI269)","v":0},{"$f":"SUM(AJ260:AJ269)","v":0},{"$f":"SUM(AK260:AK269)","v":0},{"$f":"SUM(AL260:AL269)","v":0},{"$f":"SUM(AM260:AM269)","v":0},{"$f":"SUM(AN260:AN269)","v":0},{"$f":"SUM(AO260:AO269)","v":0},{"$f":"SUM(AP260:AP269)","v":0},{"$f":"SUM(AQ260:AQ269)","v":0},{"$f":"SUM(AR260:AR269)","v":0},{"$f":"SUM(AS260:AS269)","v":0},{"$f":"SUM(AT260:AT269)","v":0},{"$f":"SUM(AU260:AU269)","v":0},{"$f":"SUM(AV260:AV269)","v":0},{"$f":"SUM(AW260:AW269)","v":0},{"$f":"SUM(AX260:AX269)","v":0},{"$f":"SUM(AY260:AY269)","v":0},{"$f":"SUM(AZ260:AZ269)","v":0},{"$f":"SUM(BA260:BA269)","v":0},{"$f":"SUM(BB260:BB269)","v":0},{"$f":"SUM(BC260:BC269)","v":0},{"$f":"SUM(BD260:BD269)","v":0},{"$f":"SUM(BE260:BE269)","v":0},{"$f":"SUM(BF260:BF269)","v":0}]
[{"$f":"ROW()","v":271},"Depreciation"]
[{"$f":"ROW()","v":272},"Pipeline and laterals",null,null,{"$f":"E248/E236","v":0},{"$f":"Inputs!I125*F$12","v":0},{"$f":"Inputs!J125*G$12","v":0},{"$f":"Inputs!K125*H$12","v":0},{"$f":"Inputs!L125*I$12","v":0},{"$f":"Inputs!M125*J$12","v":0},{"$f":"Inputs!N125*K$12","v":0},{"$f":"Inputs!O125*L$12","v":0},{"$f":"Inputs!P125*M$12","v":0},{"$f":"Inputs!Q125*N$12","v":0},{"$f":"Inputs!R125*O$12","v":0},{"$f":"Inputs!S125*P$12","v":0},{"$f":"Inputs!T125*Q$12","v":0},{"$f":"Inputs!U125*R$12","v":0},{"$f":"Inputs!V125*S$12","v":0},{"$f":"Inputs!W125*T$12","v":0},{"$f":"Inputs!X125*U$12","v":0},{"$f":"Inputs!Y125*V$12","v":0},{"$f":"Inputs!Z125*W$12","v":0},{"$f":"Inputs!AA125*X$12","v":0},{"$f":"Inputs!AB125*Y$12","v":0},{"$f":"Inputs!AC125*Z$12","v":0},{"$f":"Inputs!AD125*AA$12","v":0},{"$f":"Inputs!AE125*AB$12","v":0},{"$f":"Inputs!AF125*AC$12","v":0},{"$f":"Inputs!AG125*AD$12","v":0},{"$f":"Inputs!AH125*AE$12","v":0},{"$f":"Inputs!AI125*AF$12","v":0},{"$f":"Inputs!AJ125*AG$12","v":0},{"$f":"Inputs!AK125*AH$12","v":0},{"$f":"Inputs!AL125*AI$12","v":0},{"$f":"Inputs!AM125*AJ$12","v":0},{"$f":"Inputs!AN125*AK$12","v":0},{"$f":"Inputs!AO125*AL$12","v":0},{"$f":"Inputs!AP125*AM$12","v":0},{"$f":"Inputs!AQ125*AN$12","v":0},{"$f":"Inputs!AR125*AO$12","v":0},{"$f":"Inputs!AS125*AP$12","v":0},{"$f":"Inputs!AT125*AQ$12","v":0},{"$f":"Inputs!AU125*AR$12","v":0},{"$f":"Inputs!AV125*AS$12","v":0},{"$f":"Inputs!AW125*AT$12","v":0},{"$f":"Inputs!AX125*AU$12","v":0},{"$f":"Inputs!AY125*AV$12","v":0},{"$f":"Inputs!AZ727*AW$12","v":0},{"$f":"Inputs!BA727*AX$12","v":0},{"$f":"Inputs!BB727*AY$12","v":0},{"$f":"Inputs!BC727*AZ$12","v":0},{"$f":"Inputs!BD727*BA$12","v":0},{"$f":"IF(BB236>1,BB248/BB236,BB248)*BB$12","v":0},0,{"$f":"IF(BD236>1,BD248/BD236,BD248)*BD$12","v":0},0,{"$f":"IF(BF236>1,BF248/BF236,BF248)*BF$12","v":0}]
[{"$f":"ROW()","v":273},"Main line valve and scraper stations",null,null,{"$f":"Inputs!H126*E$12","v":0},{"$f":"Inputs!I126*F$12","v":0},{"$f":"Inputs!J126*G$12","v":0},{"$f":"Inputs!K126*H$12","v":0},{"$f":"Inputs!L126*I$12","v":0},{"$f":"Inputs!M126*J$12","v":0},{"$f":"Inputs!N126*K$12","v":0},{"$f":"Inputs!O126*L$12","v":0},{"$f":"Inputs!P126*M$12","v":0},{"$f":"Inputs!Q126*N$12","v":0},{"$f":"Inputs!R126*O$12","v":0},{"$f":"Inputs!S126*P$12","v":0},{"$f":"Inputs!T126*Q$12","v":0},{"$f":"Inputs!U126*R$12","v":0},{"$f":"Inputs!V126*S$12","v":0},{"$f":"Inputs!W126*T$12","v":0},{"$f":"Inputs!X126*U$12","v":0},{"$f":"Inputs!Y126*V$12","v":0},{"$f":"Inputs!Z126*W$12","v":0},{"$f":"Inputs!AA126*X$12","v":0},{"$f":"Inputs!AB126*Y$12","v":0},{"$f":"Inputs!AC126*Z$12","v":0},{"$f":"Inputs!AD126*AA$12","v":0},{"$f":"Inputs!AE126*AB$12","v":0},{"$f":"Inputs!AF126*AC$12","v":0},{"$f":"Inputs!AG126*AD$12","v":0},{"$f":"Inputs!AH126*AE$12","v":0},{"$f":"Inputs!AI126*AF$12","v":0},{"$f":"Inputs!AJ126*AG$12","v":0},{"$f":"Inputs!AK126*AH$12","v":0},{"$f":"Inputs!AL126*AI$12","v":0},{"$f":"Inputs!AM126*AJ$12","v":0},{"$f":"Inputs!AN126*AK$12","v":0},{"$f":"Inputs!AO126*AL$12","v":0},{"$f":"Inputs!AP126*AM$12","v":0},{"$f":"Inputs!AQ126*AN$12","v":0},{"$f":"Inputs!AR126*AO$12","v":0},{"$f":"Inputs!AS126*AP$12","v":0},{"$f":"Inputs!AT126*AQ$12","v":0},{"$f":"Inputs!AU126*AR$12","v":0},{"$f":"Inputs!AV126*AS$12","v":0},{"$f":"Inputs!AW126*AT$12","v":0},{"$f":"Inputs!AX126*AU$12","v":0},{"$f":"Inputs!AY126*AV$12","v":0},{"$f":"Inputs!AZ728*AW$12","v":0},{"$f":"Inputs!BA728*AX$12","v":0},{"$f":"Inputs!BB728*AY$12","v":0},{"$f":"Inputs!BC728*AZ$12","v":0},{"$f":"Inputs!BD728*BA$12","v":0},{"$f":"IF(BB237>1,BB249/BB237,BB249)*BB$12","v":0},0,{"$f":"IF(BD237>1,BD249/BD237,BD249)*BD$12","v":0},0,{"$f":"IF(BF237>1,BF249/BF237,BF249)*BF$12","v":0}]
[{"$f":"ROW()","v":274},"Compressor stations",null,null,{"$f":"Inputs!H127*E$12","v":6.0550650625000001E-3},{"$f":"Inputs!I127*F$12","v":6.0550650625000001E-3},{"$f":"Inputs!J127*G$12","v":6.0550650625000001E-3},{"$f":"Inputs!K127*H$12","v":6.0550650625000001E-3},{"$f":"Inputs!L127*I$12","v":6.0550650625000001E-3},{"$f":"Inputs!M127*J$12","v":6.0550650625000001E-3},{"$f":"Inputs!N127*K$12","v":6.0550650625000001E-3},{"$f":"Inputs!O127*L$12","v":6.0550650625000001E-3},{"$f":"Inputs!P127*M$12","v":6.0550650625000001E-3},{"$f":"Inputs!Q127*N$12","v":6.0550650625000001E-3},{"$f":"Inputs!R127*O$12","v":6.0550650625000001E-3},{"$f":"Inputs!S127*P$12","v":6.0550650625000001E-3},{"$f":"Inputs!T127*Q$12","v":6.0550650625000001E-3},{"$f":"Inputs!U127*R$12","v":6.0550650625000001E-3},{"$f":"Inputs!V127*S$12","v":6.0550650625000001E-3},{"$f":"Inputs!W127*T$12","v":6.0550650625000001E-3},{"$f":"Inputs!X127*U$12","v":6.0550650625000001E-3},{"$f":"Inputs!Y127*V$12","v":6.0550650625000001E-3},{"$f":"Inputs!Z127*W$12","v":6.0550650625000001E-3},{"$f":"Inputs!AA127*X$12","v":6.0550650625000001E-3},{"$f":"Inputs!AB127*Y$12","v":6.0550650625000009E-3},{"$f":"Inputs!AC127*Z$12","v":6.0550650625000001E-3},{"$f":"Inputs!AD127*AA$12","v":6.0550650625000009E-3},{"$f":"Inputs!AE127*AB$12","v":6.0550650624999992E-3},{"$f":"Inputs!AF127*AC$12","v":6.0550650625000001E-3},{"$f":"Inputs!AG127*AD$12","v":6.0550650625000001E-3},{"$f":"Inputs!AH127*AE$12","v":6.0550650624999992E-3},{"$f":"Inputs!AI127*AF$12","v":6.0550650624999992E-3},{"$f":"Inputs!AJ127*AG$12","v":6.0550650625000001E-3},{"$f":"Inputs!AK127*AH$12","v":6.0550650625000009E-3},{"$f":"Inputs!AL127*AI$12","v":6.0550650625000001E-3},{"$f":"Inputs!AM127*AJ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AN127*AK$12","v":6.0550650625000009E-3},{"$f":"Inputs!AO127*AL$12","v":6.0550650625000001E-3},{"$f":"Inputs!AP127*AM$12","v":6.0550650625000001E-3},{"$f":"Inputs!AQ127*AN$12","v":6.0550650625000001E-3},{"$f":"Inputs!AR127*AO$12","v":6.0550650625000001E-3},{"$f":"Inputs!AS127*AP$12","v":6.0550650625000001E-3},{"$f":"Inputs!AT127*AQ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AU127*AR$12","v":2.4220260249999993E-2},{"$f":"Inputs!AV127*AS$12","v":2.4220260249999997E-2},{"$f":"Inputs!AW127*AT$12","v":2.4220260249999993E-2},{"$f":"Inputs!AX127*AU$12","v":2.4220260249999997E-2},{"$f":"Inputs!AY127*AV$12","v":2.4220260249999993E-2},{"$f":"Inputs!AZ729*AW$12","v":2.5666002800125255E-2},{"$f":"Inputs!BA729*AX$12","v":2.5666002800125255E-2},{"$f":"Inputs!BB729*AY$12","v":2.5666002800125251E-2},{"$f":"Inputs!BC729*AZ$12","v":2.5666002800125251E-2},{"$f":"Inputs!BD729*BA$12","v":2.5666002800125251E-2},{"$f":"IF(BB238>1,BB250/BB238,BB250)*BB$12","v":2.5116509738007983E-2},2.5116509738007983E-2,{"$f":"IF(BD238>1,BD250/BD238,BD250)*BD$12","v":2.5116509738007983E-2},2.511650973800798E-2,{"$f":"IF(BF238>1,BF250/BF238,BF250)*BF$12","v":2.5116509738007983E-2}]
[{"$f":"ROW()","v":275},"Receipt and delivery point facilities",null,null,{"$f":"Inputs!H128*E$12","v":3.338255E-4},{"$f":"Inputs!I128*F$12","v":3.338255E-4},{"$f":"Inputs!J128*G$12","v":3.338255E-4},{"$f":"Inputs!K128*H$12","v":3.338255E-4},{"$f":"Inputs!L128*I$12","v":3.338255E-4},{"$f":"Inputs!M128*J$12","v":3.338255E-4},{"$f":"Inputs!N128*K$12","v":3.338255E-4},{"$f":"Inputs!O128*L$12","v":3.338255E-4},{"$f":"Inputs!P128*M$12","v":3.338255E-4},{"$f":"Inputs!Q128*N$12","v":3.338255E-4},{"$f":"Inputs!R128*O$12","v":3.338255E-4},{"$f":"Inputs!S128*P$12","v":3.338255E-4},{"$f":"Inputs!T128*Q$12","v":3.338255E-4},{"$f":"Inputs!U128*R$12","v":3.338255E-4},{"$f":"Inputs!V128*S$12","v":3.338255E-4},{"$f":"Inputs!W128*T$12","v":3.338255E-4},{"$f":"Inputs!X128*U$12","v":3.338255E-4},{"$f":"Inputs!Y128*V$12","v":3.338255E-4},{"$f":"Inputs!Z128*W$12","v":3.338255E-4},{"$f":"Inputs!AA128*X$12","v":3.338255E-4},{"$f":"Inputs!AB128*Y$12","v":3.338255E-4},{"$f":"Inputs!AC128*Z$12","v":3.338255E-4},{"$f":"Inputs!AD128*AA$12","v":3.338255E-4},{"$f":"Inputs!AE128*AB$12","v":3.338255E-4},{"$f":"Inputs!AF128*AC$12","v":3.338255E-4},{"$f":"Inputs!AG128*AD$12","v":3.338255E-4},{"$f":"Inputs!AH128*AE$12","v":3.338255E-4},{"$f":"Inputs!AI128*AF$12","v":3.338255E-4},{"$f":"Inputs!AJ128*AG$12","v":3.338255E-4},{"$f":"Inputs!AK128*AH$12","v":3.338255E-4},{"$f":"Inputs!AL128*AI$12","v":3.338255E-4},{"$f":"Inputs!AM128*AJ$12","v":3.338255E-4},{"$f":"Inputs!AN128*AK$12","v":3.338255E-4},{"$f":"Inputs!AO128*AL$12","v":3.338255E-4},{"$f":"Inputs!AP128*AM$12","v":3.338255E-4},{"$f":"Inputs!AQ128*AN$12","v":3.338255E-4},{"$f":"Inputs!AR128*AO$12","v":3.338255E-4},{"$f":"Inputs!AS128*AP$12","v":3.338255E-4},{"$f":"Inputs!AT128*AQ$12","v":3.3382550000000006E-4},{"$f":"Inputs!AU128*AR$12","v":1.3353020000000002E-3},{"$f":"Inputs!AV128*AS$12","v":1.3353020000000002E-3},{"$f":"Inputs!AW128*AT$12","v":1.3353020000000005E-3},{"$f":"Inputs!AX128*AU$12","v":1.3353020000000002E-3},{"$f":"Inputs!AY128*AV$12","v":1.3353020000000002E-3},{"$f":"Inputs!AZ730*AW$12","v":1.4150081178839796E-3},{"$f":"Inputs!BA730*AX$12","v":1.4150081178839796E-3},{"$f":"Inputs!BB730*AY$12","v":1.4150081178839794E-3},{"$f":"Inputs!BC730*AZ$12","v":1.4150081178839794E-3},{"$f":"Inputs!BD730*BA$12","v":1.4150081178839794E-3},{"$f":"IF(BB239>1,BB251/BB239,BB251)*BB$12","v":1.3847136793743316E-3},1.3847136793743316E-3,{"$f":"IF(BD239>1,BD251/BD239,BD251)*BD$12","v":1.3847136793743316E-3},1.3847136793743316E-3,{"$f":"IF(BF239>1,BF251/BF239,BF251)*BF$12","v":1.3847136793743314E-3}]
[{"$f":"ROW()","v":276},"SCADA and communications",null,null,{"$f":"Inputs!H129*E$12","v":1.1641858333333331E-4},{"$f":"Inputs!I129*F$12","v":1.1641858333333331E-4},{"$f":"Inputs!J129*G$12","v":1.1641858333333332E-4},{"$f":"Inputs!K129*H$12","v":1.1641858333333331E-4},{"$f":"Inputs!L129*I$12","v":1.1641858333333331E-4},{"$f":"Inputs!M129*J$12","v":1.1641858333333332E-4},{"$f":"Inputs!N129*K$12","v":1.1641858333333333E-4},{"$f":"Inputs!O129*L$12","v":1.1641858333333331E-4},{"$f":"Inputs!P129*M$12","v":1.1641858333333331E-4},{"$f":"Inputs!Q129*N$12","v":1.1641858333333331E-4},{"$f":"Inputs!R129*O$12","v":1.1641858333333333E-4},{"$f":"Inputs!S129*P$12","v":1.1641858333333333E-4},{"$f":"Inputs!T129*Q$12","v":1.1641858333333333E-4},{"$f":"Inputs!U129*R$12","v":1.1641858333333332E-4},{"$f":"Inputs!V129*S$12","v":1.1641858333333332E-4},{"$f":"Inputs!W129*T$12","v":1.1641858333333333E-4},{"$f":"Inputs!X129*U$12","v":1.1641858333333332E-4},{"$f":"Inputs!Y129*V$12","v":1.1641858333333332E-4},{"$f":"Inputs!Z129*W$12","v":1.1641858333333332E-4},{"$f":"Inputs!AA129*X$12","v":1.1641858333333332E-4},{"$f":"Inputs!AB129*Y$12","v":1.1641858333333332E-4},{"$f":"Inputs!AC129*Z$12","v":1.1641858333333333E-4},{"$f":"Inputs!AD129*AA$12","v":1.1641858333333332E-4},{"$f":"Inputs!AE129*AB$12","v":1.1641858333333333E-4},{"$f":"Inputs!AF129*AC$12","v":1.1641858333333332E-4},{"$f":"Inputs!AG129*AD$12","v":1.1641858333333331E-4},{"$f":"Inputs!AH129*AE$12","v":1.1641858333333333E-4},{"$f":"Inputs!AI129*AF$12","v":1.1641858333333333E-4},{"$f":"Inputs!AJ129*AG$12","v":1.1641858333333333E-4},{"$f":"Inputs!AK129*AH$12","v":1.1641858333333331E-4},{"$f":"Inputs!AL129*AI$12","v":1.1641858333333332E-4},{"$f":"Inputs!AM129*AJ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AN129*AK$12","v":1.1641858333333332E-4},{"$f":"Inputs!AO129*AL$12","v":1.1641858333333332E-4},{"$f":"Inputs!AP129*AM$12","v":1.1641858333333332E-4},{"$f":"Inputs!AQ129*AN$12","v":1.1641858333333333E-4},{"$f":"Inputs!AR129*AO$12","v":1.1641858333333332E-4},{"$f":"Inputs!AS129*AP$12","v":1.1641858333333332E-4},{"$f":"Inputs!AT129*AQ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AU129*AR$12","v":2.4447902500000047E-3},{"$f":"Inputs!AV129*AS$12","v":0},{"$f":"Inputs!AW129*AT$12","v":0},{"$f":"Inputs!AX129*AU$12","v":0},{"$f":"Inputs!AY129*AV$12","v":0},{"$f":"Inputs!AZ731*AW$12","v":9.1913582125657881E-19},{"$f":"Inputs!BA731*AX$12","v":0},{"$f":"Inputs!BB731*AY$12","v":0},{"$f":"Inputs!BC731*AZ$12","v":0},{"$f":"Inputs!BD731*BA$12","v":0},{"$f":"IF(BB240>1,BB252/BB240,BB252)*BB$12","v":0},0,{"$f":"IF(BD240>1,BD252/BD240,BD252)*BD$12","v":0},0,{"$f":"IF(BF240>1,BF252/BF240,BF252)*BF$12","v":0}]
[{"$f":"ROW()","v":277},"Cathodic protection",null,null,{"$f":"Inputs!H130*E$12","v":0},{"$f":"Inputs!I130*F$12","v":0},{"$f":"Inputs!J130*G$12","v":0},{"$f":"Inputs!K130*H$12","v":0},{"$f":"Inputs!L130*I$12","v":0},{"$f":"Inputs!M130*J$12","v":0},{"$f":"Inputs!N130*K$12","v":0},{"$f":"Inputs!O130*L$12","v":0},{"$f":"Inputs!P130*M$12","v":0},{"$f":"Inputs!Q130*N$12","v":0},{"$f":"Inputs!R130*O$12","v":0},{"$f":"Inputs!S130*P$12","v":0},{"$f":"Inputs!T130*Q$12","v":0},{"$f":"Inputs!U130*R$12","v":0},{"$f":"Inputs!V130*S$12","v":0},{"$f":"Inputs!W130*T$12","v":0},{"$f":"Inputs!X130*U$12","v":0},{"$f":"Inputs!Y130*V$12","v":0},{"$f":"Inputs!Z130*W$12","v":0},{"$f":"Inputs!AA130*X$12","v":0},{"$f":"Inputs!AB130*Y$12","v":0},{"$f":"Inputs!AC130*Z$12","v":0},{"$f":"Inputs!AD130*AA$12","v":0},{"$f":"Inputs!AE130*AB$12","v":0},{"$f":"Inputs!AF130*AC$12","v":0},{"$f":"Inputs!AG130*AD$12","v":0},{"$f":"Inputs!AH130*AE$12","v":0},{"$f":"Inputs!AI130*AF$12","v":0},{"$f":"Inputs!AJ130*AG$12","v":0},{"$f":"Inputs!AK130*AH$12","v":0},{"$f":"Inputs!AL130*AI$12","v":0},{"$f":"Inputs!AM130*AJ$12","v":0},{"$f":"Inputs!AN130*AK$12","v":0},{"$f":"Inputs!AO130*AL$12","v":0},{"$f":"Inputs!AP130*AM$12","v":0},{"$f":"Inputs!AQ130*AN$12","v":0},{"$f":"Inputs!AR130*AO$12","v":0},{"$f":"Inputs!AS130*AP$12","v":0},{"$f":"Inputs!AT130*AQ$12","v":0},{"$f":"Inputs!AU130*AR$12","v":0},{"$f":"Inputs!AV130*AS$12","v":0},{"$f":"Inputs!AW130*AT$12","v":0},{"$f":"Inputs!AX130*AU$12","v":0},{"$f":"Inputs!AY130*AV$12","v":0},{"$f":"Inputs!AZ732*AW$12","v":0},{"$f":"Inputs!BA732*AX$12","v":0},{"$f":"Inputs!BB732*AY$12","v":0},{"$f":"Inputs!BC732*AZ$12","v":0},{"$f":"Inputs!BD732*BA$12","v":0},{"$f":"IF(BB241>1,BB253/BB241,BB253)*BB$12","v":0},0,{"$f":"IF(BD241>1,BD253/BD241,BD253)*BD$12","v":0},0,{"$f":"IF(BF241>1,BF253/BF241,BF253)*BF$12","v":0}]
[{"$f":"ROW()","v":278},"Maintenance bases and depots",null,null,{"$f":"Inputs!H131*E$12","v":9.1147499999999994E-6},{"$f":"Inputs!I131*F$12","v":9.1147499999999994E-6},{"$f":"Inputs!J131*G$12","v":9.1147499999999994E-6},{"$f":"Inputs!K131*H$12","v":9.1147499999999994E-6},{"$f":"Inputs!L131*I$12","v":9.1147499999999994E-6},{"$f":"Inputs!M131*J$12","v":9.1147499999999994E-6},{"$f":"Inputs!N131*K$12","v":9.1147499999999994E-6},{"$f":"Inputs!O131*L$12","v":9.1147499999999994E-6},{"$f":"Inputs!P131*M$12","v":9.1147499999999994E-6},{"$f":"Inputs!Q131*N$12","v":9.1147499999999994E-6},{"$f":"Inputs!R131*O$12","v":9.1147499999999994E-6},{"$f":"Inputs!S131*P$12","v":9.1147499999999994E-6},{"$f":"Inputs!T131*Q$12","v":9.1147499999999994E-6},{"$f":"Inputs!U131*R$12","v":9.1147499999999994E-6},{"$f":"Inputs!V131*S$12","v":9.1147499999999994E-6},{"$f":"Inputs!W131*T$12","v":9.1147499999999994E-6},{"$f":"Inputs!X131*U$12","v":9.1147499999999994E-6},{"$f":"Inputs!Y131*V$12","v":9.1147499999999994E-6},{"$f":"Inputs!Z131*W$12","v":9.1147499999999994E-6},{"$f":"Inputs!AA131*X$12","v":9.1147499999999994E-6},{"$f":"Inputs!AB131*Y$12","v":9.1147499999999994E-6},{"$f":"Inputs!AC131*Z$12","v":9.1147499999999994E-6},{"$f":"Inputs!AD131*AA$12","v":9.1147499999999994E-6},{"$f":"Inputs!AE131*AB$12","v":9.1147499999999994E-6},{"$f":"Inputs!AF131*AC$12","v":9.1147499999999994E-6},{"$f":"Inputs!AG131*AD$12","v":9.1147499999999994E-6},{"$f":"Inputs!AH131*AE$12","v":9.1147499999999994E-6},{"$f":"Inputs!AI131*AF$12","v":9.1147499999999994E-6},{"$f":"Inputs!AJ131*AG$12","v":9.1147499999999994E-6},{"$f":"Inputs!AK131*AH$12","v":9.1147499999999994E-6},{"$f":"Inputs!AL131*AI$12","v":9.1147499999999994E-6},{"$f":"Inputs!AM131*AJ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AN131*AK$12","v":9.1147499999999994E-6},{"$f":"Inputs!AO131*AL$12","v":9.1147499999999994E-6},{"$f":"Inputs!AP131*AM$12","v":9.1147499999999994E-6},{"$f":"Inputs!AQ131*AN$12","v":9.1147499999999994E-6},{"$f":"Inputs!AR131*AO$12","v":9.1147499999999994E-6},{"$f":"Inputs!AS131*AP$12","v":9.1147499999999994E-6},{"$f":"Inputs!AT131*AQ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AU131*AR$12","v":3.6459000000000004E-5},{"$f":"Inputs!AV131*AS$12","v":3.6459000000000004E-5},{"$f":"Inputs!AW131*AT$12","v":3.6459000000000004E-5},{"$f":"Inputs!AX131*AU$12","v":3.6459000000000004E-5},{"$f":"Inputs!AY131*AV$12","v":3.6459000000000004E-5},{"$f":"Inputs!AZ733*AW$12","v":3.8635290720700021E-5},{"$f":"Inputs!BA733*AX$12","v":3.8635290720700028E-5},{"$f":"Inputs!BB733*AY$12","v":3.8635290720700028E-5},{"$f":"Inputs!BC733*AZ$12","v":3.8635290720700028E-5},{"$f":"Inputs!BD733*BA$12","v":3.8635290720700028E-5},{"$f":"IF(BB242>1,BB254/BB242,BB254)*BB$12","v":3.7987438540403157E-5},3.7987438540403157E-5,{"$f":"IF(BD242>1,BD254/BD242,BD254)*BD$12","v":3.7987438540403157E-5},3.7987438540403157E-5,{"$f":"IF(BF242>1,BF254/BF242,BF254)*BF$12","v":3.7987438540403157E-5}]
[{"$f":"ROW()","v":279},"Other assets",null,null,{"$f":"Inputs!H132*E$12","v":3.3889508124999995E-3},{"$f":"Inputs!I132*F$12","v":3.3889508124999995E-3},{"$f":"Inputs!J132*G$12","v":3.3889508124999995E-3},{"$f":"Inputs!K132*H$12","v":3.3889508124999995E-3},{"$f":"Inputs!L132*I$12","v":3.3889508124999991E-3},{"$f":"Inputs!M132*J$12","v":3.3889508124999995E-3},{"$f":"Inputs!N132*K$12","v":3.3889508125E-3},{"$f":"Inputs!O132*L$12","v":3.3889508124999991E-3},{"$f":"Inputs!P132*M$12","v":3.3889508124999991E-3},{"$f":"Inputs!Q132*N$12","v":3.3889508124999995E-3},{"$f":"Inputs!R132*O$12","v":3.3889508124999995E-3},{"$f":"Inputs!S132*P$12","v":3.3889508124999995E-3},{"$f":"Inputs!T132*Q$12","v":3.3889508124999995E-3},{"$f":"Inputs!U132*R$12","v":3.3889508125E-3},{"$f":"Inputs!V132*S$12","v":3.3889508124999995E-3},{"$f":"Inputs!W132*T$12","v":3.3889508124999995E-3},{"$f":"Inputs!X132*U$12","v":3.3889508124999995E-3},{"$f":"Inputs!Y132*V$12","v":3.3889508124999991E-3},{"$f":"Inputs!Z132*W$12","v":3.3889508125E-3},{"$f":"Inputs!AA132*X$12","v":3.3889508124999995E-3},{"$f":"Inputs!AB132*Y$12","v":3.3889508124999995E-3},{"$f":"Inputs!AC132*Z$12","v":3.3889508124999995E-3},{"$f":"Inputs!AD132*AA$12","v":3.3889508124999995E-3},{"$f":"Inputs!AE132*AB$12","v":3.3889508124999995E-3},{"$f":"Inputs!AF132*AC$12","v":3.3889508124999995E-3},{"$f":"Inputs!AG132*AD$12","v":3.3889508124999995E-3},{"$f":"Inputs!AH132*AE$12","v":3.3889508124999995E-3},{"$f":"Inputs!AI132*AF$12","v":3.3889508124999995E-3},{"$f":"Inputs!AJ132*AG$12","v":3.3889508124999995E-3},{"$f":"Inputs!AK132*AH$12","v":3.3889508124999995E-3},{"$f":"Inputs!AL132*AI$12","v":3.3889508124999995E-3},{"$f":"Inputs!AM132*AJ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AN132*AK$12","v":3.3889508125E-3},{"$f":"Inputs!AO132*AL$12","v":3.3889508125E-3},{"$f":"Inputs!AP132*AM$12","v":3.3889508124999991E-3},{"$f":"Inputs!AQ132*AN$12","v":3.3889508124999995E-3},{"$f":"Inputs!AR132*AO$12","v":3.3889508124999995E-3},{"$f":"Inputs!AS132*AP$12","v":3.3889508124999995E-3},{"$f":"Inputs!AT132*AQ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AU132*AR$12","v":3.3889508124999856E-3},{"$f":"Inputs!AV132*AS$12","v":0},{"$f":"Inputs!AW132*AT$12","v":0},{"$f":"Inputs!AX132*AU$12","v":0},{"$f":"Inputs!AY132*AV$12","v":0},{"$f":"Inputs!AZ734*AW$12","v":2.9412346280210522E-17},{"$f":"Inputs!BA734*AX$12","v":0},{"$f":"Inputs!BB734*AY$12","v":0},{"$f":"Inputs!BC734*AZ$12","v":0},{"$f":"Inputs!BD734*BA$12","v":0},{"$f":"IF(BB243>1,BB255/BB243,BB255)*BB$12","v":0},0,{"$f":"IF(BD243>1,BD255/BD243,BD255)*BD$12","v":0},0,{"$f":"IF(BF243>1,BF255/BF243,BF255)*BF$12","v":0}]
[{"$f":"ROW()","v":280},"Equity Raising Cost",null,null,{"$f":"Inputs!H133*E$12","v":0},{"$f":"Inputs!I133*F$12","v":0},{"$f":"Inputs!J133*G$12","v":0},{"$f":"Inputs!K133*H$12","v":0},{"$f":"Inputs!L133*I$12","v":0},{"$f":"Inputs!M133*J$12","v":0},{"$f":"Inputs!N133*K$12","v":0},{"$f":"Inputs!O133*L$12","v":0},{"$f":"Inputs!P133*M$12","v":0},{"$f":"Inputs!Q133*N$12","v":0},{"$f":"Inputs!R133*O$12","v":0},{"$f":"Inputs!S133*P$12","v":0},{"$f":"Inputs!T133*Q$12","v":0},{"$f":"Inputs!U133*R$12","v":0},{"$f":"Inputs!V133*S$12","v":0},{"$f":"Inputs!W133*T$12","v":0},{"$f":"Inputs!X133*U$12","v":0},{"$f":"Inputs!Y133*V$12","v":0},{"$f":"Inputs!Z133*W$12","v":0},{"$f":"Inputs!AA133*X$12","v":0},{"$f":"Inputs!AB133*Y$12","v":0},{"$f":"Inputs!AC133*Z$12","v":0},{"$f":"Inputs!AD133*AA$12","v":0},{"$f":"Inputs!AE133*AB$12","v":0},{"$f":"Inputs!AF133*AC$12","v":0},{"$f":"Inputs!AG133*AD$12","v":0},{"$f":"Inputs!AH133*AE$12","v":0},{"$f":"Inputs!AI133*AF$12","v":0},{"$f":"Inputs!AJ133*AG$12","v":0},{"$f":"Inputs!AK133*AH$12","v":0},{"$f":"Inputs!AL133*AI$12","v":0},{"$f":"Inputs!AM133*AJ$12","v":0},{"$f":"Inputs!AN133*AK$12","v":0},{"$f":"Inputs!AO133*AL$12","v":0},{"$f":"Inputs!AP133*AM$12","v":0},{"$f":"Inputs!AQ133*AN$12","v":0},{"$f":"Inputs!AR133*AO$12","v":0},{"$f":"Inputs!AS133*AP$12","v":0},{"$f":"Inputs!AT133*AQ$12","v":0},{"$f":"Inputs!AU133*AR$12","v":0},{"$f":"Inputs!AV133*AS$12","v":0},{"$f":"Inputs!AW133*AT$12","v":0},{"$f":"Inputs!AX133*AU$12","v":0},{"$f":"Inputs!AY133*AV$12","v":0},{"$f":"Inputs!AZ735*AW$12","v":0},{"$f":"Inputs!BA735*AX$12","v":0},{"$f":"Inputs!BB735*AY$12","v":0},{"$f":"Inputs!BC735*AZ$12","v":0},{"$f":"Inputs!BD735*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":281},"Non-depreciable assets",null,null,{"$f":"Inputs!H134*E$12","v":0},{"$f":"Inputs!I134*F$12","v":0},{"$f":"Inputs!J134*G$12","v":0},{"$f":"Inputs!K134*H$12","v":0},{"$f":"Inputs!L134*I$12","v":0},{"$f":"Inputs!M134*J$12","v":0},{"$f":"Inputs!N134*K$12","v":0},{"$f":"Inputs!O134*L$12","v":0},{"$f":"Inputs!P134*M$12","v":0},{"$f":"Inputs!Q134*N$12","v":0},{"$f":"Inputs!R134*O$12","v":0},{"$f":"Inputs!S134*P$12","v":0},{"$f":"Inputs!T134*Q$12","v":0},{"$f":"Inputs!U134*R$12","v":0},{"$f":"Inputs!V134*S$12","v":0},{"$f":"Inputs!W134*T$12","v":0},{"$f":"Inputs!X134*U$12","v":0},{"$f":"Inputs!Y134*V$12","v":0},{"$f":"Inputs!Z134*W$12","v":0},{"$f":"Inputs!AA134*X$12","v":0},{"$f":"Inputs!AB134*Y$12","v":0},{"$f":"Inputs!AC134*Z$12","v":0},{"$f":"Inputs!AD134*AA$12","v":0},{"$f":"Inputs!AE134*AB$12","v":0},{"$f":"Inputs!AF134*AC$12","v":0},{"$f":"Inputs!AG134*AD$12","v":0},{"$f":"Inputs!AH134*AE$12","v":0},{"$f":"Inputs!AI134*AF$12","v":0},{"$f":"Inputs!AJ134*AG$12","v":0},{"$f":"Inputs!AK134*AH$12","v":0},{"$f":"Inputs!AL134*AI$12","v":0},{"$f":"Inputs!AM134*AJ$12","v":0},{"$f":"Inputs!AN134*AK$12","v":0},{"$f":"Inputs!AO134*AL$12","v":0},{"$f":"Inputs!AP134*AM$12","v":0},{"$f":"Inputs!AQ134*AN$12","v":0},{"$f":"Inputs!AR134*AO$12","v":0},{"$f":"Inputs!AS134*AP$12","v":0},{"$f":"Inputs!AT134*AQ$12","v":0},{"$f":"Inputs!AU134*AR$12","v":0},{"$f":"Inputs!AV134*AS$12","v":0},{"$f":"Inputs!AW134*AT$12","v":0},{"$f":"Inputs!AX134*AU$12","v":0},{"$f":"Inputs!AY134*AV$12","v":0},{"$f":"Inputs!AZ736*AW$12","v":0},{"$f":"Inputs!BA736*AX$12","v":0},{"$f":"Inputs!BB736*AY$12","v":0},{"$f":"Inputs!BC736*AZ$12","v":0},{"$f":"Inputs!BD736*BA$12","v":0}]
[{"$f":"ROW()","v":282},"Total",null,{"$f":"SUM(D272:D281)","v":0},{"$f":"SUM(E272:E281)","v":9.9033747083333325E-3},{"$f":"SUM(F272:F281)","v":9.9033747083333325E-3},{"$f":"SUM(G272:G281)","v":9.9033747083333325E-3},{"$f":"SUM(H272:H281)","v":9.9033747083333325E-3},{"$f":"SUM(I272:I281)","v":9.9033747083333325E-3},{"$f":"SUM(J272:J281)","v":9.9033747083333325E-3},{"$f":"SUM(K272:K281)","v":9.9033747083333325E-3},{"$f":"SUM(L272:L281)","v":9.9033747083333325E-3},{"$f":"SUM(M272:M281)","v":9.9033747083333325E-3},{"$f":"SUM(N272:N281)","v":9.9033747083333325E-3},{"$f":"SUM(O272:O281)","v":9.9033747083333325E-3},{"$f":"SUM(P272:P281)","v":9.9033747083333325E-3},{"$f":"SUM(Q272:Q281)","v":9.9033747083333325E-3},{"$f":"SUM(R272:R281)","v":9.9033747083333325E-3},{"$f":"SUM(S272:S281)","v":9.9033747083333325E-3},{"$f":"SUM(T272:T281)","v":9.9033747083333325E-3},{"$f":"SUM(U272:U281)","v":9.9033747083333325E-3},{"$f":"SUM(V272:V281)","v":9.9033747083333325E-3},{"$f":"SUM(W272:W281)","v":9.9033747083333325E-3},{"$f":"SUM(X272:X281)","v":9.9033747083333325E-3},{"$f":"SUM(Y272:Y281)","v":9.9033747083333325E-3},{"$f":"SUM(Z272:Z281)","v":9.9033747083333325E-3},{"$f":"SUM(AA272:AA281)","v":9.9033747083333325E-3},{"$f":"SUM(AB272:AB281)","v":9.9033747083333325E-3},{"$f":"SUM(AC272:AC281)","v":9.9033747083333325E-3},{"$f":"SUM(AD272:AD281)","v":9.9033747083333325E-3},{"$f":"SUM(AE272:AE281)","v":9.9033747083333325E-3},{"$f":"SUM(AF272:AF281)","v":9.9033747083333325E-3},{"$f":"SUM(AG272:AG281)","v":9.9033747083333325E-3},{"$f":"SUM(AH272:AH281)","v":9.9033747083333325E-3},{"$f":"SUM(AI272:AI281)","v":9.9033747083333325E-3},{"$f":"SUM(AJ272:AJ281)","v":9.9033747083333325E-3},{"$f":"SUM(AK272:AK281)","v":9.9033747083333342E-3},{"$f":"SUM(AL272:AL281)","v":9.9033747083333325E-3},{"$f":"SUM(AM272:AM281)","v":9.9033747083333325E-3},{"$f":"SUM(AN272:AN281)","v":9.9033747083333325E-3},{"$f":"SUM(AO272:AO281)","v":9.9033747083333325E-3},{"$f":"SUM(AP272:AP281)","v":9.9033747083333325E-3},{"$f":"SUM(AQ272:AQ281)","v":9.9033747083333325E-3},{"$f":"SUM(AR272:AR281)","v":3.142576231249998E-2},{"$f":"SUM(AS272:AS281)","v":2.5592021249999996E-2},{"$f":"SUM(AT272:AT281)","v":2.5592021249999992E-2},{"$f":"SUM(AU272:AU281)","v":2.5592021249999996E-2},{"$f":"SUM(AV272:AV281)","v":2.5592021249999992E-2},{"$f":"SUM(AW272:AW281)","v":2.7119646208729961E-2},{"$f":"SUM(AX272:AX281)","v":2.7119646208729933E-2},{"$f":"SUM(AY272:AY281)","v":2.711964620872993E-2},{"$f":"SUM(AZ272:AZ281)","v":2.711964620872993E-2},{"$f":"SUM(BA272:BA281)","v":2.711964620872993E-2},{"$f":"SUM(BB272:BB281)","v":2.6539210855922715E-2},{"$f":"SUM(BC272:BC281)","v":2.6539210855922715E-2},{"$f":"SUM(BD272:BD281)","v":2.6539210855922715E-2},{"$f":"SUM(BE272:BE281)","v":2.6539210855922712E-2},{"$f":"SUM(BF272:BF281)","v":2.6539210855922715E-2}]
[{"$f":"ROW()","v":283},"Closing Asset Values"]
[{"$f":"ROW()","v":284},"Pipeline and laterals",null,{"$f":"MAX(D248+D260-D272,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(O248+O260-O272,0)","v":0},{"$f":"MAX(P248+P260-P272,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AE248+AE260-AE272,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB248+BB260-BB272,0)","v":0},0,{"$f":"MAX(BD248+BD260-BD272,0)","v":0},0,{"$f":"MAX(BF248+BF260-BF272,0)","v":0}]
[{"$f":"ROW()","v":285},"Main line valve and scraper stations",null,{"$f":"MAX(D249+D261-D273,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(O249+O261-O273,0)","v":0},0,0,0,0,{"$f":"MAX(T249+T261-T273,0)","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,{"$f":"MAX(BB249+BB261-BB273,0)","v":0},0,{"$f":"MAX(BD249+BD261-BD273,0)","v":0},0,{"$f":"MAX(BF249+BF261-BF273,0)","v":0}]
[{"$f":"ROW()","v":286},"Compressor stations",null,{"$f":"MAX(D250+D262-D274,0)","v":0.72660780749999998},0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,{"$f":"MAX(O250+O262-O274,0)","v":0.66000209181250025},0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,{"$f":"MAX(AD250+AD262-AD274,0)","v":0.56917611587500061},0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.36935896881250085,0.36010823601508291,0.33444223321495764,0.30877623041483238,0.28311022761470711,0.25744422481458185,{"$f":"MAX(BB250+BB262-BB274,0)","v":0.23232771507657385},0.20721120533856585,{"$f":"MAX(BD250+BD262-BD274,0)","v":0.18209469560055785},0.15697818586254988,{"$f":"MAX(BF250+BF262-BF274,0)","v":0.13186167612454192}]
[{"$f":"ROW()","v":287},"Receipt and delivery point facilities",null,{"$f":"MAX(D251+D263-D275,0)","v":4.0059059999999994E-2},3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,{"$f":"MAX(O251+O263-O275,0)","v":3.6386979499999965E-2},3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,{"$f":"MAX(AD251+AD263-AD275,0)","v":3.1379596999999926E-2},3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.7039865499999937E-2,2.5704563499999937E-2,2.4369261499999937E-2,2.3033959499999937E-2,2.1698657499999937E-2,2.0363355499999937E-2,1.9853347685122816E-2,1.8438339567238837E-2,1.7023331449354858E-2,1.5608323331470879E-2,1.41933152135869E-2,{"$f":"MAX(BB251+BB263-BB275,0)","v":1.2808601534212568E-2},1.1423887854838236E-2,{"$f":"MAX(BD251+BD263-BD275,0)","v":1.0039174175463903E-2},8.6544604960895714E-3,{"$f":"MAX(BF251+BF263-BF275,0)","v":7.2697468167152402E-3}]
[{"$f":"ROW()","v":288},"SCADA and communications",null,{"$f":"MAX(D252+D264-D276,0)","v":6.9851149999999992E-3},6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,{"$f":"MAX(O252+O264-O276,0)","v":5.7045105833333351E-3},5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,{"$f":"MAX(AD252+AD264-AD276,0)","v":3.9582318333333385E-3},3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333379E-3,3.4925575000000048E-3,3.3761389166666713E-3,3.2597203333333382E-3,3.1433017500000051E-3,3.026883166666672E-3,2.9104645833333389E-3,2.7940460000000053E-3,2.6776274166666718E-3,2.5612088333333387E-3,2.4447902500000056E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,0,0,0,0,0,{"$f":"MAX(BB252+BB264-BB276,0)","v":0},0,{"$f":"MAX(BD252+BD264-BD276,0)","v":0},0,{"$f":"MAX(BF252+BF264-BF276,0)","v":0}]
[{"$f":"ROW()","v":289},"Cathodic protection",null,{"$f":"MAX(D253+D265-D277,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(O253+O265-O277,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AD253+AD265-AD277,0)","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,{"$f":"MAX(BB253+BB265-BB277,0)","v":0},0,{"$f":"MAX(BD253+BD265-BD277,0)","v":0},0,{"$f":"MAX(BF253+BF265-BF277,0)","v":0}]
[{"$f":"ROW()","v":290},"Maintenance bases and depots",null,{"$f":"MAX(D254+D266-D278,0)","v":1.8229499999999998E-3},1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,{"$f":"MAX(O254+O266-O278,0)","v":1.7226877499999999E-3},1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,{"$f":"MAX(AD254+AD266-AD278,0)","v":1.5859665E-3},1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4857042500000001E-3,1.4765895000000001E-3,1.4674747500000001E-3,1.4310157500000001E-3,1.3945567500000002E-3,1.3580977500000002E-3,1.3216387500000002E-3,1.2851797500000003E-3,1.3036611787299959E-3,1.2650258880092958E-3,1.2263905972885957E-3,1.1877553065678956E-3,1.1491200158471955E-3,{"$f":"MAX(BB254+BB266-BB278,0)","v":1.1111325773067923E-3},1.0731451387663892E-3,{"$f":"MAX(BD254+BD266-BD278,0)","v":1.035157700225986E-3},9.9717026168558284E-4,{"$f":"MAX(BF254+BF266-BF278,0)","v":9.5918282314517967E-4}]
[{"$f":"ROW()","v":291},"Other assets",null,{"$f":"MAX(D255+D267-D279,0)","v":0.13555803250000001},0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,{"$f":"MAX(AJ255+AJ267-AJ279,0)","v":2.711160650000001E-2},2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,3.3889508125000134E-3,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":292},"Equity Raising Cost",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]
[{"$f":"ROW()","v":293},"Non-depreciable assets",null,{"$f":"MAX(D257+D269-D281,0)","v":0.36669321899785023},0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,{"$f":"MAX(O257+O269-O281,0)","v":0.36669321899785023},0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,{"$f":"MAX(AD257+AD269-AD281,0)","v":0.36669321899785023},0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.3829900161688084,0.3829900161688084,0.3829900161688084,0.3829900161688084,0.3829900161688084,{"$f":"MAX(BB257+BB269-BB281,0)","v":0.3829900161688084},0.3829900161688084,{"$f":"MAX(BD257+BD269-BD281,0)","v":0.3829900161688084},0.3829900161688084,{"$f":"MAX(BF257+BF269-BF281,0)","v":0.3829900161688084}]
[{"$f":"ROW()","v":294},"Total",null,{"$f":"SUM(D284:D293)","v":1.2777261839978502},{"$f":"SUM(E284:E293)","v":1.267822809289517},{"$f":"SUM(F284:F293)","v":1.2579194345811837},{"$f":"SUM(G284:G293)","v":1.2480160598728502},{"$f":"SUM(H284:H293)","v":1.2381126851645168},{"$f":"SUM(I284:I293)","v":1.2282093104561835},{"$f":"SUM(J284:J293)","v":1.2183059357478503},{"$f":"SUM(K284:K293)","v":1.208402561039517},{"$f":"SUM(L284:L293)","v":1.1984991863311838},{"$f":"SUM(M284:M293)","v":1.1885958116228506},{"$f":"SUM(N284:N293)","v":1.1786924369145171},{"$f":"SUM(O284:O293)","v":1.1687890622061836},{"$f":"SUM(P284:P293)","v":1.1588856874978504},{"$f":"SUM(Q284:Q293)","v":1.1489823127895171},{"$f":"SUM(R284:R293)","v":1.1390789380811839},{"$f":"SUM(S284:S293)","v":1.1291755633728506},{"$f":"SUM(T284:T293)","v":1.1192721886645174},{"$f":"SUM(U284:U293)","v":1.1093688139561839},{"$f":"SUM(V284:V293)","v":1.0994654392478505},{"$f":"SUM(W284:W293)","v":1.0895620645395172},{"$f":"SUM(X284:X293)","v":1.079658689831184},{"$f":"SUM(Y284:Y293)","v":1.0697553151228507},{"$f":"SUM(Z284:Z293)","v":1.0598519404145175},{"$f":"SUM(AA284:AA293)","v":1.0499485657061842},{"$f":"SUM(AB284:AB293)","v":1.0400451909978505},{"$f":"SUM(AC284:AC293)","v":1.0301418162895173},{"$f":"SUM(AD284:AD293)","v":1.020238441581184},{"$f":"SUM(AE284:AE293)","v":1.0103350668728508},{"$f":"SUM(AF284:AF293)","v":1.0004316921645175},{"$f":"SUM(AG284:AG293)","v":0.99052831745618419},{"$f":"SUM(AH284:AH293)","v":0.98062494274785095},{"$f":"SUM(AI284:AI293)","v":0.97072156803951748},{"$f":"SUM(AJ284:AJ293)","v":0.96081819333118423},{"$f":"SUM(AK284:AK293)","v":0.95091481862285088},{"$f":"SUM(AL284:AL293)","v":0.94101144391451763},{"$f":"SUM(AM284:AM293)","v":0.93110806920618439},{"$f":"SUM(AN284:AN293)","v":0.92120469449785114},{"$f":"SUM(AO284:AO293)","v":0.91130131978951778},{"$f":"SUM(AP284:AP293)","v":0.90139794508118443},{"$f":"SUM(AQ284:AQ293)","v":0.89149457037285107},{"$f":"SUM(AR284:AR293)","v":0.86006880806035113},{"$f":"SUM(AS284:AS293)","v":0.83447678681035109},{"$f":"SUM(AT284:AT293)","v":0.80888476556035105},{"$f":"SUM(AU284:AU293)","v":0.78329274431035112},{"$f":"SUM(AV284:AV293)","v":0.75770072306035108},{"$f":"SUM(AW284:AW293)","v":0.76425526104774411},{"$f":"SUM(AX284:AX293)","v":0.73713561483901424},{"$f":"SUM(AY284:AY293)","v":0.71001596863028427},{"$f":"SUM(AZ284:AZ293)","v":0.68289632242155429},{"$f":"SUM(BA284:BA293)","v":0.65577667621282432},{"$f":"SUM(BB284:BB293)","v":0.62923746535690162},{"$f":"SUM(BC284:BC293)","v":0.60269825450097891},{"$f":"SUM(BD284:BD293)","v":0.5761590436450561},{"$f":"SUM(BE284:BE293)","v":0.5496198327891334},{"$f":"SUM(BF284:BF293)","v":0.5230806219332107}]
[{"$f":"ROW()","v":295},"2000-06-30"]
[{"$f":"ROW()","v":296},"Life (years)"]
[{"$f":"ROW()","v":297},"Pipeline and laterals",null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(F297-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,60.5,{"$f":"MAX(AR297-1,0)","v":59.5},{"$f":"MAX(AS297-1,0)","v":58.5},57.5,56.5,55.5,54.5,53.5,52.5,51.5,50.5,49.5,48.5,47.5,46.5]
[{"$f":"ROW()","v":298},"Main line valve and scraper stations",null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(F298-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,{"$f":"MAX(AR298-1,0)","v":39.5},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5]
[{"$f":"ROW()","v":299},"Compressor stations",null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,{"$f":"MAX(AR299-1,0)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5]
[{"$f":"ROW()","v":300},"Receipt and delivery point facilities",null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,20.5,{"$f":"MAX(AR300-1,0)","v":19.5},18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5]
[{"$f":"ROW()","v":301},"SCADA and communications",null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,{"$f":"MAX(AR301-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":302},"Cathodic protection",null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,{"$f":"MAX(AR302-1,0)","v":4.5},3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":303},"Maintenance bases and depots",null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,40.5,{"$f":"MAX(AR303-1,0)","v":39.5},38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5,26.5]
[{"$f":"ROW()","v":304},"Other assets",null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,{"$f":"MAX(J304-0.25,0)","v":8.75},8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,{"$f":"MAX(AR304-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},"Equity Raising Cost"]
[{"$f":"ROW()","v":306},"Non-depreciable assets"]
[{"$f":"ROW()","v":307}]
[{"$f":"ROW()","v":308},"Opening Asset Values"]
[{"$f":"ROW()","v":309},"Pipeline and laterals",null,null,null,{"$f":"E345","v":0},{"$f":"F345","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,{"$f":"AV345*AW$15","v":0},0,0,0,0,0,{"$f":"BB345","v":0},0,0,0]
[{"$f":"ROW()","v":310},"Main line valve and scraper stations",null,null,null,{"$f":"E346","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]
[{"$f":"ROW()","v":311},"Compressor stations",null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.39209840666463774,0.36643240386451248,0.34076640106438721,0.31510039826426195,0.28943439546413668,0.26376839266401142,0.23864759336267699,0.21352679406134256,0.18840599476000813,0.1632851954586737]
[{"$f":"ROW()","v":312},"Receipt and delivery point facilities",null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.6038388999999936E-2,2.4703086999999936E-2,2.3367784999999936E-2,2.2032482999999936E-2,2.1617017373547889E-2,2.020200925566391E-2,1.8787001137779931E-2,1.7371993019895952E-2,1.5956984902011973E-2,1.4541976784127993E-2,1.3157026614211042E-2,1.177207644429409E-2,1.0387126274377139E-2,9.0021761044601877E-3]
[{"$f":"ROW()","v":313},"SCADA and communications",null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666728E-3,2.9104645833333393E-3,2.7940460000000058E-3,2.6776274166666727E-3,2.5612088333333395E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.8118190838883875E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":314},"Cathodic protection",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},"Maintenance bases and depots",null,null,null,1.8229499999999996E-3,1.8138352499999996E-3,1.8047204999999996E-3,1.7956057499999996E-3,1.7864909999999996E-3,1.7773762499999997E-3,1.7682614999999997E-3,1.7591467499999997E-3,1.7500319999999997E-3,1.7409172499999997E-3,1.7318024999999997E-3,1.7226877499999997E-3,1.7135729999999997E-3,1.7044582499999997E-3,1.6953434999999997E-3,1.6862287499999997E-3,1.6771139999999997E-3,1.6679992499999997E-3,1.6588844999999997E-3,1.6497697499999998E-3,1.6406549999999998E-3,1.6315402499999998E-3,1.6224254999999998E-3,1.6133107499999998E-3,1.6041959999999998E-3,1.5950812499999998E-3,1.5859664999999998E-3,1.5768517499999998E-3,1.5677369999999998E-3,1.5586222499999998E-3,1.5495074999999998E-3,1.5403927499999998E-3,1.5312779999999998E-3,1.5221632499999999E-3,1.5130484999999999E-3,1.5039337499999999E-3,1.4948189999999999E-3,1.4857042499999999E-3,1.4765894999999999E-3,1.4401304999999999E-3,1.4036715E-3,1.3672125E-3,1.3307535E-3,1.3518163025673675E-3,1.3131810118466674E-3,1.2745457211259673E-3,1.2359104304052672E-3,1.1972751396845671E-3,1.158639848963867E-3,1.1206516571945599E-3,1.0826634654252528E-3,1.0446752736559457E-3,1.0066870818866386E-3]
[{"$f":"ROW()","v":316},"Other assets",null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.44945526711071E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},"Equity Raising Cost",null,null,null,{"$f":"E353","v":0},{"$f":"F353","v":0},{"$f":"G353","v":0},{"$f":"H353","v":0},{"$f":"I353","v":0},{"$f":"J353","v":0},{"$f":"K353","v":0},{"$f":"L353","v":0},{"$f":"M353","v":0},{"$f":"N353","v":0},{"$f":"O353","v":0},{"$f":"P353","v":0},{"$f":"Q353","v":0},{"$f":"R353","v":0},{"$f":"S353","v":0},{"$f":"T353","v":0},{"$f":"U353","v":0},{"$f":"V353","v":0},{"$f":"W353","v":0},{"$f":"X353","v":0},{"$f":"Y353","v":0},{"$f":"Z353","v":0},{"$f":"AA353","v":0},{"$f":"AB353","v":0},{"$f":"AC353","v":0},{"$f":"AD353","v":0},{"$f":"AE353","v":0},{"$f":"AF353","v":0},{"$f":"AG353","v":0},{"$f":"AH353","v":0},{"$f":"AI353","v":0},{"$f":"AJ353","v":0},{"$f":"AK353","v":0},{"$f":"AL353","v":0},{"$f":"AM353","v":0},{"$f":"AN353","v":0},{"$f":"AO353","v":0},{"$f":"AP353","v":0},{"$f":"AQ353","v":0},{"$f":"AR353","v":0},{"$f":"AS353","v":0},{"$f":"AT353","v":0},{"$f":"AU353","v":0},0,{"$f":"AW353","v":0},{"$f":"AX353","v":0},{"$f":"AY353","v":0},{"$f":"AZ353","v":0},{"$f":"BA353","v":0},{"$f":"BB353","v":0},{"$f":"BC353","v":0},{"$f":"BD353","v":0},{"$f":"BE353","v":0}]
[{"$f":"ROW()","v":318},"Non-depreciable assets",null,null,null,{"$f":"E354","v":0},{"$f":"F354","v":0},{"$f":"G354","v":0},{"$f":"H354","v":0},{"$f":"I354","v":0},{"$f":"J354","v":0},{"$f":"K354","v":0},{"$f":"L354","v":0},{"$f":"M354","v":0},{"$f":"N354","v":0},{"$f":"O354","v":0},{"$f":"P354","v":0},{"$f":"Q354","v":0},{"$f":"R354","v":0},{"$f":"S354","v":0},{"$f":"T354","v":0},{"$f":"U354","v":0},{"$f":"V354","v":0},{"$f":"W354","v":0},{"$f":"X354","v":0},{"$f":"Y354","v":0},{"$f":"Z354","v":0},{"$f":"AA354","v":0},{"$f":"AB354","v":0},{"$f":"AC354","v":0},{"$f":"AD354","v":0},{"$f":"AE354","v":0},{"$f":"AF354","v":0},{"$f":"AG354","v":0},{"$f":"AH354","v":0},{"$f":"AI354","v":0},{"$f":"AJ354","v":0},{"$f":"AK354","v":0},{"$f":"AL354","v":0},{"$f":"AM354","v":0},{"$f":"AN354","v":0},{"$f":"AO354","v":0},{"$f":"AP354","v":0},{"$f":"AQ354","v":0},{"$f":"AR354","v":0},{"$f":"AS354","v":0},{"$f":"AT354","v":0},{"$f":"AU354","v":0},{"$f":"AV354*AW$15","v":0},{"$f":"AW354","v":0},{"$f":"AX354","v":0},{"$f":"AY354","v":0},{"$f":"AZ354","v":0},{"$f":"BA354","v":0},{"$f":"BB354","v":0},{"$f":"BC354","v":0},{"$f":"BD354","v":0},{"$f":"BE354","v":0}]
[{"$f":"ROW()","v":319},"Total",null,{"$f":"SUM(D309:D318)","v":0},{"$f":"SUM(E309:E318)","v":0},{"$f":"SUM(F309:F318)","v":0.91103296499999997},{"$f":"SUM(G309:G318)","v":0.90112959029166673},{"$f":"SUM(H309:H318)","v":0.89122621558333348},{"$f":"SUM(I309:I318)","v":0.88132284087500001},{"$f":"SUM(J309:J318)","v":0.87141946616666666},{"$f":"SUM(K309:K318)","v":0.86151609145833341},{"$f":"SUM(L309:L318)","v":0.85161271675000005},{"$f":"SUM(M309:M318)","v":0.84170934204166681},{"$f":"SUM(N309:N318)","v":0.83180596733333345},{"$f":"SUM(O309:O318)","v":0.82190259262500021},{"$f":"SUM(P309:P318)","v":0.81199921791666685},{"$f":"SUM(Q309:Q318)","v":0.80209584320833338},{"$f":"SUM(R309:R318)","v":0.79219246850000025},{"$f":"SUM(S309:S318)","v":0.78228909379166689},{"$f":"SUM(T309:T318)","v":0.77238571908333364},{"$f":"SUM(U309:U318)","v":0.76248234437500029},{"$f":"SUM(V309:V318)","v":0.75257896966666704},{"$f":"SUM(W309:W318)","v":0.74267559495833368},{"$f":"SUM(X309:X318)","v":0.73277222025000022},{"$f":"SUM(Y309:Y318)","v":0.72286884554166697},{"$f":"SUM(Z309:Z318)","v":0.71296547083333373},{"$f":"SUM(AA309:AA318)","v":0.70306209612500048},{"$f":"SUM(AB309:AB318)","v":0.69315872141666712},{"$f":"SUM(AC309:AC318)","v":0.68325534670833388},{"$f":"SUM(AD309:AD318)","v":0.67335197200000041},{"$f":"SUM(AE309:AE318)","v":0.66344859729166716},{"$f":"SUM(AF309:AF318)","v":0.65354522258333381},{"$f":"SUM(AG309:AG318)","v":0.64364184787500056},{"$f":"SUM(AH309:AH318)","v":0.63373847316666732},{"$f":"SUM(AI309:AI318)","v":0.62383509845833396},{"$f":"SUM(AJ309:AJ318)","v":0.61393172375000071},{"$f":"SUM(AK309:AK318)","v":0.60402834904166725},{"$f":"SUM(AL309:AL318)","v":0.594124974333334},{"$f":"SUM(AM309:AM318)","v":0.58422159962500064},{"$f":"SUM(AN309:AN318)","v":0.5743182249166674},{"$f":"SUM(AO309:AO318)","v":0.56441485020833415},{"$f":"SUM(AP309:AP318)","v":0.55451147550000091},{"$f":"SUM(AQ309:AQ318)","v":0.54460810079166755},{"$f":"SUM(AR309:AR318)","v":0.53470472608333419},{"$f":"SUM(AS309:AS318)","v":0.49977359437500085},{"$f":"SUM(AT309:AT318)","v":0.47418157312500081},{"$f":"SUM(AU309:AU318)","v":0.44858955187500077},{"$f":"SUM(AV309:AV318)","v":0.42299753062500078},{"$f":"SUM(AW309:AW318)","v":0.41506724034075299},{"$f":"SUM(AX309:AX318)","v":0.38794759413202307},{"$f":"SUM(AY309:AY318)","v":0.36082794792329309},{"$f":"SUM(AZ309:AZ318)","v":0.33370830171456317},{"$f":"SUM(BA309:BA318)","v":0.30658865550583325},{"$f":"SUM(BB309:BB318)","v":0.27946900929710328},{"$f":"SUM(BC309:BC318)","v":0.25292527163408257},{"$f":"SUM(BD309:BD318)","v":0.22638153397106192},{"$f":"SUM(BE309:BE318)","v":0.19983779630804122},{"$f":"SUM(BF309:BF318)","v":0.17329405864502054}]
[{"$f":"ROW()","v":320},"Capex"]
[{"$f":"ROW()","v":321},"Pipeline and laterals",null,null,{"$f":"E$173","v":0}]
[{"$f":"ROW()","v":322},"Main line valve and scraper stations",null,null,{"$f":"E$174","v":0}]
[{"$f":"ROW()","v":323},"Compressor stations",null,null,{"$f":"E$175","v":0.72660780749999998}]
[{"$f":"ROW()","v":324},"Receipt and delivery point facilities",null,null,{"$f":"E$176","v":4.0059059999999994E-2}]
[{"$f":"ROW()","v":325},"SCADA and communications",null,null,{"$f":"E$177","v":6.9851149999999992E-3}]
[{"$f":"ROW()","v":326},"Cathodic protection",null,null,{"$f":"E$178","v":0}]
[{"$f":"ROW()","v":327},"Maintenance bases and depots",null,null,{"$f":"E$179","v":1.8229499999999996E-3}]
[{"$f":"ROW()","v":328},"Other assets",null,null,{"$f":"E$180","v":0.13555803250000001}]
[{"$f":"ROW()","v":329},"Equity Raising Cost",null,null,{"$f":"E$181","v":0}]
[{"$f":"ROW()","v":330},"Non-depreciable assets",null,null,{"$f":"E$182","v":0}]
[{"$f":"ROW()","v":331},"Total",null,{"$f":"SUM(D321:D330)","v":0},{"$f":"SUM(E321:E330)","v":0.91103296499999997},{"$f":"SUM(F321:F330)","v":0},{"$f":"SUM(G321:G330)","v":0},{"$f":"SUM(H321:H330)","v":0},{"$f":"SUM(I321:I330)","v":0},{"$f":"SUM(J321:J330)","v":0},{"$f":"SUM(K321:K330)","v":0},{"$f":"SUM(L321:L330)","v":0},{"$f":"SUM(M321:M330)","v":0},{"$f":"SUM(N321:N330)","v":0},{"$f":"SUM(O321:O330)","v":0},{"$f":"SUM(P321:P330)","v":0},{"$f":"SUM(Q321:Q330)","v":0},{"$f":"SUM(R321:R330)","v":0},{"$f":"SUM(S321:S330)","v":0},{"$f":"SUM(T321:T330)","v":0},{"$f":"SUM(U321:U330)","v":0},{"$f":"SUM(V321:V330)","v":0},{"$f":"SUM(W321:W330)","v":0},{"$f":"SUM(X321:X330)","v":0},{"$f":"SUM(Y321:Y330)","v":0},{"$f":"SUM(Z321:Z330)","v":0},{"$f":"SUM(AA321:AA330)","v":0},{"$f":"SUM(AB321:AB330)","v":0},{"$f":"SUM(AC321:AC330)","v":0},{"$f":"SUM(AD321:AD330)","v":0},{"$f":"SUM(AE321:AE330)","v":0},{"$f":"SUM(AF321:AF330)","v":0},{"$f":"SUM(AG321:AG330)","v":0},{"$f":"SUM(AH321:AH330)","v":0},{"$f":"SUM(AI321:AI330)","v":0},{"$f":"SUM(AJ321:AJ330)","v":0},{"$f":"SUM(AK321:AK330)","v":0},{"$f":"SUM(AL321:AL330)","v":0},{"$f":"SUM(AM321:AM330)","v":0},{"$f":"SUM(AN321:AN330)","v":0},{"$f":"SUM(AO321:AO330)","v":0},{"$f":"SUM(AP321:AP330)","v":0},{"$f":"SUM(AQ321:AQ330)","v":0},{"$f":"SUM(AR321:AR330)","v":0},{"$f":"SUM(AS321:AS330)","v":0},{"$f":"SUM(AT321:AT330)","v":0},{"$f":"SUM(AU321:AU330)","v":0},{"$f":"SUM(AV321:AV330)","v":0},{"$f":"SUM(AW321:AW330)","v":0},{"$f":"SUM(AX321:AX330)","v":0},{"$f":"SUM(AY321:AY330)","v":0},{"$f":"SUM(AZ321:AZ330)","v":0},{"$f":"SUM(BA321:BA330)","v":0},{"$f":"SUM(BB321:BB330)","v":0},{"$f":"SUM(BC321:BC330)","v":0},{"$f":"SUM(BD321:BD330)","v":0},{"$f":"SUM(BE321:BE330)","v":0},{"$f":"SUM(BF321:BF330)","v":0}]
[{"$f":"ROW()","v":332},"Depreciation"]
[{"$f":"ROW()","v":333},"Pipeline and laterals",null,null,null,{"$f":"Inputs!I137*F$12","v":0},{"$f":"Inputs!J137*G$12","v":0},{"$f":"Inputs!K137*H$12","v":0},{"$f":"Inputs!L137*I$12","v":0},{"$f":"Inputs!M137*J$12","v":0},{"$f":"Inputs!N137*K$12","v":0},{"$f":"Inputs!O137*L$12","v":0},{"$f":"Inputs!P137*M$12","v":0},{"$f":"Inputs!Q137*N$12","v":0},{"$f":"Inputs!R137*O$12","v":0},{"$f":"Inputs!S137*P$12","v":0},{"$f":"Inputs!T137*Q$12","v":0},{"$f":"Inputs!U137*R$12","v":0},{"$f":"Inputs!V137*S$12","v":0},{"$f":"Inputs!W137*T$12","v":0},{"$f":"Inputs!X137*U$12","v":0},{"$f":"Inputs!Y137*V$12","v":0},{"$f":"Inputs!Z137*W$12","v":0},{"$f":"Inputs!AA137*X$12","v":0},{"$f":"Inputs!AB137*Y$12","v":0},{"$f":"Inputs!AC137*Z$12","v":0},{"$f":"Inputs!AD137*AA$12","v":0},{"$f":"Inputs!AE137*AB$12","v":0},{"$f":"Inputs!AF137*AC$12","v":0},{"$f":"Inputs!AG137*AD$12","v":0},{"$f":"Inputs!AH137*AE$12","v":0},{"$f":"Inputs!AI137*AF$12","v":0},{"$f":"Inputs!AJ137*AG$12","v":0},{"$f":"Inputs!AK137*AH$12","v":0},{"$f":"Inputs!AL137*AI$12","v":0},{"$f":"Inputs!AM137*AJ$12","v":0},{"$f":"Inputs!AN137*AK$12","v":0},{"$f":"Inputs!AO137*AL$12","v":0},{"$f":"Inputs!AP137*AM$12","v":0},{"$f":"Inputs!AQ137*AN$12","v":0},{"$f":"Inputs!AR137*AO$12","v":0},{"$f":"Inputs!AS137*AP$12","v":0},{"$f":"Inputs!AT137*AQ$12","v":0},{"$f":"Inputs!AU137*AR$12","v":0},{"$f":"Inputs!AV137*AS$12","v":0},{"$f":"Inputs!AW137*AT$12","v":0},{"$f":"Inputs!AX137*AU$12","v":0},{"$f":"Inputs!AY137*AV$12","v":0},{"$f":"Inputs!AZ739*AW$12","v":0},{"$f":"Inputs!BA739*AX$12","v":0},{"$f":"Inputs!BB739*AY$12","v":0},{"$f":"Inputs!BC739*AZ$12","v":0},{"$f":"Inputs!BD739*BA$12","v":0},{"$f":"IF(BB297>1,BB309/BB297,BB309)*BB$12","v":0},0,{"$f":"IF(BD297>1,BD309/BD297,BD309)*BD$12","v":0},0,{"$f":"IF(BF297>1,BF309/BF297,BF309)*BF$12","v":0}]
[{"$f":"ROW()","v":334},"Main line valve and scraper stations",null,null,null,{"$f":"Inputs!I138*F$12","v":0},{"$f":"Inputs!J138*G$12","v":0},{"$f":"Inputs!K138*H$12","v":0},{"$f":"Inputs!L138*I$12","v":0},{"$f":"Inputs!M138*J$12","v":0},{"$f":"Inputs!N138*K$12","v":0},{"$f":"Inputs!O138*L$12","v":0},{"$f":"Inputs!P138*M$12","v":0},{"$f":"Inputs!Q138*N$12","v":0},{"$f":"Inputs!R138*O$12","v":0},{"$f":"Inputs!S138*P$12","v":0},{"$f":"Inputs!T138*Q$12","v":0},{"$f":"Inputs!U138*R$12","v":0},{"$f":"Inputs!V138*S$12","v":0},{"$f":"Inputs!W138*T$12","v":0},{"$f":"Inputs!X138*U$12","v":0},{"$f":"Inputs!Y138*V$12","v":0},{"$f":"Inputs!Z138*W$12","v":0},{"$f":"Inputs!AA138*X$12","v":0},{"$f":"Inputs!AB138*Y$12","v":0},{"$f":"Inputs!AC138*Z$12","v":0},{"$f":"Inputs!AD138*AA$12","v":0},{"$f":"Inputs!AE138*AB$12","v":0},{"$f":"Inputs!AF138*AC$12","v":0},{"$f":"Inputs!AG138*AD$12","v":0},{"$f":"Inputs!AH138*AE$12","v":0},{"$f":"Inputs!AI138*AF$12","v":0},{"$f":"Inputs!AJ138*AG$12","v":0},{"$f":"Inputs!AK138*AH$12","v":0},{"$f":"Inputs!AL138*AI$12","v":0},{"$f":"Inputs!AM138*AJ$12","v":0},{"$f":"Inputs!AN138*AK$12","v":0},{"$f":"Inputs!AO138*AL$12","v":0},{"$f":"Inputs!AP138*AM$12","v":0},{"$f":"Inputs!AQ138*AN$12","v":0},{"$f":"Inputs!AR138*AO$12","v":0},{"$f":"Inputs!AS138*AP$12","v":0},{"$f":"Inputs!AT138*AQ$12","v":0},{"$f":"Inputs!AU138*AR$12","v":0},{"$f":"Inputs!AV138*AS$12","v":0},{"$f":"Inputs!AW138*AT$12","v":0},{"$f":"Inputs!AX138*AU$12","v":0},{"$f":"Inputs!AY138*AV$12","v":0},{"$f":"Inputs!AZ740*AW$12","v":0},{"$f":"Inputs!BA740*AX$12","v":0},{"$f":"Inputs!BB740*AY$12","v":0},{"$f":"Inputs!BC740*AZ$12","v":0},{"$f":"Inputs!BD740*BA$12","v":0},{"$f":"IF(BB298>1,BB310/BB298,BB310)*BB$12","v":0},0,{"$f":"IF(BD298>1,BD310/BD298,BD310)*BD$12","v":0},0,{"$f":"IF(BF298>1,BF310/BF298,BF310)*BF$12","v":0}]
[{"$f":"ROW()","v":335},"Compressor stations",null,null,null,{"$f":"Inputs!I139*F$12","v":6.0550650625000001E-3},{"$f":"Inputs!J139*G$12","v":6.0550650625000001E-3},{"$f":"Inputs!K139*H$12","v":6.0550650625000001E-3},{"$f":"Inputs!L139*I$12","v":6.0550650625000001E-3},{"$f":"Inputs!M139*J$12","v":6.0550650625000001E-3},{"$f":"Inputs!N139*K$12","v":6.0550650625000001E-3},{"$f":"Inputs!O139*L$12","v":6.0550650625000001E-3},{"$f":"Inputs!P139*M$12","v":6.0550650625000001E-3},{"$f":"Inputs!Q139*N$12","v":6.0550650625000001E-3},{"$f":"Inputs!R139*O$12","v":6.0550650625000001E-3},{"$f":"Inputs!S139*P$12","v":6.0550650625000001E-3},{"$f":"Inputs!T139*Q$12","v":6.0550650625000001E-3},{"$f":"Inputs!U139*R$12","v":6.0550650625000001E-3},{"$f":"Inputs!V139*S$12","v":6.0550650625000001E-3},{"$f":"Inputs!W139*T$12","v":6.0550650625000001E-3},{"$f":"Inputs!X139*U$12","v":6.0550650625000001E-3},{"$f":"Inputs!Y139*V$12","v":6.0550650625000001E-3},{"$f":"Inputs!Z139*W$12","v":6.0550650625000001E-3},{"$f":"Inputs!AA139*X$12","v":6.0550650625000001E-3},{"$f":"Inputs!AB139*Y$12","v":6.0550650625000009E-3},{"$f":"Inputs!AC139*Z$12","v":6.0550650625000001E-3},{"$f":"Inputs!AD139*AA$12","v":6.0550650625000009E-3},{"$f":"Inputs!AE139*AB$12","v":6.0550650624999992E-3},{"$f":"Inputs!AF139*AC$12","v":6.0550650625000001E-3},{"$f":"Inputs!AG139*AD$12","v":6.0550650625000001E-3},{"$f":"Inputs!AH139*AE$12","v":6.0550650624999992E-3},{"$f":"Inputs!AI139*AF$12","v":6.0550650624999992E-3},{"$f":"Inputs!AJ139*AG$12","v":6.0550650625000001E-3},{"$f":"Inputs!AK139*AH$12","v":6.0550650625000009E-3},{"$f":"Inputs!AL139*AI$12","v":6.0550650625000001E-3},{"$f":"Inputs!AM139*AJ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AN139*AK$12","v":6.0550650625000009E-3},{"$f":"Inputs!AO139*AL$12","v":6.0550650625000001E-3},{"$f":"Inputs!AP139*AM$12","v":6.0550650625000001E-3},{"$f":"Inputs!AQ139*AN$12","v":6.0550650625000001E-3},{"$f":"Inputs!AR139*AO$12","v":6.0550650625000001E-3},{"$f":"Inputs!AS139*AP$12","v":6.0550650625000001E-3},{"$f":"Inputs!AT139*AQ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AU139*AR$12","v":2.4220260249999997E-2},{"$f":"Inputs!AV139*AS$12","v":2.4220260249999997E-2},{"$f":"Inputs!AW139*AT$12","v":2.422026025E-2},{"$f":"Inputs!AX139*AU$12","v":2.4220260249999997E-2},{"$f":"Inputs!AY139*AV$12","v":2.4220260249999997E-2},{"$f":"Inputs!AZ741*AW$12","v":2.5666002800125251E-2},{"$f":"Inputs!BA741*AX$12","v":2.5666002800125251E-2},{"$f":"Inputs!BB741*AY$12","v":2.5666002800125251E-2},{"$f":"Inputs!BC741*AZ$12","v":2.5666002800125248E-2},{"$f":"Inputs!BD741*BA$12","v":2.5666002800125248E-2},{"$f":"IF(BB299>1,BB311/BB299,BB311)*BB$12","v":2.5120799301334422E-2},2.5120799301334418E-2,{"$f":"IF(BD299>1,BD311/BD299,BD311)*BD$12","v":2.5120799301334418E-2},2.5120799301334418E-2,{"$f":"IF(BF299>1,BF311/BF299,BF311)*BF$12","v":2.5120799301334415E-2}]
[{"$f":"ROW()","v":336},"Receipt and delivery point facilities",null,null,null,{"$f":"Inputs!I140*F$12","v":3.338255E-4},{"$f":"Inputs!J140*G$12","v":3.338255E-4},{"$f":"Inputs!K140*H$12","v":3.338255E-4},{"$f":"Inputs!L140*I$12","v":3.338255E-4},{"$f":"Inputs!M140*J$12","v":3.338255E-4},{"$f":"Inputs!N140*K$12","v":3.338255E-4},{"$f":"Inputs!O140*L$12","v":3.338255E-4},{"$f":"Inputs!P140*M$12","v":3.338255E-4},{"$f":"Inputs!Q140*N$12","v":3.338255E-4},{"$f":"Inputs!R140*O$12","v":3.338255E-4},{"$f":"Inputs!S140*P$12","v":3.338255E-4},{"$f":"Inputs!T140*Q$12","v":3.338255E-4},{"$f":"Inputs!U140*R$12","v":3.338255E-4},{"$f":"Inputs!V140*S$12","v":3.338255E-4},{"$f":"Inputs!W140*T$12","v":3.338255E-4},{"$f":"Inputs!X140*U$12","v":3.338255E-4},{"$f":"Inputs!Y140*V$12","v":3.338255E-4},{"$f":"Inputs!Z140*W$12","v":3.338255E-4},{"$f":"Inputs!AA140*X$12","v":3.338255E-4},{"$f":"Inputs!AB140*Y$12","v":3.338255E-4},{"$f":"Inputs!AC140*Z$12","v":3.338255E-4},{"$f":"Inputs!AD140*AA$12","v":3.338255E-4},{"$f":"Inputs!AE140*AB$12","v":3.338255E-4},{"$f":"Inputs!AF140*AC$12","v":3.338255E-4},{"$f":"Inputs!AG140*AD$12","v":3.338255E-4},{"$f":"Inputs!AH140*AE$12","v":3.338255E-4},{"$f":"Inputs!AI140*AF$12","v":3.338255E-4},{"$f":"Inputs!AJ140*AG$12","v":3.338255E-4},{"$f":"Inputs!AK140*AH$12","v":3.338255E-4},{"$f":"Inputs!AL140*AI$12","v":3.338255E-4},{"$f":"Inputs!AM140*AJ$12","v":3.338255E-4},{"$f":"Inputs!AN140*AK$12","v":3.338255E-4},{"$f":"Inputs!AO140*AL$12","v":3.338255E-4},{"$f":"Inputs!AP140*AM$12","v":3.338255E-4},{"$f":"Inputs!AQ140*AN$12","v":3.338255E-4},{"$f":"Inputs!AR140*AO$12","v":3.338255E-4},{"$f":"Inputs!AS140*AP$12","v":3.338255E-4},{"$f":"Inputs!AT140*AQ$12","v":3.3382550000000006E-4},{"$f":"Inputs!AU140*AR$12","v":1.3353020000000002E-3},{"$f":"Inputs!AV140*AS$12","v":1.3353020000000002E-3},{"$f":"Inputs!AW140*AT$12","v":1.3353020000000005E-3},{"$f":"Inputs!AX140*AU$12","v":1.3353020000000002E-3},{"$f":"Inputs!AY140*AV$12","v":1.3353020000000002E-3},{"$f":"Inputs!AZ742*AW$12","v":1.4150081178839796E-3},{"$f":"Inputs!BA742*AX$12","v":1.4150081178839796E-3},{"$f":"Inputs!BB742*AY$12","v":1.4150081178839794E-3},{"$f":"Inputs!BC742*AZ$12","v":1.4150081178839794E-3},{"$f":"Inputs!BD742*BA$12","v":1.4150081178839794E-3},{"$f":"IF(BB300>1,BB312/BB300,BB312)*BB$12","v":1.3849501699169518E-3},1.3849501699169518E-3,{"$f":"IF(BD300>1,BD312/BD300,BD312)*BD$12","v":1.3849501699169518E-3},1.3849501699169518E-3,{"$f":"IF(BF300>1,BF312/BF300,BF312)*BF$12","v":1.3849501699169518E-3}]
[{"$f":"ROW()","v":337},"SCADA and communications",null,null,null,{"$f":"Inputs!I141*F$12","v":1.1641858333333331E-4},{"$f":"Inputs!J141*G$12","v":1.1641858333333332E-4},{"$f":"Inputs!K141*H$12","v":1.1641858333333331E-4},{"$f":"Inputs!L141*I$12","v":1.1641858333333331E-4},{"$f":"Inputs!M141*J$12","v":1.1641858333333332E-4},{"$f":"Inputs!N141*K$12","v":1.1641858333333333E-4},{"$f":"Inputs!O141*L$12","v":1.1641858333333331E-4},{"$f":"Inputs!P141*M$12","v":1.1641858333333331E-4},{"$f":"Inputs!Q141*N$12","v":1.1641858333333331E-4},{"$f":"Inputs!R141*O$12","v":1.1641858333333333E-4},{"$f":"Inputs!S141*P$12","v":1.1641858333333333E-4},{"$f":"Inputs!T141*Q$12","v":1.1641858333333333E-4},{"$f":"Inputs!U141*R$12","v":1.1641858333333332E-4},{"$f":"Inputs!V141*S$12","v":1.1641858333333332E-4},{"$f":"Inputs!W141*T$12","v":1.1641858333333333E-4},{"$f":"Inputs!X141*U$12","v":1.1641858333333332E-4},{"$f":"Inputs!Y141*V$12","v":1.1641858333333332E-4},{"$f":"Inputs!Z141*W$12","v":1.1641858333333332E-4},{"$f":"Inputs!AA141*X$12","v":1.1641858333333332E-4},{"$f":"Inputs!AB141*Y$12","v":1.1641858333333332E-4},{"$f":"Inputs!AC141*Z$12","v":1.1641858333333333E-4},{"$f":"Inputs!AD141*AA$12","v":1.1641858333333332E-4},{"$f":"Inputs!AE141*AB$12","v":1.1641858333333333E-4},{"$f":"Inputs!AF141*AC$12","v":1.1641858333333332E-4},{"$f":"Inputs!AG141*AD$12","v":1.1641858333333331E-4},{"$f":"Inputs!AH141*AE$12","v":1.1641858333333333E-4},{"$f":"Inputs!AI141*AF$12","v":1.1641858333333333E-4},{"$f":"Inputs!AJ141*AG$12","v":1.1641858333333333E-4},{"$f":"Inputs!AK141*AH$12","v":1.1641858333333331E-4},{"$f":"Inputs!AL141*AI$12","v":1.1641858333333332E-4},{"$f":"Inputs!AM141*AJ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AN141*AK$12","v":1.1641858333333332E-4},{"$f":"Inputs!AO141*AL$12","v":1.1641858333333332E-4},{"$f":"Inputs!AP141*AM$12","v":1.1641858333333332E-4},{"$f":"Inputs!AQ141*AN$12","v":1.1641858333333333E-4},{"$f":"Inputs!AR141*AO$12","v":1.1641858333333332E-4},{"$f":"Inputs!AS141*AP$12","v":1.1641858333333332E-4},{"$f":"Inputs!AT141*AQ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AU141*AR$12","v":2.5612088333333378E-3},{"$f":"Inputs!AV141*AS$12","v":0},{"$f":"Inputs!AW141*AT$12","v":0},{"$f":"Inputs!AX141*AU$12","v":0},{"$f":"Inputs!AY141*AV$12","v":0},{"$f":"Inputs!AZ743*AW$12","v":1.8382716425131576E-18},{"$f":"Inputs!BA743*AX$12","v":0},{"$f":"Inputs!BB743*AY$12","v":0},{"$f":"Inputs!BC743*AZ$12","v":0},{"$f":"Inputs!BD743*BA$12","v":0},{"$f":"IF(BB301>1,BB313/BB301,BB313)*BB$12","v":0},0,{"$f":"IF(BD301>1,BD313/BD301,BD313)*BD$12","v":0},0,{"$f":"IF(BF301>1,BF313/BF301,BF313)*BF$12","v":0}]
[{"$f":"ROW()","v":338},"Cathodic protection",null,null,null,{"$f":"Inputs!I142*F$12","v":0},{"$f":"Inputs!J142*G$12","v":0},{"$f":"Inputs!K142*H$12","v":0},{"$f":"Inputs!L142*I$12","v":0},{"$f":"Inputs!M142*J$12","v":0},{"$f":"Inputs!N142*K$12","v":0},{"$f":"Inputs!O142*L$12","v":0},{"$f":"Inputs!P142*M$12","v":0},{"$f":"Inputs!Q142*N$12","v":0},{"$f":"Inputs!R142*O$12","v":0},{"$f":"Inputs!S142*P$12","v":0},{"$f":"Inputs!T142*Q$12","v":0},{"$f":"Inputs!U142*R$12","v":0},{"$f":"Inputs!V142*S$12","v":0},{"$f":"Inputs!W142*T$12","v":0},{"$f":"Inputs!X142*U$12","v":0},{"$f":"Inputs!Y142*V$12","v":0},{"$f":"Inputs!Z142*W$12","v":0},{"$f":"Inputs!AA142*X$12","v":0},{"$f":"Inputs!AB142*Y$12","v":0},{"$f":"Inputs!AC142*Z$12","v":0},{"$f":"Inputs!AD142*AA$12","v":0},{"$f":"Inputs!AE142*AB$12","v":0},{"$f":"Inputs!AF142*AC$12","v":0},{"$f":"Inputs!AG142*AD$12","v":0},{"$f":"Inputs!AH142*AE$12","v":0},{"$f":"Inputs!AI142*AF$12","v":0},{"$f":"Inputs!AJ142*AG$12","v":0},{"$f":"Inputs!AK142*AH$12","v":0},{"$f":"Inputs!AL142*AI$12","v":0},{"$f":"Inputs!AM142*AJ$12","v":0},{"$f":"Inputs!AN142*AK$12","v":0},{"$f":"Inputs!AO142*AL$12","v":0},{"$f":"Inputs!AP142*AM$12","v":0},{"$f":"Inputs!AQ142*AN$12","v":0},{"$f":"Inputs!AR142*AO$12","v":0},{"$f":"Inputs!AS142*AP$12","v":0},{"$f":"Inputs!AT142*AQ$12","v":0},{"$f":"Inputs!AU142*AR$12","v":0},{"$f":"Inputs!AV142*AS$12","v":0},{"$f":"Inputs!AW142*AT$12","v":0},{"$f":"Inputs!AX142*AU$12","v":0},{"$f":"Inputs!AY142*AV$12","v":0},{"$f":"Inputs!AZ744*AW$12","v":0},{"$f":"Inputs!BA744*AX$12","v":0},{"$f":"Inputs!BB744*AY$12","v":0},{"$f":"Inputs!BC744*AZ$12","v":0},{"$f":"Inputs!BD744*BA$12","v":0},{"$f":"IF(BB302>1,BB314/BB302,BB314)*BB$12","v":0},0,{"$f":"IF(BD302>1,BD314/BD302,BD314)*BD$12","v":0},0,{"$f":"IF(BF302>1,BF314/BF302,BF314)*BF$12","v":0}]
[{"$f":"ROW()","v":339},"Maintenance bases and depots",null,null,null,{"$f":"Inputs!I143*F$12","v":9.1147499999999994E-6},{"$f":"Inputs!J143*G$12","v":9.1147499999999994E-6},{"$f":"Inputs!K143*H$12","v":9.1147499999999994E-6},{"$f":"Inputs!L143*I$12","v":9.1147499999999994E-6},{"$f":"Inputs!M143*J$12","v":9.1147499999999994E-6},{"$f":"Inputs!N143*K$12","v":9.1147499999999994E-6},{"$f":"Inputs!O143*L$12","v":9.1147499999999994E-6},{"$f":"Inputs!P143*M$12","v":9.1147499999999994E-6},{"$f":"Inputs!Q143*N$12","v":9.1147499999999994E-6},{"$f":"Inputs!R143*O$12","v":9.1147499999999994E-6},{"$f":"Inputs!S143*P$12","v":9.1147499999999994E-6},{"$f":"Inputs!T143*Q$12","v":9.1147499999999994E-6},{"$f":"Inputs!U143*R$12","v":9.1147499999999994E-6},{"$f":"Inputs!V143*S$12","v":9.1147499999999994E-6},{"$f":"Inputs!W143*T$12","v":9.1147499999999994E-6},{"$f":"Inputs!X143*U$12","v":9.1147499999999994E-6},{"$f":"Inputs!Y143*V$12","v":9.1147499999999994E-6},{"$f":"Inputs!Z143*W$12","v":9.1147499999999994E-6},{"$f":"Inputs!AA143*X$12","v":9.1147499999999994E-6},{"$f":"Inputs!AB143*Y$12","v":9.1147499999999994E-6},{"$f":"Inputs!AC143*Z$12","v":9.1147499999999994E-6},{"$f":"Inputs!AD143*AA$12","v":9.1147499999999994E-6},{"$f":"Inputs!AE143*AB$12","v":9.1147499999999994E-6},{"$f":"Inputs!AF143*AC$12","v":9.1147499999999994E-6},{"$f":"Inputs!AG143*AD$12","v":9.1147499999999994E-6},{"$f":"Inputs!AH143*AE$12","v":9.1147499999999994E-6},{"$f":"Inputs!AI143*AF$12","v":9.1147499999999994E-6},{"$f":"Inputs!AJ143*AG$12","v":9.1147499999999994E-6},{"$f":"Inputs!AK143*AH$12","v":9.1147499999999994E-6},{"$f":"Inputs!AL143*AI$12","v":9.1147499999999994E-6},{"$f":"Inputs!AM143*AJ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AN143*AK$12","v":9.1147499999999994E-6},{"$f":"Inputs!AO143*AL$12","v":9.1147499999999994E-6},{"$f":"Inputs!AP143*AM$12","v":9.1147499999999994E-6},{"$f":"Inputs!AQ143*AN$12","v":9.1147499999999994E-6},{"$f":"Inputs!AR143*AO$12","v":9.1147499999999994E-6},{"$f":"Inputs!AS143*AP$12","v":9.1147499999999994E-6},{"$f":"Inputs!AT143*AQ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AU143*AR$12","v":3.6459000000000004E-5},{"$f":"Inputs!AV143*AS$12","v":3.6459000000000004E-5},{"$f":"Inputs!AW143*AT$12","v":3.6459000000000004E-5},{"$f":"Inputs!AX143*AU$12","v":3.6459000000000004E-5},{"$f":"Inputs!AY143*AV$12","v":3.6459000000000004E-5},{"$f":"Inputs!AZ745*AW$12","v":3.8635290720700021E-5},{"$f":"Inputs!BA745*AX$12","v":3.8635290720700021E-5},{"$f":"Inputs!BB745*AY$12","v":3.8635290720700021E-5},{"$f":"Inputs!BC745*AZ$12","v":3.8635290720700021E-5},{"$f":"Inputs!BD745*BA$12","v":3.8635290720700021E-5},{"$f":"IF(BB303>1,BB315/BB303,BB315)*BB$12","v":3.7988191769307116E-5},3.7988191769307116E-5,{"$f":"IF(BD303>1,BD315/BD303,BD315)*BD$12","v":3.7988191769307116E-5},3.7988191769307116E-5,{"$f":"IF(BF303>1,BF315/BF303,BF315)*BF$12","v":3.7988191769307116E-5}]
[{"$f":"ROW()","v":340},"Other assets",null,null,null,{"$f":"Inputs!I144*F$12","v":3.3889508124999995E-3},{"$f":"Inputs!J144*G$12","v":3.3889508124999995E-3},{"$f":"Inputs!K144*H$12","v":3.3889508124999995E-3},{"$f":"Inputs!L144*I$12","v":3.3889508124999991E-3},{"$f":"Inputs!M144*J$12","v":3.3889508124999995E-3},{"$f":"Inputs!N144*K$12","v":3.3889508125E-3},{"$f":"Inputs!O144*L$12","v":3.3889508124999991E-3},{"$f":"Inputs!P144*M$12","v":3.3889508124999991E-3},{"$f":"Inputs!Q144*N$12","v":3.3889508124999995E-3},{"$f":"Inputs!R144*O$12","v":3.3889508124999995E-3},{"$f":"Inputs!S144*P$12","v":3.3889508124999995E-3},{"$f":"Inputs!T144*Q$12","v":3.3889508124999995E-3},{"$f":"Inputs!U144*R$12","v":3.3889508125E-3},{"$f":"Inputs!V144*S$12","v":3.3889508124999995E-3},{"$f":"Inputs!W144*T$12","v":3.3889508124999995E-3},{"$f":"Inputs!X144*U$12","v":3.3889508124999995E-3},{"$f":"Inputs!Y144*V$12","v":3.3889508124999991E-3},{"$f":"Inputs!Z144*W$12","v":3.3889508125E-3},{"$f":"Inputs!AA144*X$12","v":3.3889508124999995E-3},{"$f":"Inputs!AB144*Y$12","v":3.3889508124999995E-3},{"$f":"Inputs!AC144*Z$12","v":3.3889508124999995E-3},{"$f":"Inputs!AD144*AA$12","v":3.3889508124999995E-3},{"$f":"Inputs!AE144*AB$12","v":3.3889508124999995E-3},{"$f":"Inputs!AF144*AC$12","v":3.3889508124999995E-3},{"$f":"Inputs!AG144*AD$12","v":3.3889508124999995E-3},{"$f":"Inputs!AH144*AE$12","v":3.3889508124999995E-3},{"$f":"Inputs!AI144*AF$12","v":3.3889508124999995E-3},{"$f":"Inputs!AJ144*AG$12","v":3.3889508124999995E-3},{"$f":"Inputs!AK144*AH$12","v":3.3889508124999995E-3},{"$f":"Inputs!AL144*AI$12","v":3.3889508124999995E-3},{"$f":"Inputs!AM144*AJ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AN144*AK$12","v":3.3889508125E-3},{"$f":"Inputs!AO144*AL$12","v":3.3889508125E-3},{"$f":"Inputs!AP144*AM$12","v":3.3889508124999991E-3},{"$f":"Inputs!AQ144*AN$12","v":3.3889508124999995E-3},{"$f":"Inputs!AR144*AO$12","v":3.3889508124999995E-3},{"$f":"Inputs!AS144*AP$12","v":3.3889508124999995E-3},{"$f":"Inputs!AT144*AQ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AU144*AR$12","v":6.777901624999999E-3},{"$f":"Inputs!AV144*AS$12","v":0},{"$f":"Inputs!AW144*AT$12","v":0},{"$f":"Inputs!AX144*AU$12","v":0},{"$f":"Inputs!AY144*AV$12","v":0},{"$f":"Inputs!AZ746*AW$12","v":1.4706173140105261E-17},{"$f":"Inputs!BA746*AX$12","v":0},{"$f":"Inputs!BB746*AY$12","v":0},{"$f":"Inputs!BC746*AZ$12","v":0},{"$f":"Inputs!BD746*BA$12","v":0},{"$f":"IF(BB304>1,BB316/BB304,BB316)*BB$12","v":0},0,{"$f":"IF(BD304>1,BD316/BD304,BD316)*BD$12","v":0},0,{"$f":"IF(BF304>1,BF316/BF304,BF316)*BF$12","v":0}]
[{"$f":"ROW()","v":341},"Equity Raising Cost",null,null,null,{"$f":"Inputs!I145*F$12","v":0},{"$f":"Inputs!J145*G$12","v":0},{"$f":"Inputs!K145*H$12","v":0},{"$f":"Inputs!L145*I$12","v":0},{"$f":"Inputs!M145*J$12","v":0},{"$f":"Inputs!N145*K$12","v":0},{"$f":"Inputs!O145*L$12","v":0},{"$f":"Inputs!P145*M$12","v":0},{"$f":"Inputs!Q145*N$12","v":0},{"$f":"Inputs!R145*O$12","v":0},{"$f":"Inputs!S145*P$12","v":0},{"$f":"Inputs!T145*Q$12","v":0},{"$f":"Inputs!U145*R$12","v":0},{"$f":"Inputs!V145*S$12","v":0},{"$f":"Inputs!W145*T$12","v":0},{"$f":"Inputs!X145*U$12","v":0},{"$f":"Inputs!Y145*V$12","v":0},{"$f":"Inputs!Z145*W$12","v":0},{"$f":"Inputs!AA145*X$12","v":0},{"$f":"Inputs!AB145*Y$12","v":0},{"$f":"Inputs!AC145*Z$12","v":0},{"$f":"Inputs!AD145*AA$12","v":0},{"$f":"Inputs!AE145*AB$12","v":0},{"$f":"Inputs!AF145*AC$12","v":0},{"$f":"Inputs!AG145*AD$12","v":0},{"$f":"Inputs!AH145*AE$12","v":0},{"$f":"Inputs!AI145*AF$12","v":0},{"$f":"Inputs!AJ145*AG$12","v":0},{"$f":"Inputs!AK145*AH$12","v":0},{"$f":"Inputs!AL145*AI$12","v":0},{"$f":"Inputs!AM145*AJ$12","v":0},{"$f":"Inputs!AN145*AK$12","v":0},{"$f":"Inputs!AO145*AL$12","v":0},{"$f":"Inputs!AP145*AM$12","v":0},{"$f":"Inputs!AQ145*AN$12","v":0},{"$f":"Inputs!AR145*AO$12","v":0},{"$f":"Inputs!AS145*AP$12","v":0},{"$f":"Inputs!AT145*AQ$12","v":0},{"$f":"Inputs!AU145*AR$12","v":0},{"$f":"Inputs!AV145*AS$12","v":0},{"$f":"Inputs!AW145*AT$12","v":0},{"$f":"Inputs!AX145*AU$12","v":0},{"$f":"Inputs!AY145*AV$12","v":0},{"$f":"Inputs!AZ747*AW$12","v":0},{"$f":"Inputs!BA747*AX$12","v":0},{"$f":"Inputs!BB747*AY$12","v":0},{"$f":"Inputs!BC747*AZ$12","v":0},{"$f":"Inputs!BD747*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":342},"Non-depreciable assets",null,null,null,{"$f":"Inputs!I146*F$12","v":0},{"$f":"Inputs!J146*G$12","v":0},{"$f":"Inputs!K146*H$12","v":0},{"$f":"Inputs!L146*I$12","v":0},{"$f":"Inputs!M146*J$12","v":0},{"$f":"Inputs!N146*K$12","v":0},{"$f":"Inputs!O146*L$12","v":0},{"$f":"Inputs!P146*M$12","v":0},{"$f":"Inputs!Q146*N$12","v":0},{"$f":"Inputs!R146*O$12","v":0},{"$f":"Inputs!S146*P$12","v":0},{"$f":"Inputs!T146*Q$12","v":0},{"$f":"Inputs!U146*R$12","v":0},{"$f":"Inputs!V146*S$12","v":0},{"$f":"Inputs!W146*T$12","v":0},{"$f":"Inputs!X146*U$12","v":0},{"$f":"Inputs!Y146*V$12","v":0},{"$f":"Inputs!Z146*W$12","v":0},{"$f":"Inputs!AA146*X$12","v":0},{"$f":"Inputs!AB146*Y$12","v":0},{"$f":"Inputs!AC146*Z$12","v":0},{"$f":"Inputs!AD146*AA$12","v":0},{"$f":"Inputs!AE146*AB$12","v":0},{"$f":"Inputs!AF146*AC$12","v":0},{"$f":"Inputs!AG146*AD$12","v":0},{"$f":"Inputs!AH146*AE$12","v":0},{"$f":"Inputs!AI146*AF$12","v":0},{"$f":"Inputs!AJ146*AG$12","v":0},{"$f":"Inputs!AK146*AH$12","v":0},{"$f":"Inputs!AL146*AI$12","v":0},{"$f":"Inputs!AM146*AJ$12","v":0},{"$f":"Inputs!AN146*AK$12","v":0},{"$f":"Inputs!AO146*AL$12","v":0},{"$f":"Inputs!AP146*AM$12","v":0},{"$f":"Inputs!AQ146*AN$12","v":0},{"$f":"Inputs!AR146*AO$12","v":0},{"$f":"Inputs!AS146*AP$12","v":0},{"$f":"Inputs!AT146*AQ$12","v":0},{"$f":"Inputs!AU146*AR$12","v":0},{"$f":"Inputs!AV146*AS$12","v":0},{"$f":"Inputs!AW146*AT$12","v":0},{"$f":"Inputs!AX146*AU$12","v":0},{"$f":"Inputs!AY146*AV$12","v":0},{"$f":"Inputs!AZ748*AW$12","v":0},{"$f":"Inputs!BA748*AX$12","v":0},{"$f":"Inputs!BB748*AY$12","v":0},{"$f":"Inputs!BC748*AZ$12","v":0},{"$f":"Inputs!BD748*BA$12","v":0}]
[{"$f":"ROW()","v":343},"Total",null,{"$f":"SUM(D333:D342)","v":0},{"$f":"SUM(E333:E342)","v":0},{"$f":"SUM(F333:F342)","v":9.9033747083333325E-3},{"$f":"SUM(G333:G342)","v":9.9033747083333325E-3},{"$f":"SUM(H333:H342)","v":9.9033747083333325E-3},{"$f":"SUM(I333:I342)","v":9.9033747083333325E-3},{"$f":"SUM(J333:J342)","v":9.9033747083333325E-3},{"$f":"SUM(K333:K342)","v":9.9033747083333325E-3},{"$f":"SUM(L333:L342)","v":9.9033747083333325E-3},{"$f":"SUM(M333:M342)","v":9.9033747083333325E-3},{"$f":"SUM(N333:N342)","v":9.9033747083333325E-3},{"$f":"SUM(O333:O342)","v":9.9033747083333325E-3},{"$f":"SUM(P333:P342)","v":9.9033747083333325E-3},{"$f":"SUM(Q333:Q342)","v":9.9033747083333325E-3},{"$f":"SUM(R333:R342)","v":9.9033747083333325E-3},{"$f":"SUM(S333:S342)","v":9.9033747083333325E-3},{"$f":"SUM(T333:T342)","v":9.9033747083333325E-3},{"$f":"SUM(U333:U342)","v":9.9033747083333325E-3},{"$f":"SUM(V333:V342)","v":9.9033747083333325E-3},{"$f":"SUM(W333:W342)","v":9.9033747083333325E-3},{"$f":"SUM(X333:X342)","v":9.9033747083333325E-3},{"$f":"SUM(Y333:Y342)","v":9.9033747083333325E-3},{"$f":"SUM(Z333:Z342)","v":9.9033747083333325E-3},{"$f":"SUM(AA333:AA342)","v":9.9033747083333325E-3},{"$f":"SUM(AB333:AB342)","v":9.9033747083333325E-3},{"$f":"SUM(AC333:AC342)","v":9.9033747083333325E-3},{"$f":"SUM(AD333:AD342)","v":9.9033747083333325E-3},{"$f":"SUM(AE333:AE342)","v":9.9033747083333325E-3},{"$f":"SUM(AF333:AF342)","v":9.9033747083333325E-3},{"$f":"SUM(AG333:AG342)","v":9.9033747083333325E-3},{"$f":"SUM(AH333:AH342)","v":9.9033747083333325E-3},{"$f":"SUM(AI333:AI342)","v":9.9033747083333325E-3},{"$f":"SUM(AJ333:AJ342)","v":9.9033747083333325E-3},{"$f":"SUM(AK333:AK342)","v":9.9033747083333342E-3},{"$f":"SUM(AL333:AL342)","v":9.9033747083333325E-3},{"$f":"SUM(AM333:AM342)","v":9.9033747083333325E-3},{"$f":"SUM(AN333:AN342)","v":9.9033747083333325E-3},{"$f":"SUM(AO333:AO342)","v":9.9033747083333325E-3},{"$f":"SUM(AP333:AP342)","v":9.9033747083333325E-3},{"$f":"SUM(AQ333:AQ342)","v":9.9033747083333325E-3},{"$f":"SUM(AR333:AR342)","v":3.4931131708333334E-2},{"$f":"SUM(AS333:AS342)","v":2.5592021249999996E-2},{"$f":"SUM(AT333:AT342)","v":2.5592021249999999E-2},{"$f":"SUM(AU333:AU342)","v":2.5592021249999996E-2},{"$f":"SUM(AV333:AV342)","v":2.5592021249999996E-2},{"$f":"SUM(AW333:AW342)","v":2.7119646208729947E-2},{"$f":"SUM(AX333:AX342)","v":2.711964620872993E-2},{"$f":"SUM(AY333:AY342)","v":2.711964620872993E-2},{"$f":"SUM(AZ333:AZ342)","v":2.7119646208729926E-2},{"$f":"SUM(BA333:BA342)","v":2.7119646208729926E-2},{"$f":"SUM(BB333:BB342)","v":2.6543737663020681E-2},{"$f":"SUM(BC333:BC342)","v":2.6543737663020678E-2},{"$f":"SUM(BD333:BD342)","v":2.6543737663020678E-2},{"$f":"SUM(BE333:BE342)","v":2.6543737663020678E-2},{"$f":"SUM(BF333:BF342)","v":2.6543737663020674E-2}]
[{"$f":"ROW()","v":344},"Closing Asset Values"]
[{"$f":"ROW()","v":345},"Pipeline and laterals",null,null,{"$f":"MAX(E309+E321-E333,0)","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,{"$f":"MAX(AK309+AK321-AK333,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD309+BD321-BD333,0)","v":0},0,{"$f":"MAX(BF309+BF321-BF333,0)","v":0}]
[{"$f":"ROW()","v":346},"Main line valve and scraper stations",null,null,{"$f":"MAX(E310+E322-E334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AK310+AK322-AK334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD310+BD322-BD334,0)","v":0},0,{"$f":"MAX(BF310+BF322-BF334,0)","v":0}]
[{"$f":"ROW()","v":347},"Compressor stations",null,null,{"$f":"MAX(E311+E323-E335,0)","v":0.72660780749999998},0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,{"$f":"MAX(AK311+AK323-AK335,0)","v":0.53284572550000076},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.37541403387500083,0.36643240386451248,0.34076640106438721,0.31510039826426195,0.28943439546413668,0.26376839266401142,0.23864759336267699,0.21352679406134256,{"$f":"MAX(BD311+BD323-BD335,0)","v":0.18840599476000813},0.1632851954586737,{"$f":"MAX(BF311+BF323-BF335,0)","v":0.13816439615733928}]
[{"$f":"ROW()","v":348},"Receipt and delivery point facilities",null,null,{"$f":"MAX(E312+E324-E336,0)","v":4.0059059999999994E-2},3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,{"$f":"MAX(AK312+AK324-AK336,0)","v":2.9376643999999931E-2},2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.6038388999999936E-2,2.4703086999999936E-2,2.3367784999999936E-2,2.2032482999999936E-2,2.0697180999999936E-2,2.020200925566391E-2,1.8787001137779931E-2,1.7371993019895952E-2,1.5956984902011973E-2,1.4541976784127993E-2,1.3157026614211042E-2,1.177207644429409E-2,{"$f":"MAX(BD312+BD324-BD336,0)","v":1.0387126274377139E-2},9.0021761044601877E-3,{"$f":"MAX(BF312+BF324-BF336,0)","v":7.6172259345432362E-3}]
[{"$f":"ROW()","v":349},"SCADA and communications",null,null,{"$f":"MAX(E313+E325-E337,0)","v":6.9851149999999992E-3},6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,{"$f":"MAX(AK313+AK325-AK337,0)","v":3.259720333333339E-3},3.1433017500000059E-3,3.0268831666666728E-3,2.9104645833333393E-3,2.7940460000000058E-3,2.6776274166666727E-3,2.5612088333333395E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,0,0,0,0,0,0,0,{"$f":"MAX(BD313+BD325-BD337,0)","v":0},0,{"$f":"MAX(BF313+BF325-BF337,0)","v":0}]
[{"$f":"ROW()","v":350},"Cathodic protection",null,null,{"$f":"MAX(E314+E326-E338,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AK314+AK326-AK338,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB314+BB326-BB338,0)","v":0},0,{"$f":"MAX(BD314+BD326-BD338,0)","v":0},0,{"$f":"MAX(BF314+BF326-BF338,0)","v":0}]
[{"$f":"ROW()","v":351},"Maintenance bases and depots",null,null,{"$f":"MAX(E315+E327-E339,0)","v":1.8229499999999996E-3},1.8138352499999996E-3,1.8047204999999996E-3,1.7956057499999996E-3,1.7864909999999996E-3,1.7773762499999997E-3,1.7682614999999997E-3,1.7591467499999997E-3,1.7500319999999997E-3,1.7409172499999997E-3,1.7318024999999997E-3,1.7226877499999997E-3,1.7135729999999997E-3,1.7044582499999997E-3,1.6953434999999997E-3,1.6862287499999997E-3,1.6771139999999997E-3,1.6679992499999997E-3,1.6588844999999997E-3,1.6497697499999998E-3,1.6406549999999998E-3,1.6315402499999998E-3,1.6224254999999998E-3,1.6133107499999998E-3,1.6041959999999998E-3,1.5950812499999998E-3,1.5859664999999998E-3,1.5768517499999998E-3,1.5677369999999998E-3,1.5586222499999998E-3,1.5495074999999998E-3,1.5403927499999998E-3,{"$f":"MAX(AK315+AK327-AK339,0)","v":1.5312779999999998E-3},1.5221632499999999E-3,1.5130484999999999E-3,1.5039337499999999E-3,1.4948189999999999E-3,1.4857042499999999E-3,1.4765894999999999E-3,1.4401304999999999E-3,1.4036715E-3,1.3672125E-3,1.3307535E-3,1.2942945E-3,1.3131810118466674E-3,1.2745457211259673E-3,1.2359104304052672E-3,1.1972751396845671E-3,1.158639848963867E-3,{"$f":"MAX(BB315+BB327-BB339,0)","v":1.1206516571945599E-3},1.0826634654252528E-3,{"$f":"MAX(BD315+BD327-BD339,0)","v":1.0446752736559457E-3},1.0066870818866386E-3,{"$f":"MAX(BF315+BF327-BF339,0)","v":9.6869889011733145E-4}]
[{"$f":"ROW()","v":352},"Other assets",null,null,{"$f":"MAX(E316+E328-E340,0)","v":0.13555803250000001},0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,{"$f":"MAX(AK316+AK328-AK340,0)","v":2.711160650000001E-2},2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":353},"Equity Raising Cost",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},"Non-depreciable assets",null,null,{"$f":"MAX(E318+E330-E342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AK318+AK330-AK342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},"Total",null,{"$f":"SUM(D345:D354)","v":0},{"$f":"SUM(E345:E354)","v":0.91103296499999997},{"$f":"SUM(F345:F354)","v":0.90112959029166673},{"$f":"SUM(G345:G354)","v":0.89122621558333348},{"$f":"SUM(H345:H354)","v":0.88132284087500001},{"$f":"SUM(I345:I354)","v":0.87141946616666666},{"$f":"SUM(J345:J354)","v":0.86151609145833341},{"$f":"SUM(K345:K354)","v":0.85161271675000005},{"$f":"SUM(L345:L354)","v":0.84170934204166681},{"$f":"SUM(M345:M354)","v":0.83180596733333345},{"$f":"SUM(N345:N354)","v":0.82190259262500021},{"$f":"SUM(O345:O354)","v":0.81199921791666685},{"$f":"SUM(P345:P354)","v":0.80209584320833338},{"$f":"SUM(Q345:Q354)","v":0.79219246850000025},{"$f":"SUM(R345:R354)","v":0.78228909379166689},{"$f":"SUM(S345:S354)","v":0.77238571908333364},{"$f":"SUM(T345:T354)","v":0.76248234437500029},{"$f":"SUM(U345:U354)","v":0.75257896966666704},{"$f":"SUM(V345:V354)","v":0.74267559495833368},{"$f":"SUM(W345:W354)","v":0.73277222025000022},{"$f":"SUM(X345:X354)","v":0.72286884554166697},{"$f":"SUM(Y345:Y354)","v":0.71296547083333373},{"$f":"SUM(Z345:Z354)","v":0.70306209612500048},{"$f":"SUM(AA345:AA354)","v":0.69315872141666712},{"$f":"SUM(AB345:AB354)","v":0.68325534670833388},{"$f":"SUM(AC345:AC354)","v":0.67335197200000041},{"$f":"SUM(AD345:AD354)","v":0.66344859729166716},{"$f":"SUM(AE345:AE354)","v":0.65354522258333381},{"$f":"SUM(AF345:AF354)","v":0.64364184787500056},{"$f":"SUM(AG345:AG354)","v":0.63373847316666732},{"$f":"SUM(AH345:AH354)","v":0.62383509845833396},{"$f":"SUM(AI345:AI354)","v":0.61393172375000071},{"$f":"SUM(AJ345:AJ354)","v":0.60402834904166725},{"$f":"SUM(AK345:AK354)","v":0.594124974333334},{"$f":"SUM(AL345:AL354)","v":0.58422159962500064},{"$f":"SUM(AM345:AM354)","v":0.5743182249166674},{"$f":"SUM(AN345:AN354)","v":0.56441485020833415},{"$f":"SUM(AO345:AO354)","v":0.55451147550000091},{"$f":"SUM(AP345:AP354)","v":0.54460810079166755},{"$f":"SUM(AQ345:AQ354)","v":0.53470472608333419},{"$f":"SUM(AR345:AR354)","v":0.49977359437500085},{"$f":"SUM(AS345:AS354)","v":0.47418157312500081},{"$f":"SUM(AT345:AT354)","v":0.44858955187500077},{"$f":"SUM(AU345:AU354)","v":0.42299753062500078},{"$f":"SUM(AV345:AV354)","v":0.3974055093750008},{"$f":"SUM(AW345:AW354)","v":0.38794759413202307},{"$f":"SUM(AX345:AX354)","v":0.36082794792329309},{"$f":"SUM(AY345:AY354)","v":0.33370830171456317},{"$f":"SUM(AZ345:AZ354)","v":0.30658865550583325},{"$f":"SUM(BA345:BA354)","v":0.27946900929710328},{"$f":"SUM(BB345:BB354)","v":0.25292527163408257},{"$f":"SUM(BC345:BC354)","v":0.22638153397106192},{"$f":"SUM(BD345:BD354)","v":0.19983779630804122},{"$f":"SUM(BE345:BE354)","v":0.17329405864502054},{"$f":"SUM(BF345:BF354)","v":0.14675032098199983}]
[{"$f":"ROW()","v":356},"2000-09-30"]
[{"$f":"ROW()","v":357},"Life (years)"]
[{"$f":"ROW()","v":358},"Pipeline and laterals",null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(G358-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,60.75,{"$f":"MAX(AR358-1,0)","v":59.75},{"$f":"MAX(AS358-1,0)","v":58.75},57.75,56.75,55.75,54.75,53.75,52.75,51.75,50.75,49.75,48.75,47.75,46.75]
[{"$f":"ROW()","v":359},"Main line valve and scraper stations",null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(G359-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,{"$f":"MAX(AR359-1,0)","v":39.75},38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75,26.75]
[{"$f":"ROW()","v":360},"Compressor stations",null,null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,{"$f":"MAX(AR360-1,0)","v":19.75},18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75]
[{"$f":"ROW()","v":361},"Receipt and delivery point facilities",null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,20.75,{"$f":"MAX(AR361-1,0)","v":19.75},18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75]
[{"$f":"ROW()","v":362},"SCADA and communications",null,null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,{"$f":"MAX(AR362-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":363},"Cathodic protection",null,null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,{"$f":"MAX(AR363-1,0)","v":4.75},3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},"Maintenance bases and depots",null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,40.75,{"$f":"MAX(AR364-1,0)","v":39.75},38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75,26.75]
[{"$f":"ROW()","v":365},"Other assets",null,null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,{"$f":"MAX(Q365-0.25,0)","v":7.25},7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,{"$f":"MAX(AR365-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":366},"Equity Raising Cost"]
[{"$f":"ROW()","v":367},"Non-depreciable assets"]
[{"$f":"ROW()","v":368}]
[{"$f":"ROW()","v":369},"Opening Asset Values"]
[{"$f":"ROW()","v":370},"Pipeline and laterals",null,null,null,null,{"$f":"F406","v":0},{"$f":"G406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV406*AW$15","v":0},0,0,0,0,0,{"$f":"BB406","v":0},0,0,0]
[{"$f":"ROW()","v":371},"Main line valve and scraper stations",null,null,null,null,{"$f":"F407","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]
[{"$f":"ROW()","v":372},"Compressor stations",null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.47835013993750086,0.45412987968750085,0.42990961943750083,0.40568935918750082,0.39842257451406737,0.37275657171394211,0.34709056891381684,0.32142456611369158,0.29575856331356631,0.27009256051344105,0.2449676711633535,0.21984278181326597,0.19471789246317844,0.16959300311309089]
[{"$f":"ROW()","v":373},"Receipt and delivery point facilities",null,null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.6372214499999935E-2,2.5036912499999935E-2,2.3701610499999935E-2,2.2366308499999935E-2,2.1965678944088986E-2,2.0550670826205007E-2,1.9135662708321028E-2,1.7720654590437049E-2,1.630564647255307E-2,1.489063835466909E-2,1.350546269376964E-2,1.212028703287019E-2,1.0735111371970739E-2,9.3499357110712888E-3]
[{"$f":"ROW()","v":374},"SCADA and communications",null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666719E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666724E-3,2.9104645833333389E-3,2.7940460000000058E-3,2.6776274166666727E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.8118190838883875E-18,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},"Cathodic protection",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU411","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},"Maintenance bases and depots",null,null,null,null,1.82295E-3,1.8138352500000001E-3,1.8047205000000001E-3,1.7956057500000001E-3,1.7864910000000001E-3,1.7773762500000001E-3,1.7682615000000001E-3,1.7591467500000001E-3,1.7500320000000001E-3,1.7409172500000001E-3,1.7318025000000001E-3,1.7226877500000001E-3,1.7135730000000001E-3,1.7044582500000001E-3,1.6953435000000002E-3,1.6862287500000002E-3,1.6771140000000002E-3,1.6679992500000002E-3,1.6588845000000002E-3,1.6497697500000002E-3,1.6406550000000002E-3,1.6315402500000002E-3,1.6224255000000002E-3,1.6133107500000002E-3,1.6041960000000002E-3,1.5950812500000002E-3,1.5859665000000002E-3,1.5768517500000002E-3,1.5677370000000003E-3,1.5586222500000003E-3,1.5495075000000003E-3,1.5403927500000003E-3,1.5312780000000003E-3,1.5221632500000003E-3,1.5130485000000003E-3,1.5039337500000003E-3,1.4948190000000003E-3,1.4857042500000003E-3,1.4492452500000003E-3,1.4127862500000004E-3,1.3763272500000004E-3,1.3398682500000004E-3,1.3613361356840394E-3,1.3227008449633393E-3,1.2840655542426392E-3,1.2454302635219391E-3,1.2067949728012391E-3,1.168159682080539E-3,1.1301707493299523E-3,1.0921818165793656E-3,1.0541928838287788E-3,1.0162039510781921E-3]
[{"$f":"ROW()","v":377},"Other assets",null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.12539118006250002,0.12200222925000002,0.11861327843750002,0.11522432762500003,0.11183537681250003,0.10844642600000003,0.10505747518750003,0.10166852437500003,9.8279573562500028E-2,9.4890622750000028E-2,9.1501671937500029E-2,8.8112721125000029E-2,8.472377031250003E-2,8.133481950000003E-2,7.7945868687500031E-2,7.4556917875000031E-2,7.1167967062500032E-2,6.7779016250000032E-2,6.4390065437500033E-2,6.1001114625000033E-2,5.7612163812500033E-2,5.4223213000000034E-2,5.0834262187500034E-2,4.7445311375000035E-2,4.4056360562500035E-2,4.0667409750000036E-2,3.7278458937500036E-2,3.3889508125000037E-2,3.0500557312500037E-2,2.7111606500000038E-2,2.3722655687500038E-2,2.0333704875000039E-2,1.6944754062500039E-2,1.355580325000004E-2,1.016685243750004E-2,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.8989105342214201E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},"Equity Raising Cost",null,null,null,null,{"$f":"F414","v":0},{"$f":"G414","v":0},{"$f":"H414","v":0},{"$f":"I414","v":0},{"$f":"J414","v":0},{"$f":"K414","v":0},{"$f":"L414","v":0},{"$f":"M414","v":0},{"$f":"N414","v":0},{"$f":"O414","v":0},{"$f":"P414","v":0},{"$f":"Q414","v":0},{"$f":"R414","v":0},{"$f":"S414","v":0},{"$f":"T414","v":0},{"$f":"U414","v":0},{"$f":"V414","v":0},{"$f":"W414","v":0},{"$f":"X414","v":0},{"$f":"Y414","v":0},{"$f":"Z414","v":0},{"$f":"AA414","v":0},{"$f":"AB414","v":0},{"$f":"AC414","v":0},{"$f":"AD414","v":0},{"$f":"AE414","v":0},{"$f":"AF414","v":0},{"$f":"AG414","v":0},{"$f":"AH414","v":0},{"$f":"AI414","v":0},{"$f":"AJ414","v":0},{"$f":"AK414","v":0},{"$f":"AL414","v":0},{"$f":"AM414","v":0},{"$f":"AN414","v":0},{"$f":"AO414","v":0},{"$f":"AP414","v":0},{"$f":"AQ414","v":0},{"$f":"AR414","v":0},{"$f":"AS414","v":0},{"$f":"AT414","v":0},{"$f":"AU414","v":0},0,{"$f":"AW414","v":0},{"$f":"AX414","v":0},{"$f":"AY414","v":0},{"$f":"AZ414","v":0},{"$f":"BA414","v":0},{"$f":"BB414","v":0},{"$f":"BC414","v":0},{"$f":"BD414","v":0},{"$f":"BE414","v":0}]
[{"$f":"ROW()","v":379},"Non-depreciable assets",null,null,null,null,{"$f":"F415","v":0},{"$f":"G415","v":0},{"$f":"H415","v":0},{"$f":"I415","v":0},{"$f":"J415","v":0},{"$f":"K415","v":0},{"$f":"L415","v":0},{"$f":"M415","v":0},{"$f":"N415","v":0},{"$f":"O415","v":0},{"$f":"P415","v":0},{"$f":"Q415","v":0},{"$f":"R415","v":0},{"$f":"S415","v":0},{"$f":"T415","v":0},{"$f":"U415","v":0},{"$f":"V415","v":0},{"$f":"W415","v":0},{"$f":"X415","v":0},{"$f":"Y415","v":0},{"$f":"Z415","v":0},{"$f":"AA415","v":0},{"$f":"AB415","v":0},{"$f":"AC415","v":0},{"$f":"AD415","v":0},{"$f":"AE415","v":0},{"$f":"AF415","v":0},{"$f":"AG415","v":0},{"$f":"AH415","v":0},{"$f":"AI415","v":0},{"$f":"AJ415","v":0},{"$f":"AK415","v":0},{"$f":"AL415","v":0},{"$f":"AM415","v":0},{"$f":"AN415","v":0},{"$f":"AO415","v":0},{"$f":"AP415","v":0},{"$f":"AQ415","v":0},{"$f":"AR415","v":0},{"$f":"AS415","v":0},{"$f":"AT415","v":0},{"$f":"AU415","v":0},{"$f":"AV415*AW$15","v":0},{"$f":"AW415","v":0},{"$f":"AX415","v":0},{"$f":"AY415","v":0},{"$f":"AZ415","v":0},{"$f":"BA415","v":0},{"$f":"BB415","v":0},{"$f":"BC415","v":0},{"$f":"BD415","v":0},{"$f":"BE415","v":0}]
[{"$f":"ROW()","v":380},"Total",null,{"$f":"SUM(D370:D379)","v":0},{"$f":"SUM(E370:E379)","v":0},{"$f":"SUM(F370:F379)","v":0},{"$f":"SUM(G370:G379)","v":0.91103296499999997},{"$f":"SUM(H370:H379)","v":0.90112959029166673},{"$f":"SUM(I370:I379)","v":0.89122621558333348},{"$f":"SUM(J370:J379)","v":0.88132284087500012},{"$f":"SUM(K370:K379)","v":0.87141946616666666},{"$f":"SUM(L370:L379)","v":0.86151609145833341},{"$f":"SUM(M370:M379)","v":0.85161271675000005},{"$f":"SUM(N370:N379)","v":0.84170934204166681},{"$f":"SUM(O370:O379)","v":0.83180596733333345},{"$f":"SUM(P370:P379)","v":0.82190259262500032},{"$f":"SUM(Q370:Q379)","v":0.81199921791666696},{"$f":"SUM(R370:R379)","v":0.80209584320833349},{"$f":"SUM(S370:S379)","v":0.79219246850000025},{"$f":"SUM(T370:T379)","v":0.78228909379166689},{"$f":"SUM(U370:U379)","v":0.77238571908333364},{"$f":"SUM(V370:V379)","v":0.76248234437500029},{"$f":"SUM(W370:W379)","v":0.75257896966666704},{"$f":"SUM(X370:X379)","v":0.74267559495833368},{"$f":"SUM(Y370:Y379)","v":0.73277222025000033},{"$f":"SUM(Z370:Z379)","v":0.72286884554166708},{"$f":"SUM(AA370:AA379)","v":0.71296547083333373},{"$f":"SUM(AB370:AB379)","v":0.70306209612500048},{"$f":"SUM(AC370:AC379)","v":0.69315872141666712},{"$f":"SUM(AD370:AD379)","v":0.68325534670833388},{"$f":"SUM(AE370:AE379)","v":0.67335197200000041},{"$f":"SUM(AF370:AF379)","v":0.66344859729166727},{"$f":"SUM(AG370:AG379)","v":0.65354522258333392},{"$f":"SUM(AH370:AH379)","v":0.64364184787500056},{"$f":"SUM(AI370:AI379)","v":0.63373847316666732},{"$f":"SUM(AJ370:AJ379)","v":0.62383509845833396},{"$f":"SUM(AK370:AK379)","v":0.61393172375000071},{"$f":"SUM(AL370:AL379)","v":0.60402834904166725},{"$f":"SUM(AM370:AM379)","v":0.594124974333334},{"$f":"SUM(AN370:AN379)","v":0.58422159962500064},{"$f":"SUM(AO370:AO379)","v":0.57431822491666751},{"$f":"SUM(AP370:AP379)","v":0.56441485020833415},{"$f":"SUM(AQ370:AQ379)","v":0.55451147550000091},{"$f":"SUM(AR370:AR379)","v":0.54460810079166755},{"$f":"SUM(AS370:AS379)","v":0.50617159968750081},{"$f":"SUM(AT370:AT379)","v":0.48057957843750088},{"$f":"SUM(AU370:AU379)","v":0.45498755718750072},{"$f":"SUM(AV370:AV379)","v":0.42939553593750079},{"$f":"SUM(AW370:AW379)","v":0.42174958959384046},{"$f":"SUM(AX370:AX379)","v":0.39462994338511043},{"$f":"SUM(AY370:AY379)","v":0.36751029717638051},{"$f":"SUM(AZ370:AZ379)","v":0.34039065096765053},{"$f":"SUM(BA370:BA379)","v":0.31327100475892061},{"$f":"SUM(BB370:BB379)","v":0.28615135855019069},{"$f":"SUM(BC370:BC379)","v":0.25960330460645309},{"$f":"SUM(BD370:BD379)","v":0.23305525066271551},{"$f":"SUM(BE370:BE379)","v":0.20650719671897796},{"$f":"SUM(BF370:BF379)","v":0.17995914277524036}]
[{"$f":"ROW()","v":381},"Capex"]
[{"$f":"ROW()","v":382},"Pipeline and laterals",null,null,null,{"$f":"F$173","v":0}]
[{"$f":"ROW()","v":383},"Main line valve and scraper stations",null,null,null,{"$f":"F$174","v":0}]
[{"$f":"ROW()","v":384},"Compressor stations",null,null,null,{"$f":"F$175","v":0.72660780749999998}]
[{"$f":"ROW()","v":385},"Receipt and delivery point facilities",null,null,null,{"$f":"F$176","v":4.0059059999999994E-2}]
[{"$f":"ROW()","v":386},"SCADA and communications",null,null,null,{"$f":"F$177","v":6.9851149999999992E-3}]
[{"$f":"ROW()","v":387},"Cathodic protection",null,null,null,{"$f":"F$178","v":0}]
[{"$f":"ROW()","v":388},"Maintenance bases and depots",null,null,null,{"$f":"F$179","v":1.82295E-3}]
[{"$f":"ROW()","v":389},"Other assets",null,null,null,{"$f":"F$180","v":0.13555803250000001}]
[{"$f":"ROW()","v":390},"Equity Raising Cost",null,null,null,{"$f":"F$181","v":0}]
[{"$f":"ROW()","v":391},"Non-depreciable assets",null,null,null,{"$f":"F$182","v":-1.9819229867415356E-2}]
[{"$f":"ROW()","v":392},"Total",null,{"$f":"SUM(D382:D391)","v":0},{"$f":"SUM(E382:E391)","v":0},{"$f":"SUM(F382:F391)","v":0.89121373513258462},{"$f":"SUM(G382:G391)","v":0},{"$f":"SUM(H382:H391)","v":0},{"$f":"SUM(I382:I391)","v":0},{"$f":"SUM(J382:J391)","v":0},{"$f":"SUM(K382:K391)","v":0},{"$f":"SUM(L382:L391)","v":0},{"$f":"SUM(M382:M391)","v":0},{"$f":"SUM(N382:N391)","v":0},{"$f":"SUM(O382:O391)","v":0},{"$f":"SUM(P382:P391)","v":0},{"$f":"SUM(Q382:Q391)","v":0},{"$f":"SUM(R382:R391)","v":0},{"$f":"SUM(S382:S391)","v":0},{"$f":"SUM(T382:T391)","v":0},{"$f":"SUM(U382:U391)","v":0},{"$f":"SUM(V382:V391)","v":0},{"$f":"SUM(W382:W391)","v":0},{"$f":"SUM(X382:X391)","v":0},{"$f":"SUM(Y382:Y391)","v":0},{"$f":"SUM(Z382:Z391)","v":0},{"$f":"SUM(AA382:AA391)","v":0},{"$f":"SUM(AB382:AB391)","v":0},{"$f":"SUM(AC382:AC391)","v":0},{"$f":"SUM(AD382:AD391)","v":0},{"$f":"SUM(AE382:AE391)","v":0},{"$f":"SUM(AF382:AF391)","v":0},{"$f":"SUM(AG382:AG391)","v":0},{"$f":"SUM(AH382:AH391)","v":0},{"$f":"SUM(AI382:AI391)","v":0},{"$f":"SUM(AJ382:AJ391)","v":0},{"$f":"SUM(AK382:AK391)","v":0},{"$f":"SUM(AL382:AL391)","v":0},{"$f":"SUM(AM382:AM391)","v":0},{"$f":"SUM(AN382:AN391)","v":0},{"$f":"SUM(AO382:AO391)","v":0},{"$f":"SUM(AP382:AP391)","v":0},{"$f":"SUM(AQ382:AQ391)","v":0},{"$f":"SUM(AR382:AR391)","v":0},{"$f":"SUM(AS382:AS391)","v":0},{"$f":"SUM(AT382:AT391)","v":0},{"$f":"SUM(AU382:AU391)","v":0},{"$f":"SUM(AV382:AV391)","v":0},{"$f":"SUM(AW382:AW391)","v":0},{"$f":"SUM(AX382:AX391)","v":0},{"$f":"SUM(AY382:AY391)","v":0},{"$f":"SUM(AZ382:AZ391)","v":0},{"$f":"SUM(BA382:BA391)","v":0},{"$f":"SUM(BB382:BB391)","v":0},{"$f":"SUM(BC382:BC391)","v":0},{"$f":"SUM(BD382:BD391)","v":0},{"$f":"SUM(BE382:BE391)","v":0},{"$f":"SUM(BF382:BF391)","v":0}]
[{"$f":"ROW()","v":393},"Depreciation"]
[{"$f":"ROW()","v":394},"Pipeline and laterals",null,null,null,null,{"$f":"Inputs!J149*G$12","v":0},{"$f":"Inputs!K149*H$12","v":0},{"$f":"Inputs!L149*I$12","v":0},{"$f":"Inputs!M149*J$12","v":0},{"$f":"Inputs!N149*K$12","v":0},{"$f":"Inputs!O149*L$12","v":0},{"$f":"Inputs!P149*M$12","v":0},{"$f":"Inputs!Q149*N$12","v":0},{"$f":"Inputs!R149*O$12","v":0},{"$f":"Inputs!S149*P$12","v":0},{"$f":"Inputs!T149*Q$12","v":0},{"$f":"Inputs!U149*R$12","v":0},{"$f":"Inputs!V149*S$12","v":0},{"$f":"Inputs!W149*T$12","v":0},{"$f":"Inputs!X149*U$12","v":0},{"$f":"Inputs!Y149*V$12","v":0},{"$f":"Inputs!Z149*W$12","v":0},{"$f":"Inputs!AA149*X$12","v":0},{"$f":"Inputs!AB149*Y$12","v":0},{"$f":"Inputs!AC149*Z$12","v":0},{"$f":"Inputs!AD149*AA$12","v":0},{"$f":"Inputs!AE149*AB$12","v":0},{"$f":"Inputs!AF149*AC$12","v":0},{"$f":"Inputs!AG149*AD$12","v":0},{"$f":"Inputs!AH149*AE$12","v":0},{"$f":"Inputs!AI149*AF$12","v":0},{"$f":"Inputs!AJ149*AG$12","v":0},{"$f":"Inputs!AK149*AH$12","v":0},{"$f":"Inputs!AL149*AI$12","v":0},{"$f":"Inputs!AM149*AJ$12","v":0},{"$f":"Inputs!AN149*AK$12","v":0},{"$f":"Inputs!AO149*AL$12","v":0},{"$f":"Inputs!AP149*AM$12","v":0},{"$f":"Inputs!AQ149*AN$12","v":0},{"$f":"Inputs!AR149*AO$12","v":0},{"$f":"Inputs!AS149*AP$12","v":0},{"$f":"Inputs!AT149*AQ$12","v":0},{"$f":"Inputs!AU149*AR$12","v":0},{"$f":"Inputs!AV149*AS$12","v":0},{"$f":"Inputs!AW149*AT$12","v":0},{"$f":"Inputs!AX149*AU$12","v":0},{"$f":"Inputs!AY149*AV$12","v":0},{"$f":"Inputs!AZ751*AW$12","v":0},{"$f":"Inputs!BA751*AX$12","v":0},{"$f":"Inputs!BB751*AY$12","v":0},{"$f":"Inputs!BC751*AZ$12","v":0},{"$f":"Inputs!BD751*BA$12","v":0},{"$f":"IF(BB358>1,BB370/BB358,BB370)*BB$12","v":0},0,{"$f":"IF(BD358>1,BD370/BD358,BD370)*BD$12","v":0},0,{"$f":"IF(BF358>1,BF370/BF358,BF370)*BF$12","v":0}]
[{"$f":"ROW()","v":395},"Main line valve and scraper stations",null,null,null,null,{"$f":"Inputs!J150*G$12","v":0},{"$f":"Inputs!K150*H$12","v":0},{"$f":"Inputs!L150*I$12","v":0},{"$f":"Inputs!M150*J$12","v":0},{"$f":"Inputs!N150*K$12","v":0},{"$f":"Inputs!O150*L$12","v":0},{"$f":"Inputs!P150*M$12","v":0},{"$f":"Inputs!Q150*N$12","v":0},{"$f":"Inputs!R150*O$12","v":0},{"$f":"Inputs!S150*P$12","v":0},{"$f":"Inputs!T150*Q$12","v":0},{"$f":"Inputs!U150*R$12","v":0},{"$f":"Inputs!V150*S$12","v":0},{"$f":"Inputs!W150*T$12","v":0},{"$f":"Inputs!X150*U$12","v":0},{"$f":"Inputs!Y150*V$12","v":0},{"$f":"Inputs!Z150*W$12","v":0},{"$f":"Inputs!AA150*X$12","v":0},{"$f":"Inputs!AB150*Y$12","v":0},{"$f":"Inputs!AC150*Z$12","v":0},{"$f":"Inputs!AD150*AA$12","v":0},{"$f":"Inputs!AE150*AB$12","v":0},{"$f":"Inputs!AF150*AC$12","v":0},{"$f":"Inputs!AG150*AD$12","v":0},{"$f":"Inputs!AH150*AE$12","v":0},{"$f":"Inputs!AI150*AF$12","v":0},{"$f":"Inputs!AJ150*AG$12","v":0},{"$f":"Inputs!AK150*AH$12","v":0},{"$f":"Inputs!AL150*AI$12","v":0},{"$f":"Inputs!AM150*AJ$12","v":0},{"$f":"Inputs!AN150*AK$12","v":0},{"$f":"Inputs!AO150*AL$12","v":0},{"$f":"Inputs!AP150*AM$12","v":0},{"$f":"Inputs!AQ150*AN$12","v":0},{"$f":"Inputs!AR150*AO$12","v":0},{"$f":"Inputs!AS150*AP$12","v":0},{"$f":"Inputs!AT150*AQ$12","v":0},{"$f":"Inputs!AU150*AR$12","v":0},{"$f":"Inputs!AV150*AS$12","v":0},{"$f":"Inputs!AW150*AT$12","v":0},{"$f":"Inputs!AX150*AU$12","v":0},{"$f":"Inputs!AY150*AV$12","v":0},{"$f":"Inputs!AZ752*AW$12","v":0},{"$f":"Inputs!BA752*AX$12","v":0},{"$f":"Inputs!BB752*AY$12","v":0},{"$f":"Inputs!BC752*AZ$12","v":0},{"$f":"Inputs!BD752*BA$12","v":0},{"$f":"IF(BB359>1,BB371/BB359,BB371)*BB$12","v":0},0,{"$f":"IF(BD359>1,BD371/BD359,BD371)*BD$12","v":0},0,{"$f":"IF(BF359>1,BF371/BF359,BF371)*BF$12","v":0}]
[{"$f":"ROW()","v":396},"Compressor stations",null,null,null,null,{"$f":"Inputs!J151*G$12","v":6.0550650625000001E-3},{"$f":"Inputs!K151*H$12","v":6.0550650625000001E-3},{"$f":"Inputs!L151*I$12","v":6.0550650625000001E-3},{"$f":"Inputs!M151*J$12","v":6.0550650625000001E-3},{"$f":"Inputs!N151*K$12","v":6.0550650625000001E-3},{"$f":"Inputs!O151*L$12","v":6.0550650625000001E-3},{"$f":"Inputs!P151*M$12","v":6.0550650625000001E-3},{"$f":"Inputs!Q151*N$12","v":6.0550650625000001E-3},{"$f":"Inputs!R151*O$12","v":6.0550650625000001E-3},{"$f":"Inputs!S151*P$12","v":6.0550650625000001E-3},{"$f":"Inputs!T151*Q$12","v":6.0550650625000001E-3},{"$f":"Inputs!U151*R$12","v":6.0550650625000001E-3},{"$f":"Inputs!V151*S$12","v":6.0550650625000001E-3},{"$f":"Inputs!W151*T$12","v":6.0550650625000001E-3},{"$f":"Inputs!X151*U$12","v":6.0550650625000001E-3},{"$f":"Inputs!Y151*V$12","v":6.0550650625000001E-3},{"$f":"Inputs!Z151*W$12","v":6.0550650625000001E-3},{"$f":"Inputs!AA151*X$12","v":6.0550650625000001E-3},{"$f":"Inputs!AB151*Y$12","v":6.0550650625000009E-3},{"$f":"Inputs!AC151*Z$12","v":6.0550650625000001E-3},{"$f":"Inputs!AD151*AA$12","v":6.0550650625000009E-3},{"$f":"Inputs!AE151*AB$12","v":6.0550650624999992E-3},{"$f":"Inputs!AF151*AC$12","v":6.0550650625000001E-3},{"$f":"Inputs!AG151*AD$12","v":6.0550650625000001E-3},{"$f":"Inputs!AH151*AE$12","v":6.0550650624999992E-3},{"$f":"Inputs!AI151*AF$12","v":6.0550650624999992E-3},{"$f":"Inputs!AJ151*AG$12","v":6.0550650625000001E-3},{"$f":"Inputs!AK151*AH$12","v":6.0550650625000009E-3},{"$f":"Inputs!AL151*AI$12","v":6.0550650625000001E-3},{"$f":"Inputs!AM151*AJ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AN151*AK$12","v":6.0550650625000009E-3},{"$f":"Inputs!AO151*AL$12","v":6.0550650625000001E-3},{"$f":"Inputs!AP151*AM$12","v":6.0550650625000001E-3},{"$f":"Inputs!AQ151*AN$12","v":6.0550650625000001E-3},{"$f":"Inputs!AR151*AO$12","v":6.0550650625000001E-3},{"$f":"Inputs!AS151*AP$12","v":6.0550650625000001E-3},{"$f":"Inputs!AT151*AQ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AU151*AR$12","v":2.4220260249999993E-2},{"$f":"Inputs!AV151*AS$12","v":2.4220260249999997E-2},{"$f":"Inputs!AW151*AT$12","v":2.4220260249999993E-2},{"$f":"Inputs!AX151*AU$12","v":2.4220260249999997E-2},{"$f":"Inputs!AY151*AV$12","v":2.4220260249999993E-2},{"$f":"Inputs!AZ753*AW$12","v":2.5666002800125251E-2},{"$f":"Inputs!BA753*AX$12","v":2.5666002800125248E-2},{"$f":"Inputs!BB753*AY$12","v":2.5666002800125248E-2},{"$f":"Inputs!BC753*AZ$12","v":2.5666002800125244E-2},{"$f":"Inputs!BD753*BA$12","v":2.5666002800125244E-2},{"$f":"IF(BB360>1,BB372/BB360,BB372)*BB$12","v":2.512488935008754E-2},2.5124889350087536E-2,{"$f":"IF(BD360>1,BD372/BD360,BD372)*BD$12","v":2.512488935008754E-2},2.512488935008754E-2,{"$f":"IF(BF360>1,BF372/BF360,BF372)*BF$12","v":2.512488935008754E-2}]
[{"$f":"ROW()","v":397},"Receipt and delivery point facilities",null,null,null,null,{"$f":"Inputs!J152*G$12","v":3.338255E-4},{"$f":"Inputs!K152*H$12","v":3.338255E-4},{"$f":"Inputs!L152*I$12","v":3.338255E-4},{"$f":"Inputs!M152*J$12","v":3.338255E-4},{"$f":"Inputs!N152*K$12","v":3.338255E-4},{"$f":"Inputs!O152*L$12","v":3.338255E-4},{"$f":"Inputs!P152*M$12","v":3.338255E-4},{"$f":"Inputs!Q152*N$12","v":3.338255E-4},{"$f":"Inputs!R152*O$12","v":3.338255E-4},{"$f":"Inputs!S152*P$12","v":3.338255E-4},{"$f":"Inputs!T152*Q$12","v":3.338255E-4},{"$f":"Inputs!U152*R$12","v":3.338255E-4},{"$f":"Inputs!V152*S$12","v":3.338255E-4},{"$f":"Inputs!W152*T$12","v":3.338255E-4},{"$f":"Inputs!X152*U$12","v":3.338255E-4},{"$f":"Inputs!Y152*V$12","v":3.338255E-4},{"$f":"Inputs!Z152*W$12","v":3.338255E-4},{"$f":"Inputs!AA152*X$12","v":3.338255E-4},{"$f":"Inputs!AB152*Y$12","v":3.338255E-4},{"$f":"Inputs!AC152*Z$12","v":3.338255E-4},{"$f":"Inputs!AD152*AA$12","v":3.338255E-4},{"$f":"Inputs!AE152*AB$12","v":3.338255E-4},{"$f":"Inputs!AF152*AC$12","v":3.338255E-4},{"$f":"Inputs!AG152*AD$12","v":3.338255E-4},{"$f":"Inputs!AH152*AE$12","v":3.338255E-4},{"$f":"Inputs!AI152*AF$12","v":3.338255E-4},{"$f":"Inputs!AJ152*AG$12","v":3.338255E-4},{"$f":"Inputs!AK152*AH$12","v":3.338255E-4},{"$f":"Inputs!AL152*AI$12","v":3.338255E-4},{"$f":"Inputs!AM152*AJ$12","v":3.338255E-4},{"$f":"Inputs!AN152*AK$12","v":3.338255E-4},{"$f":"Inputs!AO152*AL$12","v":3.338255E-4},{"$f":"Inputs!AP152*AM$12","v":3.338255E-4},{"$f":"Inputs!AQ152*AN$12","v":3.338255E-4},{"$f":"Inputs!AR152*AO$12","v":3.338255E-4},{"$f":"Inputs!AS152*AP$12","v":3.338255E-4},{"$f":"Inputs!AT152*AQ$12","v":3.3382550000000006E-4},{"$f":"Inputs!AU152*AR$12","v":1.3353020000000002E-3},{"$f":"Inputs!AV152*AS$12","v":1.3353020000000002E-3},{"$f":"Inputs!AW152*AT$12","v":1.3353020000000005E-3},{"$f":"Inputs!AX152*AU$12","v":1.3353020000000002E-3},{"$f":"Inputs!AY152*AV$12","v":1.3353020000000002E-3},{"$f":"Inputs!AZ754*AW$12","v":1.4150081178839796E-3},{"$f":"Inputs!BA754*AX$12","v":1.4150081178839796E-3},{"$f":"Inputs!BB754*AY$12","v":1.4150081178839796E-3},{"$f":"Inputs!BC754*AZ$12","v":1.4150081178839794E-3},{"$f":"Inputs!BD754*BA$12","v":1.4150081178839794E-3},{"$f":"IF(BB361>1,BB373/BB361,BB373)*BB$12","v":1.3851756608994502E-3},1.3851756608994502E-3,{"$f":"IF(BD361>1,BD373/BD361,BD373)*BD$12","v":1.3851756608994502E-3},1.3851756608994502E-3,{"$f":"IF(BF361>1,BF373/BF361,BF373)*BF$12","v":1.3851756608994502E-3}]
[{"$f":"ROW()","v":398},"SCADA and communications",null,null,null,null,{"$f":"Inputs!J153*G$12","v":1.1641858333333332E-4},{"$f":"Inputs!K153*H$12","v":1.1641858333333331E-4},{"$f":"Inputs!L153*I$12","v":1.1641858333333331E-4},{"$f":"Inputs!M153*J$12","v":1.1641858333333332E-4},{"$f":"Inputs!N153*K$12","v":1.1641858333333333E-4},{"$f":"Inputs!O153*L$12","v":1.1641858333333331E-4},{"$f":"Inputs!P153*M$12","v":1.1641858333333331E-4},{"$f":"Inputs!Q153*N$12","v":1.1641858333333331E-4},{"$f":"Inputs!R153*O$12","v":1.1641858333333333E-4},{"$f":"Inputs!S153*P$12","v":1.1641858333333333E-4},{"$f":"Inputs!T153*Q$12","v":1.1641858333333333E-4},{"$f":"Inputs!U153*R$12","v":1.1641858333333332E-4},{"$f":"Inputs!V153*S$12","v":1.1641858333333332E-4},{"$f":"Inputs!W153*T$12","v":1.1641858333333333E-4},{"$f":"Inputs!X153*U$12","v":1.1641858333333332E-4},{"$f":"Inputs!Y153*V$12","v":1.1641858333333332E-4},{"$f":"Inputs!Z153*W$12","v":1.1641858333333332E-4},{"$f":"Inputs!AA153*X$12","v":1.1641858333333332E-4},{"$f":"Inputs!AB153*Y$12","v":1.1641858333333332E-4},{"$f":"Inputs!AC153*Z$12","v":1.1641858333333333E-4},{"$f":"Inputs!AD153*AA$12","v":1.1641858333333332E-4},{"$f":"Inputs!AE153*AB$12","v":1.1641858333333333E-4},{"$f":"Inputs!AF153*AC$12","v":1.1641858333333332E-4},{"$f":"Inputs!AG153*AD$12","v":1.1641858333333331E-4},{"$f":"Inputs!AH153*AE$12","v":1.1641858333333333E-4},{"$f":"Inputs!AI153*AF$12","v":1.1641858333333333E-4},{"$f":"Inputs!AJ153*AG$12","v":1.1641858333333333E-4},{"$f":"Inputs!AK153*AH$12","v":1.1641858333333331E-4},{"$f":"Inputs!AL153*AI$12","v":1.1641858333333332E-4},{"$f":"Inputs!AM153*AJ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AN153*AK$12","v":1.1641858333333332E-4},{"$f":"Inputs!AO153*AL$12","v":1.1641858333333332E-4},{"$f":"Inputs!AP153*AM$12","v":1.1641858333333332E-4},{"$f":"Inputs!AQ153*AN$12","v":1.1641858333333333E-4},{"$f":"Inputs!AR153*AO$12","v":1.1641858333333332E-4},{"$f":"Inputs!AS153*AP$12","v":1.1641858333333332E-4},{"$f":"Inputs!AT153*AQ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AU153*AR$12","v":2.6776274166666709E-3},{"$f":"Inputs!AV153*AS$12","v":0},{"$f":"Inputs!AW153*AT$12","v":0},{"$f":"Inputs!AX153*AU$12","v":0},{"$f":"Inputs!AY153*AV$12","v":0},{"$f":"Inputs!AZ755*AW$12","v":1.8382716425131576E-18},{"$f":"Inputs!BA755*AX$12","v":0},{"$f":"Inputs!BB755*AY$12","v":0},{"$f":"Inputs!BC755*AZ$12","v":0},{"$f":"Inputs!BD755*BA$12","v":0},{"$f":"IF(BB362>1,BB374/BB362,BB374)*BB$12","v":0},0,{"$f":"IF(BD362>1,BD374/BD362,BD374)*BD$12","v":0},0,{"$f":"IF(BF362>1,BF374/BF362,BF374)*BF$12","v":0}]
[{"$f":"ROW()","v":399},"Cathodic protection",null,null,null,null,{"$f":"Inputs!J154*G$12","v":0},{"$f":"Inputs!K154*H$12","v":0},{"$f":"Inputs!L154*I$12","v":0},{"$f":"Inputs!M154*J$12","v":0},{"$f":"Inputs!N154*K$12","v":0},{"$f":"Inputs!O154*L$12","v":0},{"$f":"Inputs!P154*M$12","v":0},{"$f":"Inputs!Q154*N$12","v":0},{"$f":"Inputs!R154*O$12","v":0},{"$f":"Inputs!S154*P$12","v":0},{"$f":"Inputs!T154*Q$12","v":0},{"$f":"Inputs!U154*R$12","v":0},{"$f":"Inputs!V154*S$12","v":0},{"$f":"Inputs!W154*T$12","v":0},{"$f":"Inputs!X154*U$12","v":0},{"$f":"Inputs!Y154*V$12","v":0},{"$f":"Inputs!Z154*W$12","v":0},{"$f":"Inputs!AA154*X$12","v":0},{"$f":"Inputs!AB154*Y$12","v":0},{"$f":"Inputs!AC154*Z$12","v":0},{"$f":"Inputs!AD154*AA$12","v":0},{"$f":"Inputs!AE154*AB$12","v":0},{"$f":"Inputs!AF154*AC$12","v":0},{"$f":"Inputs!AG154*AD$12","v":0},{"$f":"Inputs!AH154*AE$12","v":0},{"$f":"Inputs!AI154*AF$12","v":0},{"$f":"Inputs!AJ154*AG$12","v":0},{"$f":"Inputs!AK154*AH$12","v":0},{"$f":"Inputs!AL154*AI$12","v":0},{"$f":"Inputs!AM154*AJ$12","v":0},{"$f":"Inputs!AN154*AK$12","v":0},{"$f":"Inputs!AO154*AL$12","v":0},{"$f":"Inputs!AP154*AM$12","v":0},{"$f":"Inputs!AQ154*AN$12","v":0},{"$f":"Inputs!AR154*AO$12","v":0},{"$f":"Inputs!AS154*AP$12","v":0},{"$f":"Inputs!AT154*AQ$12","v":0},{"$f":"Inputs!AU154*AR$12","v":0},{"$f":"Inputs!AV154*AS$12","v":0},{"$f":"Inputs!AW154*AT$12","v":0},{"$f":"Inputs!AX154*AU$12","v":0},{"$f":"Inputs!AY154*AV$12","v":0},{"$f":"Inputs!AZ756*AW$12","v":0},{"$f":"Inputs!BA756*AX$12","v":0},{"$f":"Inputs!BB756*AY$12","v":0},{"$f":"Inputs!BC756*AZ$12","v":0},{"$f":"Inputs!BD756*BA$12","v":0},{"$f":"IF(BB363>1,BB375/BB363,BB375)*BB$12","v":0},0,{"$f":"IF(BD363>1,BD375/BD363,BD375)*BD$12","v":0},0,{"$f":"IF(BF363>1,BF375/BF363,BF375)*BF$12","v":0}]
[{"$f":"ROW()","v":400},"Maintenance bases and depots",null,null,null,null,{"$f":"Inputs!J155*G$12","v":9.1147499999999994E-6},{"$f":"Inputs!K155*H$12","v":9.1147499999999994E-6},{"$f":"Inputs!L155*I$12","v":9.1147499999999994E-6},{"$f":"Inputs!M155*J$12","v":9.1147499999999994E-6},{"$f":"Inputs!N155*K$12","v":9.1147499999999994E-6},{"$f":"Inputs!O155*L$12","v":9.1147499999999994E-6},{"$f":"Inputs!P155*M$12","v":9.1147499999999994E-6},{"$f":"Inputs!Q155*N$12","v":9.1147499999999994E-6},{"$f":"Inputs!R155*O$12","v":9.1147499999999994E-6},{"$f":"Inputs!S155*P$12","v":9.1147499999999994E-6},{"$f":"Inputs!T155*Q$12","v":9.1147499999999994E-6},{"$f":"Inputs!U155*R$12","v":9.1147499999999994E-6},{"$f":"Inputs!V155*S$12","v":9.1147499999999994E-6},{"$f":"Inputs!W155*T$12","v":9.1147499999999994E-6},{"$f":"Inputs!X155*U$12","v":9.1147499999999994E-6},{"$f":"Inputs!Y155*V$12","v":9.1147499999999994E-6},{"$f":"Inputs!Z155*W$12","v":9.1147499999999994E-6},{"$f":"Inputs!AA155*X$12","v":9.1147499999999994E-6},{"$f":"Inputs!AB155*Y$12","v":9.1147499999999994E-6},{"$f":"Inputs!AC155*Z$12","v":9.1147499999999994E-6},{"$f":"Inputs!AD155*AA$12","v":9.1147499999999994E-6},{"$f":"Inputs!AE155*AB$12","v":9.1147499999999994E-6},{"$f":"Inputs!AF155*AC$12","v":9.1147499999999994E-6},{"$f":"Inputs!AG155*AD$12","v":9.1147499999999994E-6},{"$f":"Inputs!AH155*AE$12","v":9.1147499999999994E-6},{"$f":"Inputs!AI155*AF$12","v":9.1147499999999994E-6},{"$f":"Inputs!AJ155*AG$12","v":9.1147499999999994E-6},{"$f":"Inputs!AK155*AH$12","v":9.1147499999999994E-6},{"$f":"Inputs!AL155*AI$12","v":9.1147499999999994E-6},{"$f":"Inputs!AM155*AJ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AN155*AK$12","v":9.1147499999999994E-6},{"$f":"Inputs!AO155*AL$12","v":9.1147499999999994E-6},{"$f":"Inputs!AP155*AM$12","v":9.1147499999999994E-6},{"$f":"Inputs!AQ155*AN$12","v":9.1147499999999994E-6},{"$f":"Inputs!AR155*AO$12","v":9.1147499999999994E-6},{"$f":"Inputs!AS155*AP$12","v":9.1147499999999994E-6},{"$f":"Inputs!AT155*AQ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AU155*AR$12","v":3.6459000000000004E-5},{"$f":"Inputs!AV155*AS$12","v":3.6459000000000004E-5},{"$f":"Inputs!AW155*AT$12","v":3.6459000000000004E-5},{"$f":"Inputs!AX155*AU$12","v":3.6459000000000004E-5},{"$f":"Inputs!AY155*AV$12","v":3.6459000000000004E-5},{"$f":"Inputs!AZ757*AW$12","v":3.8635290720700028E-5},{"$f":"Inputs!BA757*AX$12","v":3.8635290720700028E-5},{"$f":"Inputs!BB757*AY$12","v":3.8635290720700035E-5},{"$f":"Inputs!BC757*AZ$12","v":3.8635290720700035E-5},{"$f":"Inputs!BD757*BA$12","v":3.8635290720700035E-5},{"$f":"IF(BB364>1,BB376/BB364,BB376)*BB$12","v":3.7988932750586631E-5},3.7988932750586631E-5,{"$f":"IF(BD364>1,BD376/BD364,BD376)*BD$12","v":3.7988932750586631E-5},3.7988932750586624E-5,{"$f":"IF(BF364>1,BF376/BF364,BF376)*BF$12","v":3.7988932750586624E-5}]
[{"$f":"ROW()","v":401},"Other assets",null,null,null,null,{"$f":"Inputs!J156*G$12","v":3.3889508124999995E-3},{"$f":"Inputs!K156*H$12","v":3.3889508124999995E-3},{"$f":"Inputs!L156*I$12","v":3.3889508124999991E-3},{"$f":"Inputs!M156*J$12","v":3.3889508124999995E-3},{"$f":"Inputs!N156*K$12","v":3.3889508125E-3},{"$f":"Inputs!O156*L$12","v":3.3889508124999991E-3},{"$f":"Inputs!P156*M$12","v":3.3889508124999991E-3},{"$f":"Inputs!Q156*N$12","v":3.3889508124999995E-3},{"$f":"Inputs!R156*O$12","v":3.3889508124999995E-3},{"$f":"Inputs!S156*P$12","v":3.3889508124999995E-3},{"$f":"Inputs!T156*Q$12","v":3.3889508124999995E-3},{"$f":"Inputs!U156*R$12","v":3.3889508125E-3},{"$f":"Inputs!V156*S$12","v":3.3889508124999995E-3},{"$f":"Inputs!W156*T$12","v":3.3889508124999995E-3},{"$f":"Inputs!X156*U$12","v":3.3889508124999995E-3},{"$f":"Inputs!Y156*V$12","v":3.3889508124999991E-3},{"$f":"Inputs!Z156*W$12","v":3.3889508125E-3},{"$f":"Inputs!AA156*X$12","v":3.3889508124999995E-3},{"$f":"Inputs!AB156*Y$12","v":3.3889508124999995E-3},{"$f":"Inputs!AC156*Z$12","v":3.3889508124999995E-3},{"$f":"Inputs!AD156*AA$12","v":3.3889508124999995E-3},{"$f":"Inputs!AE156*AB$12","v":3.3889508124999995E-3},{"$f":"Inputs!AF156*AC$12","v":3.3889508124999995E-3},{"$f":"Inputs!AG156*AD$12","v":3.3889508124999995E-3},{"$f":"Inputs!AH156*AE$12","v":3.3889508124999995E-3},{"$f":"Inputs!AI156*AF$12","v":3.3889508124999995E-3},{"$f":"Inputs!AJ156*AG$12","v":3.3889508124999995E-3},{"$f":"Inputs!AK156*AH$12","v":3.3889508124999995E-3},{"$f":"Inputs!AL156*AI$12","v":3.3889508124999995E-3},{"$f":"Inputs!AM156*AJ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AN156*AK$12","v":3.3889508125E-3},{"$f":"Inputs!AO156*AL$12","v":3.3889508125E-3},{"$f":"Inputs!AP156*AM$12","v":3.3889508124999991E-3},{"$f":"Inputs!AQ156*AN$12","v":3.3889508124999995E-3},{"$f":"Inputs!AR156*AO$12","v":3.3889508124999995E-3},{"$f":"Inputs!AS156*AP$12","v":3.3889508124999995E-3},{"$f":"Inputs!AT156*AQ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AU156*AR$12","v":1.0166852437500012E-2},{"$f":"Inputs!AV156*AS$12","v":0},{"$f":"Inputs!AW156*AT$12","v":0},{"$f":"Inputs!AX156*AU$12","v":0},{"$f":"Inputs!AY156*AV$12","v":0},{"$f":"Inputs!AZ758*AW$12","v":2.9412346280210522E-17},{"$f":"Inputs!BA758*AX$12","v":0},{"$f":"Inputs!BB758*AY$12","v":0},{"$f":"Inputs!BC758*AZ$12","v":0},{"$f":"Inputs!BD758*BA$12","v":0},{"$f":"IF(BB365>1,BB377/BB365,BB377)*BB$12","v":0},0,{"$f":"IF(BD365>1,BD377/BD365,BD377)*BD$12","v":0},0,{"$f":"IF(BF365>1,BF377/BF365,BF377)*BF$12","v":0}]
[{"$f":"ROW()","v":402},"Equity Raising Cost",null,null,null,null,{"$f":"Inputs!J157*G$12","v":0},{"$f":"Inputs!K157*H$12","v":0},{"$f":"Inputs!L157*I$12","v":0},{"$f":"Inputs!M157*J$12","v":0},{"$f":"Inputs!N157*K$12","v":0},{"$f":"Inputs!O157*L$12","v":0},{"$f":"Inputs!P157*M$12","v":0},{"$f":"Inputs!Q157*N$12","v":0},{"$f":"Inputs!R157*O$12","v":0},{"$f":"Inputs!S157*P$12","v":0},{"$f":"Inputs!T157*Q$12","v":0},{"$f":"Inputs!U157*R$12","v":0},{"$f":"Inputs!V157*S$12","v":0},{"$f":"Inputs!W157*T$12","v":0},{"$f":"Inputs!X157*U$12","v":0},{"$f":"Inputs!Y157*V$12","v":0},{"$f":"Inputs!Z157*W$12","v":0},{"$f":"Inputs!AA157*X$12","v":0},{"$f":"Inputs!AB157*Y$12","v":0},{"$f":"Inputs!AC157*Z$12","v":0},{"$f":"Inputs!AD157*AA$12","v":0},{"$f":"Inputs!AE157*AB$12","v":0},{"$f":"Inputs!AF157*AC$12","v":0},{"$f":"Inputs!AG157*AD$12","v":0},{"$f":"Inputs!AH157*AE$12","v":0},{"$f":"Inputs!AI157*AF$12","v":0},{"$f":"Inputs!AJ157*AG$12","v":0},{"$f":"Inputs!AK157*AH$12","v":0},{"$f":"Inputs!AL157*AI$12","v":0},{"$f":"Inputs!AM157*AJ$12","v":0},{"$f":"Inputs!AN157*AK$12","v":0},{"$f":"Inputs!AO157*AL$12","v":0},{"$f":"Inputs!AP157*AM$12","v":0},{"$f":"Inputs!AQ157*AN$12","v":0},{"$f":"Inputs!AR157*AO$12","v":0},{"$f":"Inputs!AS157*AP$12","v":0},{"$f":"Inputs!AT157*AQ$12","v":0},{"$f":"Inputs!AU157*AR$12","v":0},{"$f":"Inputs!AV157*AS$12","v":0},{"$f":"Inputs!AW157*AT$12","v":0},{"$f":"Inputs!AX157*AU$12","v":0},{"$f":"Inputs!AY157*AV$12","v":0},{"$f":"Inputs!AZ759*AW$12","v":0},{"$f":"Inputs!BA759*AX$12","v":0},{"$f":"Inputs!BB759*AY$12","v":0},{"$f":"Inputs!BC759*AZ$12","v":0},{"$f":"Inputs!BD759*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":403},"Non-depreciable assets",null,null,null,null,{"$f":"Inputs!J158*G$12","v":0},{"$f":"Inputs!K158*H$12","v":0},{"$f":"Inputs!L158*I$12","v":0},{"$f":"Inputs!M158*J$12","v":0},{"$f":"Inputs!N158*K$12","v":0},{"$f":"Inputs!O158*L$12","v":0},{"$f":"Inputs!P158*M$12","v":0},{"$f":"Inputs!Q158*N$12","v":0},{"$f":"Inputs!R158*O$12","v":0},{"$f":"Inputs!S158*P$12","v":0},{"$f":"Inputs!T158*Q$12","v":0},{"$f":"Inputs!U158*R$12","v":0},{"$f":"Inputs!V158*S$12","v":0},{"$f":"Inputs!W158*T$12","v":0},{"$f":"Inputs!X158*U$12","v":0},{"$f":"Inputs!Y158*V$12","v":0},{"$f":"Inputs!Z158*W$12","v":0},{"$f":"Inputs!AA158*X$12","v":0},{"$f":"Inputs!AB158*Y$12","v":0},{"$f":"Inputs!AC158*Z$12","v":0},{"$f":"Inputs!AD158*AA$12","v":0},{"$f":"Inputs!AE158*AB$12","v":0},{"$f":"Inputs!AF158*AC$12","v":0},{"$f":"Inputs!AG158*AD$12","v":0},{"$f":"Inputs!AH158*AE$12","v":0},{"$f":"Inputs!AI158*AF$12","v":0},{"$f":"Inputs!AJ158*AG$12","v":0},{"$f":"Inputs!AK158*AH$12","v":0},{"$f":"Inputs!AL158*AI$12","v":0},{"$f":"Inputs!AM158*AJ$12","v":0},{"$f":"Inputs!AN158*AK$12","v":0},{"$f":"Inputs!AO158*AL$12","v":0},{"$f":"Inputs!AP158*AM$12","v":0},{"$f":"Inputs!AQ158*AN$12","v":0},{"$f":"Inputs!AR158*AO$12","v":0},{"$f":"Inputs!AS158*AP$12","v":0},{"$f":"Inputs!AT158*AQ$12","v":0},{"$f":"Inputs!AU158*AR$12","v":0},{"$f":"Inputs!AV158*AS$12","v":0},{"$f":"Inputs!AW158*AT$12","v":0},{"$f":"Inputs!AX158*AU$12","v":0},{"$f":"Inputs!AY158*AV$12","v":0},{"$f":"Inputs!AZ760*AW$12","v":0},{"$f":"Inputs!BA760*AX$12","v":0},{"$f":"Inputs!BB760*AY$12","v":0},{"$f":"Inputs!BC760*AZ$12","v":0},{"$f":"Inputs!BD760*BA$12","v":0}]
[{"$f":"ROW()","v":404},"Total",null,{"$f":"SUM(D394:D403)","v":0},{"$f":"SUM(E394:E403)","v":0},{"$f":"SUM(F394:F403)","v":0},{"$f":"SUM(G394:G403)","v":9.9033747083333325E-3},{"$f":"SUM(H394:H403)","v":9.9033747083333325E-3},{"$f":"SUM(I394:I403)","v":9.9033747083333325E-3},{"$f":"SUM(J394:J403)","v":9.9033747083333325E-3},{"$f":"SUM(K394:K403)","v":9.9033747083333325E-3},{"$f":"SUM(L394:L403)","v":9.9033747083333325E-3},{"$f":"SUM(M394:M403)","v":9.9033747083333325E-3},{"$f":"SUM(N394:N403)","v":9.9033747083333325E-3},{"$f":"SUM(O394:O403)","v":9.9033747083333325E-3},{"$f":"SUM(P394:P403)","v":9.9033747083333325E-3},{"$f":"SUM(Q394:Q403)","v":9.9033747083333325E-3},{"$f":"SUM(R394:R403)","v":9.9033747083333325E-3},{"$f":"SUM(S394:S403)","v":9.9033747083333325E-3},{"$f":"SUM(T394:T403)","v":9.9033747083333325E-3},{"$f":"SUM(U394:U403)","v":9.9033747083333325E-3},{"$f":"SUM(V394:V403)","v":9.9033747083333325E-3},{"$f":"SUM(W394:W403)","v":9.9033747083333325E-3},{"$f":"SUM(X394:X403)","v":9.9033747083333325E-3},{"$f":"SUM(Y394:Y403)","v":9.9033747083333325E-3},{"$f":"SUM(Z394:Z403)","v":9.9033747083333325E-3},{"$f":"SUM(AA394:AA403)","v":9.9033747083333325E-3},{"$f":"SUM(AB394:AB403)","v":9.9033747083333325E-3},{"$f":"SUM(AC394:AC403)","v":9.9033747083333325E-3},{"$f":"SUM(AD394:AD403)","v":9.9033747083333325E-3},{"$f":"SUM(AE394:AE403)","v":9.9033747083333325E-3},{"$f":"SUM(AF394:AF403)","v":9.9033747083333325E-3},{"$f":"SUM(AG394:AG403)","v":9.9033747083333325E-3},{"$f":"SUM(AH394:AH403)","v":9.9033747083333325E-3},{"$f":"SUM(AI394:AI403)","v":9.9033747083333325E-3},{"$f":"SUM(AJ394:AJ403)","v":9.9033747083333325E-3},{"$f":"SUM(AK394:AK403)","v":9.9033747083333342E-3},{"$f":"SUM(AL394:AL403)","v":9.9033747083333325E-3},{"$f":"SUM(AM394:AM403)","v":9.9033747083333325E-3},{"$f":"SUM(AN394:AN403)","v":9.9033747083333325E-3},{"$f":"SUM(AO394:AO403)","v":9.9033747083333325E-3},{"$f":"SUM(AP394:AP403)","v":9.9033747083333325E-3},{"$f":"SUM(AQ394:AQ403)","v":9.9033747083333325E-3},{"$f":"SUM(AR394:AR403)","v":3.8436501104166673E-2},{"$f":"SUM(AS394:AS403)","v":2.5592021249999996E-2},{"$f":"SUM(AT394:AT403)","v":2.5592021249999992E-2},{"$f":"SUM(AU394:AU403)","v":2.5592021249999996E-2},{"$f":"SUM(AV394:AV403)","v":2.5592021249999992E-2},{"$f":"SUM(AW394:AW403)","v":2.7119646208729961E-2},{"$f":"SUM(AX394:AX403)","v":2.7119646208729926E-2},{"$f":"SUM(AY394:AY403)","v":2.7119646208729926E-2},{"$f":"SUM(AZ394:AZ403)","v":2.7119646208729923E-2},{"$f":"SUM(BA394:BA403)","v":2.7119646208729923E-2},{"$f":"SUM(BB394:BB403)","v":2.6548053943737576E-2},{"$f":"SUM(BC394:BC403)","v":2.6548053943737573E-2},{"$f":"SUM(BD394:BD403)","v":2.6548053943737576E-2},{"$f":"SUM(BE394:BE403)","v":2.6548053943737576E-2},{"$f":"SUM(BF394:BF403)","v":2.6548053943737576E-2}]
[{"$f":"ROW()","v":405},"Closing Asset Values"]
[{"$f":"ROW()","v":406},"Pipeline and laterals",null,null,null,{"$f":"MAX(F370+F382-F394,0)","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,{"$f":"MAX(AL370+AL382-AL394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD370+BD382-BD394,0)","v":0},0,{"$f":"MAX(BF370+BF382-BF394,0)","v":0}]
[{"$f":"ROW()","v":407},"Main line valve and scraper stations",null,null,null,{"$f":"MAX(F371+F383-F395,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AL371+AL383-AL395,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD371+BD383-BD395,0)","v":0},0,{"$f":"MAX(BF371+BF383-BF395,0)","v":0}]
[{"$f":"ROW()","v":408},"Compressor stations",null,null,null,{"$f":"MAX(F372+F384-F396,0)","v":0.72660780749999998},0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,{"$f":"MAX(AL372+AL384-AL396,0)","v":0.53284572550000076},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.47835013993750086,0.45412987968750085,0.42990961943750083,0.40568935918750082,0.38146909893750081,0.37275657171394211,0.34709056891381684,0.32142456611369158,0.29575856331356631,0.27009256051344105,0.2449676711633535,0.21984278181326597,{"$f":"MAX(BD372+BD384-BD396,0)","v":0.19471789246317844},0.16959300311309089,{"$f":"MAX(BF372+BF384-BF396,0)","v":0.14446811376300334}]
[{"$f":"ROW()","v":409},"Receipt and delivery point facilities",null,null,null,{"$f":"MAX(F373+F385-F397,0)","v":4.0059059999999994E-2},3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,{"$f":"MAX(AL373+AL385-AL397,0)","v":2.9376643999999931E-2},2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.6372214499999935E-2,2.5036912499999935E-2,2.3701610499999935E-2,2.2366308499999935E-2,2.1031006499999935E-2,2.0550670826205007E-2,1.9135662708321028E-2,1.7720654590437049E-2,1.630564647255307E-2,1.489063835466909E-2,1.350546269376964E-2,1.212028703287019E-2,{"$f":"MAX(BD373+BD385-BD397,0)","v":1.0735111371970739E-2},9.3499357110712888E-3,{"$f":"MAX(BF373+BF385-BF397,0)","v":7.9647600501718385E-3}]
[{"$f":"ROW()","v":410},"SCADA and communications",null,null,null,{"$f":"MAX(F374+F386-F398,0)","v":6.9851149999999992E-3},6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666719E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,{"$f":"MAX(AL374+AL386-AL398,0)","v":3.259720333333339E-3},3.1433017500000059E-3,3.0268831666666724E-3,2.9104645833333389E-3,2.7940460000000058E-3,2.6776274166666727E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,0,0,0,0,0,0,0,{"$f":"MAX(BD374+BD386-BD398,0)","v":0},0,{"$f":"MAX(BF374+BF386-BF398,0)","v":0}]
[{"$f":"ROW()","v":411},"Cathodic protection",null,null,null,{"$f":"MAX(F375+F387-F399,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB375+BB387-BB399,0)","v":0},0,{"$f":"MAX(BD375+BD387-BD399,0)","v":0},0,{"$f":"MAX(BF375+BF387-BF399,0)","v":0}]
[{"$f":"ROW()","v":412},"Maintenance bases and depots",null,null,null,{"$f":"MAX(F376+F388-F400,0)","v":1.82295E-3},1.8138352500000001E-3,1.8047205000000001E-3,1.7956057500000001E-3,1.7864910000000001E-3,1.7773762500000001E-3,1.7682615000000001E-3,1.7591467500000001E-3,1.7500320000000001E-3,1.7409172500000001E-3,1.7318025000000001E-3,1.7226877500000001E-3,1.7135730000000001E-3,1.7044582500000001E-3,1.6953435000000002E-3,1.6862287500000002E-3,1.6771140000000002E-3,1.6679992500000002E-3,1.6588845000000002E-3,1.6497697500000002E-3,1.6406550000000002E-3,1.6315402500000002E-3,1.6224255000000002E-3,1.6133107500000002E-3,1.6041960000000002E-3,1.5950812500000002E-3,1.5859665000000002E-3,1.5768517500000002E-3,1.5677370000000003E-3,1.5586222500000003E-3,1.5495075000000003E-3,1.5403927500000003E-3,1.5312780000000003E-3,1.5221632500000003E-3,1.5130485000000003E-3,1.5039337500000003E-3,1.4948190000000003E-3,1.4857042500000003E-3,1.4492452500000003E-3,1.4127862500000004E-3,1.3763272500000004E-3,1.3398682500000004E-3,1.3034092500000005E-3,1.3227008449633393E-3,1.2840655542426392E-3,1.2454302635219391E-3,1.2067949728012391E-3,1.168159682080539E-3,{"$f":"MAX(BB376+BB388-BB400,0)","v":1.1301707493299523E-3},1.0921818165793656E-3,{"$f":"MAX(BD376+BD388-BD400,0)","v":1.0541928838287788E-3},1.0162039510781921E-3,{"$f":"MAX(BF376+BF388-BF400,0)","v":9.7821501832760544E-4}]
[{"$f":"ROW()","v":413},"Other assets",null,null,null,{"$f":"MAX(F377+F389-F401,0)","v":0.13555803250000001},0.13216908168750002,0.12878013087500001,0.12539118006250002,0.12200222925000002,0.11861327843750002,0.11522432762500003,0.11183537681250003,0.10844642600000003,0.10505747518750003,0.10166852437500003,9.8279573562500028E-2,9.4890622750000028E-2,9.1501671937500029E-2,8.8112721125000029E-2,8.472377031250003E-2,8.133481950000003E-2,7.7945868687500031E-2,7.4556917875000031E-2,7.1167967062500032E-2,6.7779016250000032E-2,6.4390065437500033E-2,6.1001114625000033E-2,5.7612163812500033E-2,5.4223213000000034E-2,5.0834262187500034E-2,4.7445311375000035E-2,4.4056360562500035E-2,4.0667409750000036E-2,3.7278458937500036E-2,3.3889508125000037E-2,3.0500557312500037E-2,2.7111606500000038E-2,2.3722655687500038E-2,2.0333704875000039E-2,1.6944754062500039E-2,1.355580325000004E-2,1.016685243750004E-2,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,0,0,0,0,0,{"$f":"MAX(BB377+BB389-BB401,0)","v":0},0,{"$f":"MAX(BD377+BD389-BD401,0)","v":0},0,{"$f":"MAX(BF377+BF389-BF401,0)","v":0}]
[{"$f":"ROW()","v":414},"Equity Raising Cost",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},"Non-depreciable assets",null,null,null,{"$f":"MAX(F379+F391-F403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AL379+AL391-AL403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},"Total",null,{"$f":"SUM(D406:D415)","v":0},{"$f":"SUM(E406:E415)","v":0},{"$f":"SUM(F406:F415)","v":0.91103296499999997},{"$f":"SUM(G406:G415)","v":0.90112959029166673},{"$f":"SUM(H406:H415)","v":0.89122621558333348},{"$f":"SUM(I406:I415)","v":0.88132284087500012},{"$f":"SUM(J406:J415)","v":0.87141946616666666},{"$f":"SUM(K406:K415)","v":0.86151609145833341},{"$f":"SUM(L406:L415)","v":0.85161271675000005},{"$f":"SUM(M406:M415)","v":0.84170934204166681},{"$f":"SUM(N406:N415)","v":0.83180596733333345},{"$f":"SUM(O406:O415)","v":0.82190259262500032},{"$f":"SUM(P406:P415)","v":0.81199921791666696},{"$f":"SUM(Q406:Q415)","v":0.80209584320833349},{"$f":"SUM(R406:R415)","v":0.79219246850000025},{"$f":"SUM(S406:S415)","v":0.78228909379166689},{"$f":"SUM(T406:T415)","v":0.77238571908333364},{"$f":"SUM(U406:U415)","v":0.76248234437500029},{"$f":"SUM(V406:V415)","v":0.75257896966666704},{"$f":"SUM(W406:W415)","v":0.74267559495833368},{"$f":"SUM(X406:X415)","v":0.73277222025000033},{"$f":"SUM(Y406:Y415)","v":0.72286884554166708},{"$f":"SUM(Z406:Z415)","v":0.71296547083333373},{"$f":"SUM(AA406:AA415)","v":0.70306209612500048},{"$f":"SUM(AB406:AB415)","v":0.69315872141666712},{"$f":"SUM(AC406:AC415)","v":0.68325534670833388},{"$f":"SUM(AD406:AD415)","v":0.67335197200000041},{"$f":"SUM(AE406:AE415)","v":0.66344859729166727},{"$f":"SUM(AF406:AF415)","v":0.65354522258333392},{"$f":"SUM(AG406:AG415)","v":0.64364184787500056},{"$f":"SUM(AH406:AH415)","v":0.63373847316666732},{"$f":"SUM(AI406:AI415)","v":0.62383509845833396},{"$f":"SUM(AJ406:AJ415)","v":0.61393172375000071},{"$f":"SUM(AK406:AK415)","v":0.60402834904166725},{"$f":"SUM(AL406:AL415)","v":0.594124974333334},{"$f":"SUM(AM406:AM415)","v":0.58422159962500064},{"$f":"SUM(AN406:AN415)","v":0.57431822491666751},{"$f":"SUM(AO406:AO415)","v":0.56441485020833415},{"$f":"SUM(AP406:AP415)","v":0.55451147550000091},{"$f":"SUM(AQ406:AQ415)","v":0.54460810079166755},{"$f":"SUM(AR406:AR415)","v":0.50617159968750081},{"$f":"SUM(AS406:AS415)","v":0.48057957843750088},{"$f":"SUM(AT406:AT415)","v":0.45498755718750072},{"$f":"SUM(AU406:AU415)","v":0.42939553593750079},{"$f":"SUM(AV406:AV415)","v":0.40380351468750075},{"$f":"SUM(AW406:AW415)","v":0.39462994338511043},{"$f":"SUM(AX406:AX415)","v":0.36751029717638051},{"$f":"SUM(AY406:AY415)","v":0.34039065096765053},{"$f":"SUM(AZ406:AZ415)","v":0.31327100475892061},{"$f":"SUM(BA406:BA415)","v":0.28615135855019069},{"$f":"SUM(BB406:BB415)","v":0.25960330460645309},{"$f":"SUM(BC406:BC415)","v":0.23305525066271551},{"$f":"SUM(BD406:BD415)","v":0.20650719671897796},{"$f":"SUM(BE406:BE415)","v":0.17995914277524036},{"$f":"SUM(BF406:BF415)","v":0.15341108883150276}]
[{"$f":"ROW()","v":417},"2000-12-31"]
[{"$f":"ROW()","v":418},"Life (years) (years)"]
[{"$f":"ROW()","v":419},"Pipeline and laterals",null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(H419-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,61,{"$f":"MAX(AR419-1,0)","v":60},{"$f":"MAX(AS419-1,0)","v":59},58,57,56,55,54,53,52,51,50,49,48,47]
[{"$f":"ROW()","v":420},"Main line valve and scraper stations",null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(H420-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,{"$f":"MAX(AR420-1,0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[{"$f":"ROW()","v":421},"Compressor stations",null,null,null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,{"$f":"MAX(AR421-1,0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":422},"Receipt and delivery point facilities",null,null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,21,{"$f":"MAX(AR422-1,0)","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":423},"SCADA and communications",null,null,null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,{"$f":"MAX(AR423-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":424},"Cathodic protection",null,null,null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,{"$f":"MAX(AR424-1,0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":425},"Maintenance bases and depots",null,null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,41,{"$f":"MAX(AR425-1,0)","v":40},39,38,37,36,35,34,33,32,31,30,29,28,27]
[{"$f":"ROW()","v":426},"Other assets",null,null,null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,{"$f":"MAX(X426-0.25,0)","v":5.75},5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,{"$f":"MAX(AR426-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":427},"Equity Raising Cost"]
[{"$f":"ROW()","v":428},"Non-depreciable assets"]
[{"$f":"ROW()","v":429}]
[{"$f":"ROW()","v":430},"Opening Asset Values"]
[{"$f":"ROW()","v":431},"Pipeline and laterals",null,null,null,null,null,{"$f":"G467","v":0},{"$f":"H467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV467*AW$15","v":0},0,0,0,0,0,{"$f":"BB467","v":0},0,0,0]
[{"$f":"ROW()","v":432},"Main line valve and scraper stations",null,null,null,null,null,{"$f":"G468","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]
[{"$f":"ROW()","v":433},"Compressor stations",null,null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.48440520500000084,0.46018494475000082,0.43596468450000081,0.4117444242500008,0.40474674236349695,0.33351152259556716,0.26227630282763736,0.19104108305970757,0.11980586329177779,4.8570643523848003E-2,4.4155130476225456E-2,3.9739617428602908E-2,3.532410438098036E-2,3.0908591333357816E-2]
[{"$f":"ROW()","v":434},"Receipt and delivery point facilities",null,null,null,null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.6706039999999934E-2,2.5370737999999934E-2,2.4035435999999934E-2,2.2700133999999934E-2,2.231434051463008E-2,2.1456481692201865E-2,2.0598622869773649E-2,1.9740764047345434E-2,1.8882905224917219E-2,1.8025046402489003E-2,1.6386405820444549E-2,1.4747765238400094E-2,1.310912465635564E-2,1.1470484074311185E-2]
[{"$f":"ROW()","v":435},"SCADA and communications",null,null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.8418132500000054E-3,3.7253946666666723E-3,3.6089760833333392E-3,3.4925575000000061E-3,3.376138916666673E-3,3.2597203333333399E-3,3.1433017500000064E-3,3.0268831666666728E-3,2.9104645833333397E-3,2.7940460000000066E-3,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.2647738548604842E-18,2.2647738548604842E-18,2.2647738548604842E-18,2.2647738548604842E-18,2.2647738548604842E-18,2.2647738548604842E-18,0,0,0,0]
[{"$f":"ROW()","v":436},"Cathodic protection",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":437},"Maintenance bases and depots",null,null,null,null,null,1.8229499999999998E-3,{"$f":"H473","v":1.8138352499999998E-3},1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4583600000000001E-3,1.4219010000000002E-3,1.3854420000000002E-3,1.3489830000000002E-3,1.3708559688007107E-3,1.3482411994504436E-3,1.3256264301001765E-3,1.3030116607499094E-3,1.2803968913996423E-3,1.2577821220493752E-3,1.2172085052090727E-3,1.1766348883687702E-3,1.1360612715284677E-3,1.0954876546881652E-3]
[{"$f":"ROW()","v":438},"Other assets",null,null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500004,0.12539118006250005,0.12200222925000005,0.11861327843750005,0.11522432762500005,0.11183537681250005,0.10844642600000005,0.10505747518750005,0.10166852437500006,9.8279573562500055E-2,9.4890622750000056E-2,9.1501671937500056E-2,8.8112721125000057E-2,8.4723770312500057E-2,8.1334819500000058E-2,7.7945868687500058E-2,7.4556917875000059E-2,7.1167967062500059E-2,6.777901625000006E-2,6.439006543750006E-2,6.1001114625000061E-2,5.7612163812500061E-2,5.4223213000000062E-2,5.0834262187500062E-2,4.7445311375000063E-2,4.4056360562500063E-2,4.0667409750000064E-2,3.7278458937500064E-2,3.3889508125000065E-2,3.0500557312500065E-2,2.7111606500000066E-2,2.3722655687500066E-2,2.0333704875000067E-2,1.6944754062500067E-2,1.3555803250000067E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.5295477097209691E-17,4.5295477097209691E-17,4.5295477097209691E-17,4.5295477097209691E-17,4.5295477097209691E-17,4.5295477097209691E-17,0,0,0,0]
[{"$f":"ROW()","v":439},"Equity Raising Cost",null,null,null,null,null,{"$f":"G475","v":0},{"$f":"H475","v":0},{"$f":"I475","v":0},{"$f":"J475","v":0},{"$f":"K475","v":0},{"$f":"L475","v":0},{"$f":"M475","v":0},{"$f":"N475","v":0},{"$f":"O475","v":0},{"$f":"P475","v":0},{"$f":"Q475","v":0},{"$f":"R475","v":0},{"$f":"S475","v":0},{"$f":"T475","v":0},{"$f":"U475","v":0},{"$f":"V475","v":0},{"$f":"W475","v":0},{"$f":"X475","v":0},{"$f":"Y475","v":0},{"$f":"Z475","v":0},{"$f":"AA475","v":0},{"$f":"AB475","v":0},{"$f":"AC475","v":0},{"$f":"AD475","v":0},{"$f":"AE475","v":0},{"$f":"AF475","v":0},{"$f":"AG475","v":0},{"$f":"AH475","v":0},{"$f":"AI475","v":0},{"$f":"AJ475","v":0},{"$f":"AK475","v":0},{"$f":"AL475","v":0},{"$f":"AM475","v":0},{"$f":"AN475","v":0},{"$f":"AO475","v":0},{"$f":"AP475","v":0},{"$f":"AQ475","v":0},{"$f":"AR475","v":0},{"$f":"AS475","v":0},{"$f":"AT475","v":0},{"$f":"AU475","v":0},0,{"$f":"AW475","v":0},{"$f":"AX475","v":0},{"$f":"AY475","v":0},{"$f":"AZ475","v":0},{"$f":"BA475","v":0},{"$f":"BB475","v":0},{"$f":"BC475","v":0},{"$f":"BD475","v":0},{"$f":"BE475","v":0}]
[{"$f":"ROW()","v":440},"Non-depreciable assets",null,null,null,null,null,{"$f":"G476","v":0},{"$f":"H476","v":0},{"$f":"I476","v":0},{"$f":"J476","v":0},{"$f":"K476","v":0},{"$f":"L476","v":0},{"$f":"M476","v":0},{"$f":"N476","v":0},{"$f":"O476","v":0},{"$f":"P476","v":0},{"$f":"Q476","v":0},{"$f":"R476","v":0},{"$f":"S476","v":0},{"$f":"T476","v":0},{"$f":"U476","v":0},{"$f":"V476","v":0},{"$f":"W476","v":0},{"$f":"X476","v":0},{"$f":"Y476","v":0},{"$f":"Z476","v":0},{"$f":"AA476","v":0},{"$f":"AB476","v":0},{"$f":"AC476","v":0},{"$f":"AD476","v":0},{"$f":"AE476","v":0},{"$f":"AF476","v":0},{"$f":"AG476","v":0},{"$f":"AH476","v":0},{"$f":"AI476","v":0},{"$f":"AJ476","v":0},{"$f":"AK476","v":0},{"$f":"AL476","v":0},{"$f":"AM476","v":0},{"$f":"AN476","v":0},{"$f":"AO476","v":0},{"$f":"AP476","v":0},{"$f":"AQ476","v":0},{"$f":"AR476","v":0},{"$f":"AS476","v":0},{"$f":"AT476","v":0},{"$f":"AU476","v":0},{"$f":"AV476*AW$15","v":0},{"$f":"AW476","v":0},{"$f":"AX476","v":0},{"$f":"AY476","v":0},{"$f":"AZ476","v":0},{"$f":"BA476","v":0},{"$f":"BB476","v":0},{"$f":"BC476","v":0},{"$f":"BD476","v":0},{"$f":"BE476","v":0}]
[{"$f":"ROW()","v":441},"Total",null,{"$f":"SUM(D431:D440)","v":0},{"$f":"SUM(E431:E440)","v":0},{"$f":"SUM(F431:F440)","v":0},{"$f":"SUM(G431:G440)","v":0},{"$f":"SUM(H431:H440)","v":0.91103296499999997},{"$f":"SUM(I431:I440)","v":0.90112959029166673},{"$f":"SUM(J431:J440)","v":0.89122621558333348},{"$f":"SUM(K431:K440)","v":0.88132284087500012},{"$f":"SUM(L431:L440)","v":0.87141946616666666},{"$f":"SUM(M431:M440)","v":0.86151609145833341},{"$f":"SUM(N431:N440)","v":0.85161271675000005},{"$f":"SUM(O431:O440)","v":0.84170934204166681},{"$f":"SUM(P431:P440)","v":0.83180596733333356},{"$f":"SUM(Q431:Q440)","v":0.82190259262500032},{"$f":"SUM(R431:R440)","v":0.81199921791666696},{"$f":"SUM(S431:S440)","v":0.80209584320833349},{"$f":"SUM(T431:T440)","v":0.79219246850000025},{"$f":"SUM(U431:U440)","v":0.78228909379166689},{"$f":"SUM(V431:V440)","v":0.77238571908333364},{"$f":"SUM(W431:W440)","v":0.7624823443750004},{"$f":"SUM(X431:X440)","v":0.75257896966666715},{"$f":"SUM(Y431:Y440)","v":0.7426755949583338},{"$f":"SUM(Z431:Z440)","v":0.73277222025000033},{"$f":"SUM(AA431:AA440)","v":0.72286884554166708},{"$f":"SUM(AB431:AB440)","v":0.71296547083333373},{"$f":"SUM(AC431:AC440)","v":0.70306209612500048},{"$f":"SUM(AD431:AD440)","v":0.69315872141666712},{"$f":"SUM(AE431:AE440)","v":0.68325534670833399},{"$f":"SUM(AF431:AF440)","v":0.67335197200000052},{"$f":"SUM(AG431:AG440)","v":0.66344859729166727},{"$f":"SUM(AH431:AH440)","v":0.65354522258333392},{"$f":"SUM(AI431:AI440)","v":0.64364184787500056},{"$f":"SUM(AJ431:AJ440)","v":0.63373847316666732},{"$f":"SUM(AK431:AK440)","v":0.62383509845833396},{"$f":"SUM(AL431:AL440)","v":0.61393172375000071},{"$f":"SUM(AM431:AM440)","v":0.60402834904166736},{"$f":"SUM(AN431:AN440)","v":0.59412497433333411},{"$f":"SUM(AO431:AO440)","v":0.58422159962500075},{"$f":"SUM(AP431:AP440)","v":0.57431822491666751},{"$f":"SUM(AQ431:AQ440)","v":0.56441485020833415},{"$f":"SUM(AR431:AR440)","v":0.55451147550000091},{"$f":"SUM(AS431:AS440)","v":0.51256960500000082},{"$f":"SUM(AT431:AT440)","v":0.48697758375000083},{"$f":"SUM(AU431:AU440)","v":0.46138556250000079},{"$f":"SUM(AV431:AV440)","v":0.4357935412500008},{"$f":"SUM(AW431:AW440)","v":0.42843193884692782},{"$f":"SUM(AX431:AX440)","v":0.35631624548721952},{"$f":"SUM(AY431:AY440)","v":0.28420055212751127},{"$f":"SUM(AZ431:AZ440)","v":0.21208485876780298},{"$f":"SUM(BA431:BA440)","v":0.1399691654080947},{"$f":"SUM(BB431:BB440)","v":6.7853472048386418E-2},{"$f":"SUM(BC431:BC440)","v":6.1758744801879074E-2},{"$f":"SUM(BD431:BD440)","v":5.5664017555371773E-2},{"$f":"SUM(BE431:BE440)","v":4.9569290308864471E-2},{"$f":"SUM(BF431:BF440)","v":4.3474563062357162E-2}]
[{"$f":"ROW()","v":442},"Capex"]
[{"$f":"ROW()","v":443},"Pipeline and laterals",null,null,null,null,{"$f":"G$173","v":0}]
[{"$f":"ROW()","v":444},"Main line valve and scraper stations",null,null,null,null,{"$f":"G$174","v":0}]
[{"$f":"ROW()","v":445},"Compressor stations",null,null,null,null,{"$f":"G$175","v":0.72660780749999998}]
[{"$f":"ROW()","v":446},"Receipt and delivery point facilities",null,null,null,null,{"$f":"G$176","v":4.0059059999999994E-2}]
[{"$f":"ROW()","v":447},"SCADA and communications",null,null,null,null,{"$f":"G$177","v":6.9851149999999992E-3}]
[{"$f":"ROW()","v":448},"Cathodic protection",null,null,null,null,{"$f":"G$178","v":0}]
[{"$f":"ROW()","v":449},"Maintenance bases and depots",null,null,null,null,{"$f":"G$179","v":1.8229499999999998E-3}]
[{"$f":"ROW()","v":450},"Other assets",null,null,null,null,{"$f":"G$180","v":0.13555803250000001}]
[{"$f":"ROW()","v":451},"Equity Raising Cost",null,null,null,null,{"$f":"G$181","v":0}]
[{"$f":"ROW()","v":452},"Non-depreciable assets",null,null,null,null,{"$f":"G$182","v":0}]
[{"$f":"ROW()","v":453},"Total",null,{"$f":"SUM(D443:D452)","v":0},{"$f":"SUM(E443:E452)","v":0},{"$f":"SUM(F443:F452)","v":0},{"$f":"SUM(G443:G452)","v":0.91103296499999997},{"$f":"SUM(H443:H452)","v":0},{"$f":"SUM(I443:I452)","v":0},{"$f":"SUM(J443:J452)","v":0},{"$f":"SUM(K443:K452)","v":0},{"$f":"SUM(L443:L452)","v":0},{"$f":"SUM(M443:M452)","v":0},{"$f":"SUM(N443:N452)","v":0},{"$f":"SUM(O443:O452)","v":0},{"$f":"SUM(P443:P452)","v":0},{"$f":"SUM(Q443:Q452)","v":0},{"$f":"SUM(R443:R452)","v":0},{"$f":"SUM(S443:S452)","v":0},{"$f":"SUM(T443:T452)","v":0},{"$f":"SUM(U443:U452)","v":0},{"$f":"SUM(V443:V452)","v":0},{"$f":"SUM(W443:W452)","v":0},{"$f":"SUM(X443:X452)","v":0},{"$f":"SUM(Y443:Y452)","v":0},{"$f":"SUM(Z443:Z452)","v":0},{"$f":"SUM(AA443:AA452)","v":0},{"$f":"SUM(AB443:AB452)","v":0},{"$f":"SUM(AC443:AC452)","v":0},{"$f":"SUM(AD443:AD452)","v":0},{"$f":"SUM(AE443:AE452)","v":0},{"$f":"SUM(AF443:AF452)","v":0},{"$f":"SUM(AG443:AG452)","v":0},{"$f":"SUM(AH443:AH452)","v":0},{"$f":"SUM(AI443:AI452)","v":0},{"$f":"SUM(AJ443:AJ452)","v":0},{"$f":"SUM(AK443:AK452)","v":0},{"$f":"SUM(AL443:AL452)","v":0},{"$f":"SUM(AM443:AM452)","v":0},{"$f":"SUM(AN443:AN452)","v":0},{"$f":"SUM(AO443:AO452)","v":0},{"$f":"SUM(AP443:AP452)","v":0},{"$f":"SUM(AQ443:AQ452)","v":0},{"$f":"SUM(AR443:AR452)","v":0},{"$f":"SUM(AS443:AS452)","v":0},{"$f":"SUM(AT443:AT452)","v":0},{"$f":"SUM(AU443:AU452)","v":0},{"$f":"SUM(AV443:AV452)","v":0},{"$f":"SUM(AW443:AW452)","v":0},{"$f":"SUM(AX443:AX452)","v":0},{"$f":"SUM(AY443:AY452)","v":0},{"$f":"SUM(AZ443:AZ452)","v":0},{"$f":"SUM(BA443:BA452)","v":0},{"$f":"SUM(BB443:BB452)","v":0},{"$f":"SUM(BC443:BC452)","v":0},{"$f":"SUM(BD443:BD452)","v":0},{"$f":"SUM(BE443:BE452)","v":0},{"$f":"SUM(BF443:BF452)","v":0}]
[{"$f":"ROW()","v":454},"Depreciation"]
[{"$f":"ROW()","v":455},"Pipeline and laterals",null,null,null,null,null,{"$f":"Inputs!K161*H$12","v":0},{"$f":"Inputs!L161*I$12","v":0},{"$f":"Inputs!M161*J$12","v":0},{"$f":"Inputs!N161*K$12","v":0},{"$f":"Inputs!O161*L$12","v":0},{"$f":"Inputs!P161*M$12","v":0},{"$f":"Inputs!Q161*N$12","v":0},{"$f":"Inputs!R161*O$12","v":0},{"$f":"Inputs!S161*P$12","v":0},{"$f":"Inputs!T161*Q$12","v":0},{"$f":"Inputs!U161*R$12","v":0},{"$f":"Inputs!V161*S$12","v":0},{"$f":"Inputs!W161*T$12","v":0},{"$f":"Inputs!X161*U$12","v":0},{"$f":"Inputs!Y161*V$12","v":0},{"$f":"Inputs!Z161*W$12","v":0},{"$f":"Inputs!AA161*X$12","v":0},{"$f":"Inputs!AB161*Y$12","v":0},{"$f":"Inputs!AC161*Z$12","v":0},{"$f":"Inputs!AD161*AA$12","v":0},{"$f":"Inputs!AE161*AB$12","v":0},{"$f":"Inputs!AF161*AC$12","v":0},{"$f":"Inputs!AG161*AD$12","v":0},{"$f":"Inputs!AH161*AE$12","v":0},{"$f":"Inputs!AI161*AF$12","v":0},{"$f":"Inputs!AJ161*AG$12","v":0},{"$f":"Inputs!AK161*AH$12","v":0},{"$f":"Inputs!AL161*AI$12","v":0},{"$f":"Inputs!AM161*AJ$12","v":0},{"$f":"Inputs!AN161*AK$12","v":0},{"$f":"Inputs!AO161*AL$12","v":0},{"$f":"Inputs!AP161*AM$12","v":0},{"$f":"Inputs!AQ161*AN$12","v":0},{"$f":"Inputs!AR161*AO$12","v":0},{"$f":"Inputs!AS161*AP$12","v":0},{"$f":"Inputs!AT161*AQ$12","v":0},{"$f":"Inputs!AU161*AR$12","v":0},{"$f":"Inputs!AV161*AS$12","v":0},{"$f":"Inputs!AW161*AT$12","v":0},{"$f":"Inputs!AX161*AU$12","v":0},{"$f":"Inputs!AY161*AV$12","v":0},{"$f":"Inputs!AZ763*AW$12","v":0},{"$f":"Inputs!BA763*AX$12","v":0},{"$f":"Inputs!BB763*AY$12","v":0},{"$f":"Inputs!BC763*AZ$12","v":0},{"$f":"Inputs!BD763*BA$12","v":0},{"$f":"IF(BB419>1,BB431/BB419,BB431)*BB$12","v":0},0,{"$f":"IF(BD419>1,BD431/BD419,BD431)*BD$12","v":0},0,{"$f":"IF(BF419>1,BF431/BF419,BF431)*BF$12","v":0}]
[{"$f":"ROW()","v":456},"Main line valve and scraper stations",null,null,null,null,null,{"$f":"Inputs!K162*H$12","v":0},{"$f":"Inputs!L162*I$12","v":0},{"$f":"Inputs!M162*J$12","v":0},{"$f":"Inputs!N162*K$12","v":0},{"$f":"Inputs!O162*L$12","v":0},{"$f":"Inputs!P162*M$12","v":0},{"$f":"Inputs!Q162*N$12","v":0},{"$f":"Inputs!R162*O$12","v":0},{"$f":"Inputs!S162*P$12","v":0},{"$f":"Inputs!T162*Q$12","v":0},{"$f":"Inputs!U162*R$12","v":0},{"$f":"Inputs!V162*S$12","v":0},{"$f":"Inputs!W162*T$12","v":0},{"$f":"Inputs!X162*U$12","v":0},{"$f":"Inputs!Y162*V$12","v":0},{"$f":"Inputs!Z162*W$12","v":0},{"$f":"Inputs!AA162*X$12","v":0},{"$f":"Inputs!AB162*Y$12","v":0},{"$f":"Inputs!AC162*Z$12","v":0},{"$f":"Inputs!AD162*AA$12","v":0},{"$f":"Inputs!AE162*AB$12","v":0},{"$f":"Inputs!AF162*AC$12","v":0},{"$f":"Inputs!AG162*AD$12","v":0},{"$f":"Inputs!AH162*AE$12","v":0},{"$f":"Inputs!AI162*AF$12","v":0},{"$f":"Inputs!AJ162*AG$12","v":0},{"$f":"Inputs!AK162*AH$12","v":0},{"$f":"Inputs!AL162*AI$12","v":0},{"$f":"Inputs!AM162*AJ$12","v":0},{"$f":"Inputs!AN162*AK$12","v":0},{"$f":"Inputs!AO162*AL$12","v":0},{"$f":"Inputs!AP162*AM$12","v":0},{"$f":"Inputs!AQ162*AN$12","v":0},{"$f":"Inputs!AR162*AO$12","v":0},{"$f":"Inputs!AS162*AP$12","v":0},{"$f":"Inputs!AT162*AQ$12","v":0},{"$f":"Inputs!AU162*AR$12","v":0},{"$f":"Inputs!AV162*AS$12","v":0},{"$f":"Inputs!AW162*AT$12","v":0},{"$f":"Inputs!AX162*AU$12","v":0},{"$f":"Inputs!AY162*AV$12","v":0},{"$f":"Inputs!AZ764*AW$12","v":0},{"$f":"Inputs!BA764*AX$12","v":0},{"$f":"Inputs!BB764*AY$12","v":0},{"$f":"Inputs!BC764*AZ$12","v":0},{"$f":"Inputs!BD764*BA$12","v":0},{"$f":"IF(BB420>1,BB432/BB420,BB432)*BB$12","v":0},0,{"$f":"IF(BD420>1,BD432/BD420,BD432)*BD$12","v":0},0,{"$f":"IF(BF420>1,BF432/BF420,BF432)*BF$12","v":0}]
[{"$f":"ROW()","v":457},"Compressor stations",null,null,null,null,null,{"$f":"Inputs!K163*H$12","v":6.0550650625000001E-3},{"$f":"Inputs!L163*I$12","v":6.0550650625000001E-3},{"$f":"Inputs!M163*J$12","v":6.0550650625000001E-3},{"$f":"Inputs!N163*K$12","v":6.0550650625000001E-3},{"$f":"Inputs!O163*L$12","v":6.0550650625000001E-3},{"$f":"Inputs!P163*M$12","v":6.0550650625000001E-3},{"$f":"Inputs!Q163*N$12","v":6.0550650625000001E-3},{"$f":"Inputs!R163*O$12","v":6.0550650625000001E-3},{"$f":"Inputs!S163*P$12","v":6.0550650625000001E-3},{"$f":"Inputs!T163*Q$12","v":6.0550650625000001E-3},{"$f":"Inputs!U163*R$12","v":6.0550650625000001E-3},{"$f":"Inputs!V163*S$12","v":6.0550650625000001E-3},{"$f":"Inputs!W163*T$12","v":6.0550650625000001E-3},{"$f":"Inputs!X163*U$12","v":6.0550650625000001E-3},{"$f":"Inputs!Y163*V$12","v":6.0550650625000001E-3},{"$f":"Inputs!Z163*W$12","v":6.0550650625000001E-3},{"$f":"Inputs!AA163*X$12","v":6.0550650625000001E-3},{"$f":"Inputs!AB163*Y$12","v":6.0550650625000009E-3},{"$f":"Inputs!AC163*Z$12","v":6.0550650625000001E-3},{"$f":"Inputs!AD163*AA$12","v":6.0550650625000009E-3},{"$f":"Inputs!AE163*AB$12","v":6.0550650624999992E-3},{"$f":"Inputs!AF163*AC$12","v":6.0550650625000001E-3},{"$f":"Inputs!AG163*AD$12","v":6.0550650625000001E-3},{"$f":"Inputs!AH163*AE$12","v":6.0550650624999992E-3},{"$f":"Inputs!AI163*AF$12","v":6.0550650624999992E-3},{"$f":"Inputs!AJ163*AG$12","v":6.0550650625000001E-3},{"$f":"Inputs!AK163*AH$12","v":6.0550650625000009E-3},{"$f":"Inputs!AL163*AI$12","v":6.0550650625000001E-3},{"$f":"Inputs!AM163*AJ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AN163*AK$12","v":6.0550650625000009E-3},{"$f":"Inputs!AO163*AL$12","v":6.0550650625000001E-3},{"$f":"Inputs!AP163*AM$12","v":6.0550650625000001E-3},{"$f":"Inputs!AQ163*AN$12","v":6.0550650625000001E-3},{"$f":"Inputs!AR163*AO$12","v":6.0550650625000001E-3},{"$f":"Inputs!AS163*AP$12","v":6.0550650625000001E-3},{"$f":"Inputs!AT163*AQ$12","v":6.0550650625000001E-3},{"$f":"Inputs!AU163*AR$12","v":2.4220260249999993E-2},{"$f":"Inputs!AV163*AS$12","v":2.4220260249999997E-2},{"$f":"Inputs!AW163*AT$12","v":2.4220260249999993E-2},{"$f":"Inputs!AX163*AU$12","v":2.4220260249999997E-2},{"$f":"Inputs!AY163*AV$12","v":2.4220260249999993E-2},{"$f":"Inputs!AZ765*AW$12","v":7.1235219767929778E-2},{"$f":"Inputs!BA765*AX$12","v":7.1235219767929778E-2},{"$f":"Inputs!BB765*AY$12","v":7.1235219767929778E-2},{"$f":"Inputs!BC765*AZ$12","v":7.1235219767929778E-2},{"$f":"Inputs!BD765*BA$12","v":7.1235219767929792E-2},{"$f":"IF(BB421>1,BB433/BB421,BB433)*BB$12","v":4.4155130476225459E-3},4.4155130476225459E-3,{"$f":"IF(BD421>1,BD433/BD421,BD433)*BD$12","v":4.415513047622545E-3},4.415513047622545E-3,{"$f":"IF(BF421>1,BF433/BF421,BF433)*BF$12","v":4.415513047622545E-3}]
[{"$f":"ROW()","v":458},"Receipt and delivery point facilities",null,null,null,null,null,{"$f":"Inputs!K164*H$12","v":3.338255E-4},{"$f":"Inputs!L164*I$12","v":3.338255E-4},{"$f":"Inputs!M164*J$12","v":3.338255E-4},{"$f":"Inputs!N164*K$12","v":3.338255E-4},{"$f":"Inputs!O164*L$12","v":3.338255E-4},{"$f":"Inputs!P164*M$12","v":3.338255E-4},{"$f":"Inputs!Q164*N$12","v":3.338255E-4},{"$f":"Inputs!R164*O$12","v":3.338255E-4},{"$f":"Inputs!S164*P$12","v":3.338255E-4},{"$f":"Inputs!T164*Q$12","v":3.338255E-4},{"$f":"Inputs!U164*R$12","v":3.338255E-4},{"$f":"Inputs!V164*S$12","v":3.338255E-4},{"$f":"Inputs!W164*T$12","v":3.338255E-4},{"$f":"Inputs!X164*U$12","v":3.338255E-4},{"$f":"Inputs!Y164*V$12","v":3.338255E-4},{"$f":"Inputs!Z164*W$12","v":3.338255E-4},{"$f":"Inputs!AA164*X$12","v":3.338255E-4},{"$f":"Inputs!AB164*Y$12","v":3.338255E-4},{"$f":"Inputs!AC164*Z$12","v":3.338255E-4},{"$f":"Inputs!AD164*AA$12","v":3.338255E-4},{"$f":"Inputs!AE164*AB$12","v":3.338255E-4},{"$f":"Inputs!AF164*AC$12","v":3.338255E-4},{"$f":"Inputs!AG164*AD$12","v":3.338255E-4},{"$f":"Inputs!AH164*AE$12","v":3.338255E-4},{"$f":"Inputs!AI164*AF$12","v":3.338255E-4},{"$f":"Inputs!AJ164*AG$12","v":3.338255E-4},{"$f":"Inputs!AK164*AH$12","v":3.338255E-4},{"$f":"Inputs!AL164*AI$12","v":3.338255E-4},{"$f":"Inputs!AM164*AJ$12","v":3.338255E-4},{"$f":"Inputs!AN164*AK$12","v":3.338255E-4},{"$f":"Inputs!AO164*AL$12","v":3.338255E-4},{"$f":"Inputs!AP164*AM$12","v":3.338255E-4},{"$f":"Inputs!AQ164*AN$12","v":3.338255E-4},{"$f":"Inputs!AR164*AO$12","v":3.338255E-4},{"$f":"Inputs!AS164*AP$12","v":3.338255E-4},{"$f":"Inputs!AT164*AQ$12","v":3.3382550000000006E-4},{"$f":"Inputs!AU164*AR$12","v":1.3353020000000002E-3},{"$f":"Inputs!AV164*AS$12","v":1.3353020000000002E-3},{"$f":"Inputs!AW164*AT$12","v":1.3353020000000005E-3},{"$f":"Inputs!AX164*AU$12","v":1.3353020000000002E-3},{"$f":"Inputs!AY164*AV$12","v":1.3353020000000002E-3},{"$f":"Inputs!AZ766*AW$12","v":8.5785882242821469E-4},{"$f":"Inputs!BA766*AX$12","v":8.578588224282148E-4},{"$f":"Inputs!BB766*AY$12","v":8.578588224282148E-4},{"$f":"Inputs!BC766*AZ$12","v":8.5785882242821491E-4},{"$f":"Inputs!BD766*BA$12","v":8.578588224282148E-4},{"$f":"IF(BB422>1,BB434/BB422,BB434)*BB$12","v":1.6386405820444548E-3},1.638640582044455E-3,{"$f":"IF(BD422>1,BD434/BD422,BD434)*BD$12","v":1.638640582044455E-3},1.638640582044455E-3,{"$f":"IF(BF422>1,BF434/BF422,BF434)*BF$12","v":1.638640582044455E-3}]
[{"$f":"ROW()","v":459},"SCADA and communications",null,null,null,null,null,{"$f":"Inputs!K165*H$12","v":1.1641858333333331E-4},{"$f":"Inputs!L165*I$12","v":1.1641858333333331E-4},{"$f":"Inputs!M165*J$12","v":1.1641858333333332E-4},{"$f":"Inputs!N165*K$12","v":1.1641858333333333E-4},{"$f":"Inputs!O165*L$12","v":1.1641858333333331E-4},{"$f":"Inputs!P165*M$12","v":1.1641858333333331E-4},{"$f":"Inputs!Q165*N$12","v":1.1641858333333331E-4},{"$f":"Inputs!R165*O$12","v":1.1641858333333333E-4},{"$f":"Inputs!S165*P$12","v":1.1641858333333333E-4},{"$f":"Inputs!T165*Q$12","v":1.1641858333333333E-4},{"$f":"Inputs!U165*R$12","v":1.1641858333333332E-4},{"$f":"Inputs!V165*S$12","v":1.1641858333333332E-4},{"$f":"Inputs!W165*T$12","v":1.1641858333333333E-4},{"$f":"Inputs!X165*U$12","v":1.1641858333333332E-4},{"$f":"Inputs!Y165*V$12","v":1.1641858333333332E-4},{"$f":"Inputs!Z165*W$12","v":1.1641858333333332E-4},{"$f":"Inputs!AA165*X$12","v":1.1641858333333332E-4},{"$f":"Inputs!AB165*Y$12","v":1.1641858333333332E-4},{"$f":"Inputs!AC165*Z$12","v":1.1641858333333333E-4},{"$f":"Inputs!AD165*AA$12","v":1.1641858333333332E-4},{"$f":"Inputs!AE165*AB$12","v":1.1641858333333333E-4},{"$f":"Inputs!AF165*AC$12","v":1.1641858333333332E-4},{"$f":"Inputs!AG165*AD$12","v":1.1641858333333331E-4},{"$f":"Inputs!AH165*AE$12","v":1.1641858333333333E-4},{"$f":"Inputs!AI165*AF$12","v":1.1641858333333333E-4},{"$f":"Inputs!AJ165*AG$12","v":1.1641858333333333E-4},{"$f":"Inputs!AK165*AH$12","v":1.1641858333333331E-4},{"$f":"Inputs!AL165*AI$12","v":1.1641858333333332E-4},{"$f":"Inputs!AM165*AJ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AN165*AK$12","v":1.1641858333333332E-4},{"$f":"Inputs!AO165*AL$12","v":1.1641858333333332E-4},{"$f":"Inputs!AP165*AM$12","v":1.1641858333333332E-4},{"$f":"Inputs!AQ165*AN$12","v":1.1641858333333333E-4},{"$f":"Inputs!AR165*AO$12","v":1.1641858333333332E-4},{"$f":"Inputs!AS165*AP$12","v":1.1641858333333332E-4},{"$f":"Inputs!AT165*AQ$12","v":1.1641858333333332E-4},{"$f":"Inputs!AU165*AR$12","v":2.7940460000000045E-3},{"$f":"Inputs!AV165*AS$12","v":0},{"$f":"Inputs!AW165*AT$12","v":0},{"$f":"Inputs!AX165*AU$12","v":0},{"$f":"Inputs!AY165*AV$12","v":0},{"$f":"Inputs!AZ767*AW$12","v":0},{"$f":"Inputs!BA767*AX$12","v":0},{"$f":"Inputs!BB767*AY$12","v":0},{"$f":"Inputs!BC767*AZ$12","v":0},{"$f":"Inputs!BD767*BA$12","v":0},{"$f":"IF(BB423>1,BB435/BB423,BB435)*BB$12","v":2.2647738548604842E-18},0,{"$f":"IF(BD423>1,BD435/BD423,BD435)*BD$12","v":0},0,{"$f":"IF(BF423>1,BF435/BF423,BF435)*BF$12","v":0}]
[{"$f":"ROW()","v":460},"Cathodic protection",null,null,null,null,null,{"$f":"Inputs!K166*H$12","v":0},{"$f":"Inputs!L166*I$12","v":0},{"$f":"Inputs!M166*J$12","v":0},{"$f":"Inputs!N166*K$12","v":0},{"$f":"Inputs!O166*L$12","v":0},{"$f":"Inputs!P166*M$12","v":0},{"$f":"Inputs!Q166*N$12","v":0},{"$f":"Inputs!R166*O$12","v":0},{"$f":"Inputs!S166*P$12","v":0},{"$f":"Inputs!T166*Q$12","v":0},{"$f":"Inputs!U166*R$12","v":0},{"$f":"Inputs!V166*S$12","v":0},{"$f":"Inputs!W166*T$12","v":0},{"$f":"Inputs!X166*U$12","v":0},{"$f":"Inputs!Y166*V$12","v":0},{"$f":"Inputs!Z166*W$12","v":0},{"$f":"Inputs!AA166*X$12","v":0},{"$f":"Inputs!AB166*Y$12","v":0},{"$f":"Inputs!AC166*Z$12","v":0},{"$f":"Inputs!AD166*AA$12","v":0},{"$f":"Inputs!AE166*AB$12","v":0},{"$f":"Inputs!AF166*AC$12","v":0},{"$f":"Inputs!AG166*AD$12","v":0},{"$f":"Inputs!AH166*AE$12","v":0},{"$f":"Inputs!AI166*AF$12","v":0},{"$f":"Inputs!AJ166*AG$12","v":0},{"$f":"Inputs!AK166*AH$12","v":0},{"$f":"Inputs!AL166*AI$12","v":0},{"$f":"Inputs!AM166*AJ$12","v":0},{"$f":"Inputs!AN166*AK$12","v":0},{"$f":"Inputs!AO166*AL$12","v":0},{"$f":"Inputs!AP166*AM$12","v":0},{"$f":"Inputs!AQ166*AN$12","v":0},{"$f":"Inputs!AR166*AO$12","v":0},{"$f":"Inputs!AS166*AP$12","v":0},{"$f":"Inputs!AT166*AQ$12","v":0},{"$f":"Inputs!AU166*AR$12","v":0},{"$f":"Inputs!AV166*AS$12","v":0},{"$f":"Inputs!AW166*AT$12","v":0},{"$f":"Inputs!AX166*AU$12","v":0},{"$f":"Inputs!AY166*AV$12","v":0},{"$f":"Inputs!AZ768*AW$12","v":0},{"$f":"Inputs!BA768*AX$12","v":0},{"$f":"Inputs!BB768*AY$12","v":0},{"$f":"Inputs!BC768*AZ$12","v":0},{"$f":"Inputs!BD768*BA$12","v":0},{"$f":"IF(BB424>1,BB436/BB424,BB436)*BB$12","v":0},0,{"$f":"IF(BD424>1,BD436/BD424,BD436)*BD$12","v":0},0,{"$f":"IF(BF424>1,BF436/BF424,BF436)*BF$12","v":0}]
[{"$f":"ROW()","v":461},"Maintenance bases and depots",null,null,null,null,null,{"$f":"Inputs!K167*H$12","v":9.1147499999999994E-6},{"$f":"Inputs!L167*I$12","v":9.1147499999999994E-6},{"$f":"Inputs!M167*J$12","v":9.1147499999999994E-6},{"$f":"Inputs!N167*K$12","v":9.1147499999999994E-6},{"$f":"Inputs!O167*L$12","v":9.1147499999999994E-6},{"$f":"Inputs!P167*M$12","v":9.1147499999999994E-6},{"$f":"Inputs!Q167*N$12","v":9.1147499999999994E-6},{"$f":"Inputs!R167*O$12","v":9.1147499999999994E-6},{"$f":"Inputs!S167*P$12","v":9.1147499999999994E-6},{"$f":"Inputs!T167*Q$12","v":9.1147499999999994E-6},{"$f":"Inputs!U167*R$12","v":9.1147499999999994E-6},{"$f":"Inputs!V167*S$12","v":9.1147499999999994E-6},{"$f":"Inputs!W167*T$12","v":9.1147499999999994E-6},{"$f":"Inputs!X167*U$12","v":9.1147499999999994E-6},{"$f":"Inputs!Y167*V$12","v":9.1147499999999994E-6},{"$f":"Inputs!Z167*W$12","v":9.1147499999999994E-6},{"$f":"Inputs!AA167*X$12","v":9.1147499999999994E-6},{"$f":"Inputs!AB167*Y$12","v":9.1147499999999994E-6},{"$f":"Inputs!AC167*Z$12","v":9.1147499999999994E-6},{"$f":"Inputs!AD167*AA$12","v":9.1147499999999994E-6},{"$f":"Inputs!AE167*AB$12","v":9.1147499999999994E-6},{"$f":"Inputs!AF167*AC$12","v":9.1147499999999994E-6},{"$f":"Inputs!AG167*AD$12","v":9.1147499999999994E-6},{"$f":"Inputs!AH167*AE$12","v":9.1147499999999994E-6},{"$f":"Inputs!AI167*AF$12","v":9.1147499999999994E-6},{"$f":"Inputs!AJ167*AG$12","v":9.1147499999999994E-6},{"$f":"Inputs!AK167*AH$12","v":9.1147499999999994E-6},{"$f":"Inputs!AL167*AI$12","v":9.1147499999999994E-6},{"$f":"Inputs!AM167*AJ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AN167*AK$12","v":9.1147499999999994E-6},{"$f":"Inputs!AO167*AL$12","v":9.1147499999999994E-6},{"$f":"Inputs!AP167*AM$12","v":9.1147499999999994E-6},{"$f":"Inputs!AQ167*AN$12","v":9.1147499999999994E-6},{"$f":"Inputs!AR167*AO$12","v":9.1147499999999994E-6},{"$f":"Inputs!AS167*AP$12","v":9.1147499999999994E-6},{"$f":"Inputs!AT167*AQ$12","v":9.1147499999999994E-6},{"$f":"Inputs!AU167*AR$12","v":3.6459000000000004E-5},{"$f":"Inputs!AV167*AS$12","v":3.6459000000000004E-5},{"$f":"Inputs!AW167*AT$12","v":3.6459000000000004E-5},{"$f":"Inputs!AX167*AU$12","v":3.6459000000000004E-5},{"$f":"Inputs!AY167*AV$12","v":3.6459000000000004E-5},{"$f":"Inputs!AZ769*AW$12","v":2.2614769350267064E-5},{"$f":"Inputs!BA769*AX$12","v":2.2614769350267064E-5},{"$f":"Inputs!BB769*AY$12","v":2.2614769350267064E-5},{"$f":"Inputs!BC769*AZ$12","v":2.2614769350267064E-5},{"$f":"Inputs!BD769*BA$12","v":2.2614769350267064E-5},{"$f":"IF(BB425>1,BB437/BB425,BB437)*BB$12","v":4.0573616840302428E-5},4.0573616840302421E-5,{"$f":"IF(BD425>1,BD437/BD425,BD437)*BD$12","v":4.0573616840302421E-5},4.0573616840302421E-5,{"$f":"IF(BF425>1,BF437/BF425,BF437)*BF$12","v":4.0573616840302414E-5}]
[{"$f":"ROW()","v":462},"Other assets",null,null,null,null,null,{"$f":"Inputs!K168*H$12","v":3.3889508124999995E-3},{"$f":"Inputs!L168*I$12","v":3.3889508124999991E-3},{"$f":"Inputs!M168*J$12","v":3.3889508124999995E-3},{"$f":"Inputs!N168*K$12","v":3.3889508125E-3},{"$f":"Inputs!O168*L$12","v":3.3889508124999991E-3},{"$f":"Inputs!P168*M$12","v":3.3889508124999991E-3},{"$f":"Inputs!Q168*N$12","v":3.3889508124999995E-3},{"$f":"Inputs!R168*O$12","v":3.3889508124999995E-3},{"$f":"Inputs!S168*P$12","v":3.3889508124999995E-3},{"$f":"Inputs!T168*Q$12","v":3.3889508124999995E-3},{"$f":"Inputs!U168*R$12","v":3.3889508125E-3},{"$f":"Inputs!V168*S$12","v":3.3889508124999995E-3},{"$f":"Inputs!W168*T$12","v":3.3889508124999995E-3},{"$f":"Inputs!X168*U$12","v":3.3889508124999995E-3},{"$f":"Inputs!Y168*V$12","v":3.3889508124999991E-3},{"$f":"Inputs!Z168*W$12","v":3.3889508125E-3},{"$f":"Inputs!AA168*X$12","v":3.3889508124999995E-3},{"$f":"Inputs!AB168*Y$12","v":3.3889508124999995E-3},{"$f":"Inputs!AC168*Z$12","v":3.3889508124999995E-3},{"$f":"Inputs!AD168*AA$12","v":3.3889508124999995E-3},{"$f":"Inputs!AE168*AB$12","v":3.3889508124999995E-3},{"$f":"Inputs!AF168*AC$12","v":3.3889508124999995E-3},{"$f":"Inputs!AG168*AD$12","v":3.3889508124999995E-3},{"$f":"Inputs!AH168*AE$12","v":3.3889508124999995E-3},{"$f":"Inputs!AI168*AF$12","v":3.3889508124999995E-3},{"$f":"Inputs!AJ168*AG$12","v":3.3889508124999995E-3},{"$f":"Inputs!AK168*AH$12","v":3.3889508124999995E-3},{"$f":"Inputs!AL168*AI$12","v":3.3889508124999995E-3},{"$f":"Inputs!AM168*AJ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AN168*AK$12","v":3.3889508125E-3},{"$f":"Inputs!AO168*AL$12","v":3.3889508125E-3},{"$f":"Inputs!AP168*AM$12","v":3.3889508124999991E-3},{"$f":"Inputs!AQ168*AN$12","v":3.3889508124999995E-3},{"$f":"Inputs!AR168*AO$12","v":3.3889508124999995E-3},{"$f":"Inputs!AS168*AP$12","v":3.3889508124999995E-3},{"$f":"Inputs!AT168*AQ$12","v":3.3889508124999995E-3},{"$f":"Inputs!AU168*AR$12","v":1.3555803250000024E-2},{"$f":"Inputs!AV168*AS$12","v":0},{"$f":"Inputs!AW168*AT$12","v":0},{"$f":"Inputs!AX168*AU$12","v":0},{"$f":"Inputs!AY168*AV$12","v":0},{"$f":"Inputs!AZ770*AW$12","v":0},{"$f":"Inputs!BA770*AX$12","v":0},{"$f":"Inputs!BB770*AY$12","v":0},{"$f":"Inputs!BC770*AZ$12","v":0},{"$f":"Inputs!BD770*BA$12","v":0},{"$f":"IF(BB426>1,BB438/BB426,BB438)*BB$12","v":4.5295477097209691E-17},0,{"$f":"IF(BD426>1,BD438/BD426,BD438)*BD$12","v":0},0,{"$f":"IF(BF426>1,BF438/BF426,BF438)*BF$12","v":0}]
[{"$f":"ROW()","v":463},"Equity Raising Cost",null,null,null,null,null,{"$f":"Inputs!K169*H$12","v":0},{"$f":"Inputs!L169*I$12","v":0},{"$f":"Inputs!M169*J$12","v":0},{"$f":"Inputs!N169*K$12","v":0},{"$f":"Inputs!O169*L$12","v":0},{"$f":"Inputs!P169*M$12","v":0},{"$f":"Inputs!Q169*N$12","v":0},{"$f":"Inputs!R169*O$12","v":0},{"$f":"Inputs!S169*P$12","v":0},{"$f":"Inputs!T169*Q$12","v":0},{"$f":"Inputs!U169*R$12","v":0},{"$f":"Inputs!V169*S$12","v":0},{"$f":"Inputs!W169*T$12","v":0},{"$f":"Inputs!X169*U$12","v":0},{"$f":"Inputs!Y169*V$12","v":0},{"$f":"Inputs!Z169*W$12","v":0},{"$f":"Inputs!AA169*X$12","v":0},{"$f":"Inputs!AB169*Y$12","v":0},{"$f":"Inputs!AC169*Z$12","v":0},{"$f":"Inputs!AD169*AA$12","v":0},{"$f":"Inputs!AE169*AB$12","v":0},{"$f":"Inputs!AF169*AC$12","v":0},{"$f":"Inputs!AG169*AD$12","v":0},{"$f":"Inputs!AH169*AE$12","v":0},{"$f":"Inputs!AI169*AF$12","v":0},{"$f":"Inputs!AJ169*AG$12","v":0},{"$f":"Inputs!AK169*AH$12","v":0},{"$f":"Inputs!AL169*AI$12","v":0},{"$f":"Inputs!AM169*AJ$12","v":0},{"$f":"Inputs!AN169*AK$12","v":0},{"$f":"Inputs!AO169*AL$12","v":0},{"$f":"Inputs!AP169*AM$12","v":0},{"$f":"Inputs!AQ169*AN$12","v":0},{"$f":"Inputs!AR169*AO$12","v":0},{"$f":"Inputs!AS169*AP$12","v":0},{"$f":"Inputs!AT169*AQ$12","v":0},{"$f":"Inputs!AU169*AR$12","v":0},{"$f":"Inputs!AV169*AS$12","v":0},{"$f":"Inputs!AW169*AT$12","v":0},{"$f":"Inputs!AX169*AU$12","v":0},{"$f":"Inputs!AY169*AV$12","v":0},{"$f":"Inputs!AZ771*AW$12","v":0},{"$f":"Inputs!BA771*AX$12","v":0},{"$f":"Inputs!BB771*AY$12","v":0},{"$f":"Inputs!BC771*AZ$12","v":0},{"$f":"Inputs!BD771*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":464},"Non-depreciable assets",null,null,null,null,null,{"$f":"Inputs!K170*H$12","v":0},{"$f":"Inputs!L170*I$12","v":0},{"$f":"Inputs!M170*J$12","v":0},{"$f":"Inputs!N170*K$12","v":0},{"$f":"Inputs!O170*L$12","v":0},{"$f":"Inputs!P170*M$12","v":0},{"$f":"Inputs!Q170*N$12","v":0},{"$f":"Inputs!R170*O$12","v":0},{"$f":"Inputs!S170*P$12","v":0},{"$f":"Inputs!T170*Q$12","v":0},{"$f":"Inputs!U170*R$12","v":0},{"$f":"Inputs!V170*S$12","v":0},{"$f":"Inputs!W170*T$12","v":0},{"$f":"Inputs!X170*U$12","v":0},{"$f":"Inputs!Y170*V$12","v":0},{"$f":"Inputs!Z170*W$12","v":0},{"$f":"Inputs!AA170*X$12","v":0},{"$f":"Inputs!AB170*Y$12","v":0},{"$f":"Inputs!AC170*Z$12","v":0},{"$f":"Inputs!AD170*AA$12","v":0},{"$f":"Inputs!AE170*AB$12","v":0},{"$f":"Inputs!AF170*AC$12","v":0},{"$f":"Inputs!AG170*AD$12","v":0},{"$f":"Inputs!AH170*AE$12","v":0},{"$f":"Inputs!AI170*AF$12","v":0},{"$f":"Inputs!AJ170*AG$12","v":0},{"$f":"Inputs!AK170*AH$12","v":0},{"$f":"Inputs!AL170*AI$12","v":0},{"$f":"Inputs!AM170*AJ$12","v":0},{"$f":"Inputs!AN170*AK$12","v":0},{"$f":"Inputs!AO170*AL$12","v":0},{"$f":"Inputs!AP170*AM$12","v":0},{"$f":"Inputs!AQ170*AN$12","v":0},{"$f":"Inputs!AR170*AO$12","v":0},{"$f":"Inputs!AS170*AP$12","v":0},{"$f":"Inputs!AT170*AQ$12","v":0},{"$f":"Inputs!AU170*AR$12","v":0},{"$f":"Inputs!AV170*AS$12","v":0},{"$f":"Inputs!AW170*AT$12","v":0},{"$f":"Inputs!AX170*AU$12","v":0},{"$f":"Inputs!AY170*AV$12","v":0},{"$f":"Inputs!AZ772*AW$12","v":0},{"$f":"Inputs!BA772*AX$12","v":0},{"$f":"Inputs!BB772*AY$12","v":0},{"$f":"Inputs!BC772*AZ$12","v":0},{"$f":"Inputs!BD772*BA$12","v":0}]
[{"$f":"ROW()","v":465},"Total",null,{"$f":"SUM(D455:D464)","v":0},{"$f":"SUM(E455:E464)","v":0},{"$f":"SUM(F455:F464)","v":0},{"$f":"SUM(G455:G464)","v":0},{"$f":"SUM(H455:H464)","v":9.9033747083333325E-3},{"$f":"SUM(I455:I464)","v":9.9033747083333325E-3},{"$f":"SUM(J455:J464)","v":9.9033747083333325E-3},{"$f":"SUM(K455:K464)","v":9.9033747083333325E-3},{"$f":"SUM(L455:L464)","v":9.9033747083333325E-3},{"$f":"SUM(M455:M464)","v":9.9033747083333325E-3},{"$f":"SUM(N455:N464)","v":9.9033747083333325E-3},{"$f":"SUM(O455:O464)","v":9.9033747083333325E-3},{"$f":"SUM(P455:P464)","v":9.9033747083333325E-3},{"$f":"SUM(Q455:Q464)","v":9.9033747083333325E-3},{"$f":"SUM(R455:R464)","v":9.9033747083333325E-3},{"$f":"SUM(S455:S464)","v":9.9033747083333325E-3},{"$f":"SUM(T455:T464)","v":9.9033747083333325E-3},{"$f":"SUM(U455:U464)","v":9.9033747083333325E-3},{"$f":"SUM(V455:V464)","v":9.9033747083333325E-3},{"$f":"SUM(W455:W464)","v":9.9033747083333325E-3},{"$f":"SUM(X455:X464)","v":9.9033747083333325E-3},{"$f":"SUM(Y455:Y464)","v":9.9033747083333325E-3},{"$f":"SUM(Z455:Z464)","v":9.9033747083333325E-3},{"$f":"SUM(AA455:AA464)","v":9.9033747083333325E-3},{"$f":"SUM(AB455:AB464)","v":9.9033747083333325E-3},{"$f":"SUM(AC455:AC464)","v":9.9033747083333325E-3},{"$f":"SUM(AD455:AD464)","v":9.9033747083333325E-3},{"$f":"SUM(AE455:AE464)","v":9.9033747083333325E-3},{"$f":"SUM(AF455:AF464)","v":9.9033747083333325E-3},{"$f":"SUM(AG455:AG464)","v":9.9033747083333325E-3},{"$f":"SUM(AH455:AH464)","v":9.9033747083333325E-3},{"$f":"SUM(AI455:AI464)","v":9.9033747083333325E-3},{"$f":"SUM(AJ455:AJ464)","v":9.9033747083333325E-3},{"$f":"SUM(AK455:AK464)","v":9.9033747083333342E-3},{"$f":"SUM(AL455:AL464)","v":9.9033747083333325E-3},{"$f":"SUM(AM455:AM464)","v":9.9033747083333325E-3},{"$f":"SUM(AN455:AN464)","v":9.9033747083333325E-3},{"$f":"SUM(AO455:AO464)","v":9.9033747083333325E-3},{"$f":"SUM(AP455:AP464)","v":9.9033747083333325E-3},{"$f":"SUM(AQ455:AQ464)","v":9.9033747083333325E-3},{"$f":"SUM(AR455:AR464)","v":4.194187050000002E-2},{"$f":"SUM(AS455:AS464)","v":2.5592021249999996E-2},{"$f":"SUM(AT455:AT464)","v":2.5592021249999992E-2},{"$f":"SUM(AU455:AU464)","v":2.5592021249999996E-2},{"$f":"SUM(AV455:AV464)","v":2.5592021249999992E-2},{"$f":"SUM(AW455:AW464)","v":7.2115693359708258E-2},{"$f":"SUM(AX455:AX464)","v":7.2115693359708258E-2},{"$f":"SUM(AY455:AY464)","v":7.2115693359708258E-2},{"$f":"SUM(AZ455:AZ464)","v":7.2115693359708258E-2},{"$f":"SUM(BA455:BA464)","v":7.2115693359708272E-2},{"$f":"SUM(BB455:BB464)","v":6.0947272465073504E-3},{"$f":"SUM(BC455:BC464)","v":6.0947272465073027E-3},{"$f":"SUM(BD455:BD464)","v":6.0947272465073027E-3},{"$f":"SUM(BE455:BE464)","v":6.0947272465073027E-3},{"$f":"SUM(BF455:BF464)","v":6.0947272465073027E-3}]
[{"$f":"ROW()","v":466},"Closing Asset Values"]
[{"$f":"ROW()","v":467},"Pipeline and laterals",null,null,null,null,{"$f":"MAX(G431+G443-G455,0)","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,{"$f":"MAX(AM431+AM443-AM455,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD431+BD443-BD455,0)","v":0},0,{"$f":"MAX(BF431+BF443-BF455,0)","v":0}]
[{"$f":"ROW()","v":468},"Main line valve and scraper stations",null,null,null,null,{"$f":"MAX(G432+G444-G456,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AM432+AM444-AM456,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD432+BD444-BD456,0)","v":0},0,{"$f":"MAX(BF432+BF444-BF456,0)","v":0}]
[{"$f":"ROW()","v":469},"Compressor stations",null,null,null,null,{"$f":"MAX(G433+G445-G457,0)","v":0.72660780749999998},0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,{"$f":"MAX(AM433+AM445-AM457,0)","v":0.53284572550000076},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.48440520500000084,0.46018494475000082,0.43596468450000081,0.4117444242500008,0.38752416400000078,0.33351152259556716,0.26227630282763736,0.19104108305970757,0.11980586329177779,4.8570643523848003E-2,4.4155130476225456E-2,3.9739617428602908E-2,{"$f":"MAX(BD433+BD445-BD457,0)","v":3.532410438098036E-2},3.0908591333357816E-2,{"$f":"MAX(BF433+BF445-BF457,0)","v":2.6493078285735272E-2}]
[{"$f":"ROW()","v":470},"Receipt and delivery point facilities",null,null,null,null,{"$f":"MAX(G434+G446-G458,0)","v":4.0059059999999994E-2},3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,{"$f":"MAX(AM434+AM446-AM458,0)","v":2.9376643999999931E-2},2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.6706039999999934E-2,2.5370737999999934E-2,2.4035435999999934E-2,2.2700133999999934E-2,2.1364831999999934E-2,2.1456481692201865E-2,2.0598622869773649E-2,1.9740764047345434E-2,1.8882905224917219E-2,1.8025046402489003E-2,1.6386405820444549E-2,1.4747765238400094E-2,{"$f":"MAX(BD434+BD446-BD458,0)","v":1.310912465635564E-2},1.1470484074311185E-2,{"$f":"MAX(BF434+BF446-BF458,0)","v":9.8318434922667307E-3}]
[{"$f":"ROW()","v":471},"SCADA and communications",null,null,null,null,{"$f":"MAX(G435+G447-G459,0)","v":6.9851149999999992E-3},6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.8418132500000054E-3,3.7253946666666723E-3,3.6089760833333392E-3,3.4925575000000061E-3,3.376138916666673E-3,{"$f":"MAX(AM435+AM447-AM459,0)","v":3.2597203333333399E-3},3.1433017500000064E-3,3.0268831666666728E-3,2.9104645833333397E-3,2.7940460000000066E-3,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.2647738548604842E-18,2.2647738548604842E-18,2.2647738548604842E-18,2.2647738548604842E-18,2.2647738548604842E-18,0,0,{"$f":"MAX(BD435+BD447-BD459,0)","v":0},0,{"$f":"MAX(BF435+BF447-BF459,0)","v":0}]
[{"$f":"ROW()","v":472},"Cathodic protection",null,null,null,null,{"$f":"MAX(G436+G448-G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB436+BB448-BB460,0)","v":0},0,{"$f":"MAX(BD436+BD448-BD460,0)","v":0},0,{"$f":"MAX(BF436+BF448-BF460,0)","v":0}]
[{"$f":"ROW()","v":473},"Maintenance bases and depots",null,null,null,null,{"$f":"MAX(G437+G449-G461,0)","v":1.8229499999999998E-3},1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4583600000000001E-3,1.4219010000000002E-3,1.3854420000000002E-3,1.3489830000000002E-3,1.3125240000000002E-3,1.3482411994504436E-3,1.3256264301001765E-3,1.3030116607499094E-3,1.2803968913996423E-3,1.2577821220493752E-3,{"$f":"MAX(BB437+BB449-BB461,0)","v":1.2172085052090727E-3},1.1766348883687702E-3,{"$f":"MAX(BD437+BD449-BD461,0)","v":1.1360612715284677E-3},1.0954876546881652E-3,{"$f":"MAX(BF437+BF449-BF461,0)","v":1.0549140378478628E-3}]
[{"$f":"ROW()","v":474},"Other assets",null,null,null,null,{"$f":"MAX(G438+G450-G462,0)","v":0.13555803250000001},0.13216908168750002,0.12878013087500004,0.12539118006250005,0.12200222925000005,0.11861327843750005,0.11522432762500005,0.11183537681250005,0.10844642600000005,0.10505747518750005,0.10166852437500006,9.8279573562500055E-2,9.4890622750000056E-2,9.1501671937500056E-2,8.8112721125000057E-2,8.4723770312500057E-2,8.1334819500000058E-2,7.7945868687500058E-2,7.4556917875000059E-2,7.1167967062500059E-2,6.777901625000006E-2,6.439006543750006E-2,6.1001114625000061E-2,5.7612163812500061E-2,5.4223213000000062E-2,5.0834262187500062E-2,4.7445311375000063E-2,4.4056360562500063E-2,4.0667409750000064E-2,3.7278458937500064E-2,3.3889508125000065E-2,3.0500557312500065E-2,2.7111606500000066E-2,2.3722655687500066E-2,2.0333704875000067E-2,1.6944754062500067E-2,1.3555803250000067E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.5295477097209691E-17,4.5295477097209691E-17,4.5295477097209691E-17,4.5295477097209691E-17,4.5295477097209691E-17,{"$f":"MAX(BB438+BB450-BB462,0)","v":0},0,{"$f":"MAX(BD438+BD450-BD462,0)","v":0},0,{"$f":"MAX(BF438+BF450-BF462,0)","v":0}]
[{"$f":"ROW()","v":475},"Equity Raising Cost",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":476},"Non-depreciable assets",null,null,null,null,{"$f":"MAX(G440+G452-G464,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AM440+AM452-AM464,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":477},"Total",null,{"$f":"SUM(D467:D476)","v":0},{"$f":"SUM(E467:E476)","v":0},{"$f":"SUM(F467:F476)","v":0},{"$f":"SUM(G467:G476)","v":0.91103296499999997},{"$f":"SUM(H467:H476)","v":0.90112959029166673},{"$f":"SUM(I467:I476)","v":0.89122621558333348},{"$f":"SUM(J467:J476)","v":0.88132284087500012},{"$f":"SUM(K467:K476)","v":0.87141946616666666},{"$f":"SUM(L467:L476)","v":0.86151609145833341},{"$f":"SUM(M467:M476)","v":0.85161271675000005},{"$f":"SUM(N467:N476)","v":0.84170934204166681},{"$f":"SUM(O467:O476)","v":0.83180596733333356},{"$f":"SUM(P467:P476)","v":0.82190259262500032},{"$f":"SUM(Q467:Q476)","v":0.81199921791666696},{"$f":"SUM(R467:R476)","v":0.80209584320833349},{"$f":"SUM(S467:S476)","v":0.79219246850000025},{"$f":"SUM(T467:T476)","v":0.78228909379166689},{"$f":"SUM(U467:U476)","v":0.77238571908333364},{"$f":"SUM(V467:V476)","v":0.7624823443750004},{"$f":"SUM(W467:W476)","v":0.75257896966666715},{"$f":"SUM(X467:X476)","v":0.7426755949583338},{"$f":"SUM(Y467:Y476)","v":0.73277222025000033},{"$f":"SUM(Z467:Z476)","v":0.72286884554166708},{"$f":"SUM(AA467:AA476)","v":0.71296547083333373},{"$f":"SUM(AB467:AB476)","v":0.70306209612500048},{"$f":"SUM(AC467:AC476)","v":0.69315872141666712},{"$f":"SUM(AD467:AD476)","v":0.68325534670833399},{"$f":"SUM(AE467:AE476)","v":0.67335197200000052},{"$f":"SUM(AF467:AF476)","v":0.66344859729166727},{"$f":"SUM(AG467:AG476)","v":0.65354522258333392},{"$f":"SUM(AH467:AH476)","v":0.64364184787500056},{"$f":"SUM(AI467:AI476)","v":0.63373847316666732},{"$f":"SUM(AJ467:AJ476)","v":0.62383509845833396},{"$f":"SUM(AK467:AK476)","v":0.61393172375000071},{"$f":"SUM(AL467:AL476)","v":0.60402834904166736},{"$f":"SUM(AM467:AM476)","v":0.59412497433333411},{"$f":"SUM(AN467:AN476)","v":0.58422159962500075},{"$f":"SUM(AO467:AO476)","v":0.57431822491666751},{"$f":"SUM(AP467:AP476)","v":0.56441485020833415},{"$f":"SUM(AQ467:AQ476)","v":0.55451147550000091},{"$f":"SUM(AR467:AR476)","v":0.51256960500000082},{"$f":"SUM(AS467:AS476)","v":0.48697758375000083},{"$f":"SUM(AT467:AT476)","v":0.46138556250000079},{"$f":"SUM(AU467:AU476)","v":0.4357935412500008},{"$f":"SUM(AV467:AV476)","v":0.41020152000000076},{"$f":"SUM(AW467:AW476)","v":0.35631624548721952},{"$f":"SUM(AX467:AX476)","v":0.28420055212751127},{"$f":"SUM(AY467:AY476)","v":0.21208485876780298},{"$f":"SUM(AZ467:AZ476)","v":0.1399691654080947},{"$f":"SUM(BA467:BA476)","v":6.7853472048386418E-2},{"$f":"SUM(BB467:BB476)","v":6.1758744801879074E-2},{"$f":"SUM(BC467:BC476)","v":5.5664017555371773E-2},{"$f":"SUM(BD467:BD476)","v":4.9569290308864471E-2},{"$f":"SUM(BE467:BE476)","v":4.3474563062357162E-2},{"$f":"SUM(BF467:BF476)","v":3.7379835815849867E-2}]
[{"$f":"ROW()","v":478},"2001-03-31"]
[{"$f":"ROW()","v":479},"Life (years)"]
[{"$f":"ROW()","v":480},"Pipeline and laterals",null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(I480-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,66.75,66.5,66.25,66,65.75,65.5,65.25,65,64.75,64.5,64.25,64,63.75,63.5,63.25,63,62.75,62.5,62.25,62,61.75,61.5,61.25,{"$f":"MAX(AR480-1,0)","v":60.25},{"$f":"MAX(AS480-1,0)","v":59.25},58.25,57.25,56.25,55.25,54.25,53.25,52.25,51.25,50.25,49.25,48.25,47.25]
[{"$f":"ROW()","v":481},"Main line valve and scraper stations",null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(I481-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,{"$f":"MAX(AR481-1,0)","v":40.25},39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25]
[{"$f":"ROW()","v":482},"Compressor stations",null,null,null,null,null,null,{"$f":"CompAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,{"$f":"MAX(AR482-1,0)","v":20.25},19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25]
[{"$f":"ROW()","v":483},"Receipt and delivery point facilities",null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,21.5,21.25,{"$f":"MAX(AR483-1,0)","v":20.25},19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25]
[{"$f":"ROW()","v":484},"SCADA and communications",null,null,null,null,null,null,{"$f":"SCADAAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,{"$f":"MAX(AR484-1,0)","v":0.25},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":485},"Cathodic protection",null,null,null,null,null,null,{"$f":"CathodAL","v":15},14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,{"$f":"MAX(AR485-1,0)","v":5.25},4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":486},"Maintenance bases and depots",null,null,null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,41.25,{"$f":"MAX(AR486-1,0)","v":40.25},39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25,29.25,28.25,27.25]
[{"$f":"ROW()","v":487},"Other assets",null,null,null,null,null,null,{"$f":"OtherAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,{"$f":"MAX(AE487-0.25,0)","v":4.25},4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,{"$f":"MAX(AR487-1,0)","v":0.25},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},"Equity Raising Cost"]
[{"$f":"ROW()","v":489},"Non-depreciable assets"]
[{"$f":"ROW()","v":490}]
[{"$f":"ROW()","v":491},"Opening Asset Values"]
[{"$f":"ROW()","v":492},"Pipeline and laterals",null,null,null,null,null,null,{"$f":"H528","v":0},{"$f":"I528","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV528*AW$15","v":0},0,0,0,0,0,{"$f":"BB528","v":0},0,0,0]
[{"$f":"ROW()","v":493},"Main line valve and scraper stations",null,null,null,null,null,null,{"$f":"H529","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]
[{"$f":"ROW()","v":494},"Compressor stations",null,null,null,null,null,null,2.0166781425,1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.4452860021249965,1.4284803509374964,1.3612577461874964,1.2940351414374964,1.2268125366874965,1.1595899319374965,1.1409149627723822,1.0696797430044525,0.99844452323652266,0.92720930346859287,0.85597408370066308,0.78473886393273329,0.71498429824982368,0.64522973256691407,0.57547516688400446,0.50572060120109485]
[{"$f":"ROW()","v":495},"Receipt and delivery point facilities",null,null,null,null,null,null,2.4286092499999998E-2,2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.7405032958333278E-2,1.720264885416661E-2,1.6393112437499944E-2,1.5583576020833278E-2,1.4774039604166612E-2,1.3964503187499946E-2,1.3739607593592048E-2,1.2881748771163833E-2,1.2023889948735617E-2,1.1166031126307402E-2,1.0308172303879187E-2,9.4503134814509712E-3,8.6102856164331065E-3,7.7702577514152426E-3,6.9302298863973787E-3,6.0902020213795148E-3]
[{"$f":"ROW()","v":496},"SCADA and communications",null,null,null,null,null,null,1.2955875000000001E-3,1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,5.6142124999999932E-4,5.3982812499999929E-4,1.0796562499999958E-4,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":497},"Cathodic protection",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":498},"Maintenance bases and depots",null,null,null,null,null,null,1.067045E-3,1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,{"$f":"O534","v":1.0296984250000004E-3},1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.8564734999999994E-4,8.8031212499999989E-4,8.589712249999999E-4,8.3763032499999991E-4,8.1628942499999992E-4,7.9494852499999993E-4,8.0798875315117417E-4,7.8537398380090708E-4,7.6275921445063998E-4,7.4014444510037288E-4,7.1752967575010578E-4,6.9491490639983868E-4,6.7267762939504389E-4,6.504403523902491E-4,6.2820307538545431E-4,6.0596579838065952E-4]
[{"$f":"ROW()","v":499},"Other assets",null,null,null,null,null,null,5.4521582499999992E-2,5.315854293749999E-2,5.1795503374999989E-2,5.0432463812499988E-2,4.9069424249999986E-2,4.7706384687499985E-2,4.6343345124999984E-2,4.4980305562499982E-2,4.3617265999999981E-2,4.225422643749998E-2,4.0891186874999978E-2,3.9528147312499977E-2,3.8165107749999976E-2,3.6802068187499974E-2,3.5439028624999973E-2,3.4075989062499971E-2,3.271294949999997E-2,3.1349909937499969E-2,2.9986870374999967E-2,2.8623830812499966E-2,2.7260791249999965E-2,2.5897751687499963E-2,2.4534712124999962E-2,2.3171672562499961E-2,2.1808632999999959E-2,2.0445593437499958E-2,1.9082553874999957E-2,1.7719514312499955E-2,1.6356474749999954E-2,1.4993435187499954E-2,1.3630395624999955E-2,1.2267356062499955E-2,1.0904316499999955E-2,9.5412769374999557E-3,8.1782373749999561E-3,6.8151978124999565E-3,1.3630395624999831E-3,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},"Equity Raising Cost",null,null,null,null,null,null,{"$f":"H536","v":0},{"$f":"I536","v":0},{"$f":"J536","v":0},{"$f":"K536","v":0},{"$f":"L536","v":0},{"$f":"M536","v":0},{"$f":"N536","v":0},{"$f":"O536","v":0},{"$f":"P536","v":0},{"$f":"Q536","v":0},{"$f":"R536","v":0},{"$f":"S536","v":0},{"$f":"T536","v":0},{"$f":"U536","v":0},{"$f":"V536","v":0},{"$f":"W536","v":0},{"$f":"X536","v":0},{"$f":"Y536","v":0},{"$f":"Z536","v":0},{"$f":"AA536","v":0},{"$f":"AB536","v":0},{"$f":"AC536","v":0},{"$f":"AD536","v":0},{"$f":"AE536","v":0},{"$f":"AF536","v":0},{"$f":"AG536","v":0},{"$f":"AH536","v":0},{"$f":"AI536","v":0},{"$f":"AJ536","v":0},{"$f":"AK536","v":0},{"$f":"AL536","v":0},{"$f":"AM536","v":0},{"$f":"AN536","v":0},{"$f":"AO536","v":0},{"$f":"AP536","v":0},{"$f":"AQ536","v":0},{"$f":"AR536","v":0},{"$f":"AS536","v":0},{"$f":"AT536","v":0},{"$f":"AU536","v":0},0,{"$f":"AW536","v":0},{"$f":"AX536","v":0},{"$f":"AY536","v":0},{"$f":"AZ536","v":0},{"$f":"BA536","v":0},{"$f":"BB536","v":0},{"$f":"BC536","v":0},{"$f":"BD536","v":0},{"$f":"BE536","v":0}]
[{"$f":"ROW()","v":501},"Non-depreciable assets",null,null,null,null,null,null,{"$f":"H537","v":0.77527623206521756},{"$f":"I537","v":0.77527623206521756},{"$f":"J537","v":0.77527623206521756},{"$f":"K537","v":0.77527623206521756},{"$f":"L537","v":0.77527623206521756},{"$f":"M537","v":0.77527623206521756},{"$f":"N537","v":0.77527623206521756},{"$f":"O537","v":0.77527623206521756},{"$f":"P537","v":0.77527623206521756},{"$f":"Q537","v":0.77527623206521756},{"$f":"R537","v":0.77527623206521756},{"$f":"S537","v":0.77527623206521756},{"$f":"T537","v":0.77527623206521756},{"$f":"U537","v":0.77527623206521756},{"$f":"V537","v":0.77527623206521756},{"$f":"W537","v":0.77527623206521756},{"$f":"X537","v":0.77527623206521756},{"$f":"Y537","v":0.77527623206521756},{"$f":"Z537","v":0.77527623206521756},{"$f":"AA537","v":0.77527623206521756},{"$f":"AB537","v":0.77527623206521756},{"$f":"AC537","v":0.77527623206521756},{"$f":"AD537","v":0.77527623206521756},{"$f":"AE537","v":0.77527623206521756},{"$f":"AF537","v":0.77527623206521756},{"$f":"AG537","v":0.77527623206521756},{"$f":"AH537","v":0.77527623206521756},{"$f":"AI537","v":0.77527623206521756},{"$f":"AJ537","v":0.77527623206521756},{"$f":"AK537","v":0.77527623206521756},{"$f":"AL537","v":0.77527623206521756},{"$f":"AM537","v":0.77527623206521756},{"$f":"AN537","v":0.77527623206521756},{"$f":"AO537","v":0.77527623206521756},{"$f":"AP537","v":0.77527623206521756},{"$f":"AQ537","v":0.77527623206521756},{"$f":"AR537","v":0.77527623206521756},{"$f":"AS537","v":0.77527623206521756},{"$f":"AT537","v":0.77527623206521756},{"$f":"AU537","v":0.77527623206521756},{"$f":"AV537*AW$15","v":0.80973151743962646},{"$f":"AW537","v":0.80973151743962646},{"$f":"AX537","v":0.80973151743962646},{"$f":"AY537","v":0.80973151743962646},{"$f":"AZ537","v":0.80973151743962646},{"$f":"BA537","v":0.80973151743962646},{"$f":"BB537","v":0.80973151743962646},{"$f":"BC537","v":0.80973151743962646},{"$f":"BD537","v":0.80973151743962646},{"$f":"BE537","v":0.80973151743962646}]
[{"$f":"ROW()","v":510},"Maintenance bases and depots",null,null,null,null,null,{"$f":"H$179","v":1.067045E-3}]
[{"$f":"ROW()","v":513},"Non-depreciable assets",null,null,null,null,null,{"$f":"H$182","v":0.77527623206521756}]
[{"$f":"ROW()","v":520},"SCADA and communications",null,null,null,null,null,null,{"$f":"Inputs!L177*I$12","v":2.1593125E-5},{"$f":"Inputs!M177*J$12","v":2.1593125E-5},{"$f":"Inputs!N177*K$12","v":2.1593125E-5},{"$f":"Inputs!O177*L$12","v":2.1593125E-5},{"$f":"Inputs!P177*M$12","v":2.1593125E-5},{"$f":"Inputs!Q177*N$12","v":2.1593125E-5},{"$f":"Inputs!R177*O$12","v":2.1593125E-5},{"$f":"Inputs!S177*P$12","v":2.1593125E-5},{"$f":"Inputs!T177*Q$12","v":2.1593125E-5},{"$f":"Inputs!U177*R$12","v":2.1593125E-5},{"$f":"Inputs!V177*S$12","v":2.1593125E-5},{"$f":"Inputs!W177*T$12","v":2.1593125E-5},{"$f":"Inputs!X177*U$12","v":2.1593125E-5},{"$f":"Inputs!Y177*V$12","v":2.1593125E-5},{"$f":"Inputs!Z177*W$12","v":2.1593125E-5},{"$f":"Inputs!AA177*X$12","v":2.1593125E-5},{"$f":"Inputs!AB177*Y$12","v":2.1593125E-5},{"$f":"Inputs!AC177*Z$12","v":2.1593125E-5},{"$f":"Inputs!AD177*AA$12","v":2.1593125E-5},{"$f":"Inputs!AE177*AB$12","v":2.1593125E-5},{"$f":"Inputs!AF177*AC$12","v":2.1593125E-5},{"$f":"Inputs!AG177*AD$12","v":2.1593125E-5},{"$f":"Inputs!AH177*AE$12","v":2.1593125E-5},{"$f":"Inputs!AI177*AF$12","v":2.1593125E-5},{"$f":"Inputs!AJ177*AG$12","v":2.1593125E-5},{"$f":"Inputs!AK177*AH$12","v":2.1593125E-5},{"$f":"Inputs!AL177*AI$12","v":2.1593125E-5},{"$f":"Inputs!AM177*AJ$12","v":2.1593125E-5},{"$f":"Inputs!AN177*AK$12","v":2.1593125E-5},{"$f":"Inputs!AO177*AL$12","v":2.1593125E-5},{"$f":"Inputs!AP177*AM$12","v":2.1593125E-5},{"$f":"Inputs!AQ177*AN$12","v":2.1593125E-5},{"$f":"Inputs!AR177*AO$12","v":2.1593125E-5},{"$f":"Inputs!AS177*AP$12","v":2.1593125E-5},{"$f":"Inputs!AT177*AQ$12","v":2.1593125E-5},{"$f":"Inputs!AU177*AR$12","v":4.3186249999999972E-4},{"$f":"Inputs!AV177*AS$12","v":1.079656249999999E-4},{"$f":"Inputs!AW177*AT$12","v":0},{"$f":"Inputs!AX177*AU$12","v":0},{"$f":"Inputs!AY177*AV$12","v":0},{"$f":"Inputs!AZ779*AW$12","v":0},{"$f":"Inputs!BA779*AX$12","v":0},{"$f":"Inputs!BB779*AY$12","v":0},{"$f":"Inputs!BC779*AZ$12","v":0},{"$f":"Inputs!BD779*BA$12","v":0},{"$f":"IF(BB484>1,BB496/BB484,BB496)*BB$12","v":0},0,{"$f":"IF(BD484>1,BD496/BD484,BD496)*BD$12","v":0},0,{"$f":"IF(BF484>1,BF496/BF484,BF496)*BF$12","v":0}]
[{"$f":"ROW()","v":529},"Main line valve and scraper stations",null,null,null,null,null,{"$f":"MAX(H493+H505-H517,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD493+BD505-BD517,0)","v":0},0,{"$f":"MAX(BF493+BF505-BF517,0)","v":0}]
[{"$f":"ROW()","v":532},"SCADA and communications",null,null,null,null,null,{"$f":"MAX(H496+H508-H520,0)","v":1.2955875000000001E-3},1.2739943750000001E-3,1.2524012500000001E-3,1.2308081250000001E-3,1.209215E-3,1.187621875E-3,1.16602875E-3,1.144435625E-3,1.1228424999999999E-3,1.1012493749999999E-3,1.0796562499999999E-3,1.0580631249999999E-3,1.0364699999999998E-3,1.0148768749999998E-3,9.9328374999999979E-4,9.7169062499999977E-4,9.5009749999999974E-4,9.2850437499999972E-4,9.069112499999997E-4,8.8531812499999967E-4,8.6372499999999965E-4,8.4213187499999963E-4,8.205387499999996E-4,7.9894562499999958E-4,7.7735249999999955E-4,7.5575937499999953E-4,7.3416624999999951E-4,7.1257312499999948E-4,6.9097999999999946E-4,6.6938687499999944E-4,6.4779374999999941E-4,6.2620062499999939E-4,6.0460749999999936E-4,5.8301437499999934E-4,5.6142124999999932E-4,5.3982812499999929E-4,1.0796562499999958E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD496+BD508-BD520,0)","v":0},0,{"$f":"MAX(BF496+BF508-BF520,0)","v":0}]
[{"$f":"ROW()","v":539},"2001-06-30"]
[{"$f":"ROW()","v":542},"Main line valve and scraper stations",null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(J542-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,41.5,{"$f":"MAX(AR542-1,0)","v":40.5},39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5,27.5]
[{"$f":"ROW()","v":549},"Equity Raising Cost"]
[{"$f":"ROW()","v":558},"Cathodic protection",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":561},"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"I597","v":0},{"$f":"J597","v":0},{"$f":"K597","v":0},{"$f":"L597","v":0},{"$f":"M597","v":0},{"$f":"N597","v":0},{"$f":"O597","v":0},{"$f":"P597","v":0},{"$f":"Q597","v":0},{"$f":"R597","v":0},{"$f":"S597","v":0},{"$f":"T597","v":0},{"$f":"U597","v":0},{"$f":"V597","v":0},{"$f":"W597","v":0},{"$f":"X597","v":0},{"$f":"Y597","v":0},{"$f":"Z597","v":0},{"$f":"AA597","v":0},{"$f":"AB597","v":0},{"$f":"AC597","v":0},{"$f":"AD597","v":0},{"$f":"AE597","v":0},{"$f":"AF597","v":0},{"$f":"AG597","v":0},{"$f":"AH597","v":0},{"$f":"AI597","v":0},{"$f":"AJ597","v":0},{"$f":"AK597","v":0},{"$f":"AL597","v":0},{"$f":"AM597","v":0},{"$f":"AN597","v":0},{"$f":"AO597","v":0},{"$f":"AP597","v":0},{"$f":"AQ597","v":0},{"$f":"AR597","v":0},{"$f":"AS597","v":0},{"$f":"AT597","v":0},{"$f":"AU597","v":0},0,{"$f":"AW597","v":0},{"$f":"AX597","v":0},{"$f":"AY597","v":0},{"$f":"AZ597","v":0},{"$f":"BA597","v":0},{"$f":"BB597","v":0},{"$f":"BC597","v":0},{"$f":"BD597","v":0},{"$f":"BE597","v":0}]
[{"$f":"ROW()","v":568},"Receipt and delivery point facilities",null,null,null,null,null,null,{"$f":"I$176","v":2.4286092499999998E-2}]
[{"$f":"ROW()","v":577},"Pipeline and laterals",null,null,null,null,null,null,null,{"$f":"Inputs!M185*J$12","v":0},{"$f":"Inputs!N185*K$12","v":0},{"$f":"Inputs!O185*L$12","v":0},{"$f":"Inputs!P185*M$12","v":0},{"$f":"Inputs!Q185*N$12","v":0},{"$f":"Inputs!R185*O$12","v":0},{"$f":"Inputs!S185*P$12","v":0},{"$f":"Inputs!T185*Q$12","v":0},{"$f":"Inputs!U185*R$12","v":0},{"$f":"Inputs!V185*S$12","v":0},{"$f":"Inputs!W185*T$12","v":0},{"$f":"Inputs!X185*U$12","v":0},{"$f":"Inputs!Y185*V$12","v":0},{"$f":"Inputs!Z185*W$12","v":0},{"$f":"Inputs!AA185*X$12","v":0},{"$f":"Inputs!AB185*Y$12","v":0},{"$f":"Inputs!AC185*Z$12","v":0},{"$f":"Inputs!AD185*AA$12","v":0},{"$f":"Inputs!AE185*AB$12","v":0},{"$f":"Inputs!AF185*AC$12","v":0},{"$f":"Inputs!AG185*AD$12","v":0},{"$f":"Inputs!AH185*AE$12","v":0},{"$f":"Inputs!AI185*AF$12","v":0},{"$f":"Inputs!AJ185*AG$12","v":0},{"$f":"Inputs!AK185*AH$12","v":0},{"$f":"Inputs!AL185*AI$12","v":0},{"$f":"Inputs!AM185*AJ$12","v":0},{"$f":"Inputs!AN185*AK$12","v":0},{"$f":"Inputs!AO185*AL$12","v":0},{"$f":"Inputs!AP185*AM$12","v":0},{"$f":"Inputs!AQ185*AN$12","v":0},{"$f":"Inputs!AR185*AO$12","v":0},{"$f":"Inputs!AS185*AP$12","v":0},{"$f":"Inputs!AT185*AQ$12","v":0},{"$f":"Inputs!AU185*AR$12","v":0},{"$f":"Inputs!AV185*AS$12","v":0},{"$f":"Inputs!AW185*AT$12","v":0},{"$f":"Inputs!AX185*AU$12","v":0},{"$f":"Inputs!AY185*AV$12","v":0},{"$f":"Inputs!AZ787*AW$12","v":0},{"$f":"Inputs!BA787*AX$12","v":0},{"$f":"Inputs!BB787*AY$12","v":0},{"$f":"Inputs!BC787*AZ$12","v":0},{"$f":"Inputs!BD787*BA$12","v":0},{"$f":"IF(BB541>1,BB553/BB541,BB553)*BB$12","v":0},0,{"$f":"IF(BD541>1,BD553/BD541,BD553)*BD$12","v":0},0,{"$f":"IF(BF541>1,BF553/BF541,BF553)*BF$12","v":0}]
[{"$f":"ROW()","v":578},"Main line valve and scraper stations",null,null,null,null,null,null,null,{"$f":"Inputs!M186*J$12","v":0},{"$f":"Inputs!N186*K$12","v":0},{"$f":"Inputs!O186*L$12","v":0},{"$f":"Inputs!P186*M$12","v":0},{"$f":"Inputs!Q186*N$12","v":0},{"$f":"Inputs!R186*O$12","v":0},{"$f":"Inputs!S186*P$12","v":0},{"$f":"Inputs!T186*Q$12","v":0},{"$f":"Inputs!U186*R$12","v":0},{"$f":"Inputs!V186*S$12","v":0},{"$f":"Inputs!W186*T$12","v":0},{"$f":"Inputs!X186*U$12","v":0},{"$f":"Inputs!Y186*V$12","v":0},{"$f":"Inputs!Z186*W$12","v":0},{"$f":"Inputs!AA186*X$12","v":0},{"$f":"Inputs!AB186*Y$12","v":0},{"$f":"Inputs!AC186*Z$12","v":0},{"$f":"Inputs!AD186*AA$12","v":0},{"$f":"Inputs!AE186*AB$12","v":0},{"$f":"Inputs!AF186*AC$12","v":0},{"$f":"Inputs!AG186*AD$12","v":0},{"$f":"Inputs!AH186*AE$12","v":0},{"$f":"Inputs!AI186*AF$12","v":0},{"$f":"Inputs!AJ186*AG$12","v":0},{"$f":"Inputs!AK186*AH$12","v":0},{"$f":"Inputs!AL186*AI$12","v":0},{"$f":"Inputs!AM186*AJ$12","v":0},{"$f":"Inputs!AN186*AK$12","v":0},{"$f":"Inputs!AO186*AL$12","v":0},{"$f":"Inputs!AP186*AM$12","v":0},{"$f":"Inputs!AQ186*AN$12","v":0},{"$f":"Inputs!AR186*AO$12","v":0},{"$f":"Inputs!AS186*AP$12","v":0},{"$f":"Inputs!AT186*AQ$12","v":0},{"$f":"Inputs!AU186*AR$12","v":0},{"$f":"Inputs!AV186*AS$12","v":0},{"$f":"Inputs!AW186*AT$12","v":0},{"$f":"Inputs!AX186*AU$12","v":0},{"$f":"Inputs!AY186*AV$12","v":0},{"$f":"Inputs!AZ788*AW$12","v":0},{"$f":"Inputs!BA788*AX$12","v":0},{"$f":"Inputs!BB788*AY$12","v":0},{"$f":"Inputs!BC788*AZ$12","v":0},{"$f":"Inputs!BD788*BA$12","v":0},{"$f":"IF(BB542>1,BB554/BB542,BB554)*BB$12","v":0},0,{"$f":"IF(BD542>1,BD554/BD542,BD554)*BD$12","v":0},0,{"$f":"IF(BF542>1,BF554/BF542,BF554)*BF$12","v":0}]
[{"$f":"ROW()","v":586},"Non-depreciable assets",null,null,null,null,null,null,null,{"$f":"Inputs!M194*J$12","v":0},{"$f":"Inputs!N194*K$12","v":0},{"$f":"Inputs!O194*L$12","v":0},{"$f":"Inputs!P194*M$12","v":0},{"$f":"Inputs!Q194*N$12","v":0},{"$f":"Inputs!R194*O$12","v":0},{"$f":"Inputs!S194*P$12","v":0},{"$f":"Inputs!T194*Q$12","v":0},{"$f":"Inputs!U194*R$12","v":0},{"$f":"Inputs!V194*S$12","v":0},{"$f":"Inputs!W194*T$12","v":0},{"$f":"Inputs!X194*U$12","v":0},{"$f":"Inputs!Y194*V$12","v":0},{"$f":"Inputs!Z194*W$12","v":0},{"$f":"Inputs!AA194*X$12","v":0},{"$f":"Inputs!AB194*Y$12","v":0},{"$f":"Inputs!AC194*Z$12","v":0},{"$f":"Inputs!AD194*AA$12","v":0},{"$f":"Inputs!AE194*AB$12","v":0},{"$f":"Inputs!AF194*AC$12","v":0},{"$f":"Inputs!AG194*AD$12","v":0},{"$f":"Inputs!AH194*AE$12","v":0},{"$f":"Inputs!AI194*AF$12","v":0},{"$f":"Inputs!AJ194*AG$12","v":0},{"$f":"Inputs!AK194*AH$12","v":0},{"$f":"Inputs!AL194*AI$12","v":0},{"$f":"Inputs!AM194*AJ$12","v":0},{"$f":"Inputs!AN194*AK$12","v":0},{"$f":"Inputs!AO194*AL$12","v":0},{"$f":"Inputs!AP194*AM$12","v":0},{"$f":"Inputs!AQ194*AN$12","v":0},{"$f":"Inputs!AR194*AO$12","v":0},{"$f":"Inputs!AS194*AP$12","v":0},{"$f":"Inputs!AT194*AQ$12","v":0},{"$f":"Inputs!AU194*AR$12","v":0},{"$f":"Inputs!AV194*AS$12","v":0},{"$f":"Inputs!AW194*AT$12","v":0},{"$f":"Inputs!AX194*AU$12","v":0},{"$f":"Inputs!AY194*AV$12","v":0},{"$f":"Inputs!AZ796*AW$12","v":0},{"$f":"Inputs!BA796*AX$12","v":0},{"$f":"Inputs!BB796*AY$12","v":0},{"$f":"Inputs!BC796*AZ$12","v":0},{"$f":"Inputs!BD796*BA$12","v":0}]
[{"$f":"ROW()","v":589},"Pipeline and laterals",null,null,null,null,null,null,{"$f":"MAX(I553+I565-I577,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD553+BD565-BD577,0)","v":0},0,{"$f":"MAX(BF553+BF565-BF577,0)","v":0}]
[{"$f":"ROW()","v":596},"Other assets",null,null,null,null,null,null,{"$f":"MAX(I560+I572-I584,0)","v":5.4521582499999992E-2},5.315854293749999E-2,5.1795503374999989E-2,5.0432463812499988E-2,4.9069424249999986E-2,4.7706384687499985E-2,4.6343345124999984E-2,4.4980305562499982E-2,4.3617265999999981E-2,4.225422643749998E-2,4.0891186874999978E-2,3.9528147312499977E-2,3.8165107749999976E-2,3.6802068187499974E-2,3.5439028624999973E-2,3.4075989062499971E-2,3.271294949999997E-2,3.1349909937499969E-2,2.9986870374999967E-2,2.8623830812499966E-2,2.7260791249999965E-2,2.5897751687499963E-2,2.4534712124999962E-2,2.3171672562499961E-2,2.1808632999999959E-2,2.0445593437499958E-2,1.9082553874999957E-2,1.7719514312499955E-2,1.6356474749999954E-2,1.4993435187499954E-2,1.3630395624999955E-2,1.2267356062499955E-2,1.0904316499999955E-2,9.5412769374999557E-3,8.1782373749999561E-3,2.7260791249999784E-3,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB560+BB572-BB584,0)","v":0},0,{"$f":"MAX(BD560+BD572-BD584,0)","v":0},0,{"$f":"MAX(BF560+BF572-BF584,0)","v":0}]
[{"$f":"ROW()","v":605},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},29.75,29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,22.5,22.25,22,21.75,{"$f":"MAX(AR605-1,0)","v":20.75},19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75]
[{"$f":"ROW()","v":608},"Maintenance bases and depots",null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},49.75,49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,42.25,42,41.75,{"$f":"MAX(AR608-1,0)","v":40.75},39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75,27.75]
[{"$f":"ROW()","v":615},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,{"$f":"J651","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]
[{"$f":"ROW()","v":624},"Total",null,{"$f":"SUM(D614:D623)","v":0},{"$f":"SUM(E614:E623)","v":0},{"$f":"SUM(F614:F623)","v":0},{"$f":"SUM(G614:G623)","v":0},{"$f":"SUM(H614:H623)","v":0},{"$f":"SUM(I614:I623)","v":0},{"$f":"SUM(J614:J623)","v":0},{"$f":"SUM(K614:K623)","v":2.0978484500000003},{"$f":"SUM(L614:L623)","v":2.0794504467958332},{"$f":"SUM(M614:M623)","v":2.0610524435916666},{"$f":"SUM(N614:N623)","v":2.0426544403874995},{"$f":"SUM(O614:O623)","v":2.0242564371833329},{"$f":"SUM(P614:P623)","v":2.0058584339791663},{"$f":"SUM(Q614:Q623)","v":1.9874604307749992},{"$f":"SUM(R614:R623)","v":1.9690624275708326},{"$f":"SUM(S614:S623)","v":1.950664424366666},{"$f":"SUM(T614:T623)","v":1.9322664211624989},{"$f":"SUM(U614:U623)","v":1.9138684179583321},{"$f":"SUM(V614:V623)","v":1.8954704147541652},{"$f":"SUM(W614:W623)","v":1.8770724115499988},{"$f":"SUM(X614:X623)","v":1.858674408345832},{"$f":"SUM(Y614:Y623)","v":1.8402764051416649},{"$f":"SUM(Z614:Z623)","v":1.8218784019374983},{"$f":"SUM(AA614:AA623)","v":1.8034803987333319},{"$f":"SUM(AB614:AB623)","v":1.785082395529165},{"$f":"SUM(AC614:AC623)","v":1.766684392324998},{"$f":"SUM(AD614:AD623)","v":1.7482863891208313},{"$f":"SUM(AE614:AE623)","v":1.7298883859166647},{"$f":"SUM(AF614:AF623)","v":1.7114903827124976},{"$f":"SUM(AG614:AG623)","v":1.693092379508331},{"$f":"SUM(AH614:AH623)","v":1.6746943763041642},{"$f":"SUM(AI614:AI623)","v":1.6562963730999976},{"$f":"SUM(AJ614:AJ623)","v":1.6378983698958307},{"$f":"SUM(AK614:AK623)","v":1.6195003666916639},{"$f":"SUM(AL614:AL623)","v":1.601102363487497},{"$f":"SUM(AM614:AM623)","v":1.5827043602833302},{"$f":"SUM(AN614:AN623)","v":1.5643063570791638},{"$f":"SUM(AO614:AO623)","v":1.5459083538749967},{"$f":"SUM(AP614:AP623)","v":1.5275103506708299},{"$f":"SUM(AQ614:AQ623)","v":1.5091123474666632},{"$f":"SUM(AR614:AR623)","v":1.4907143442624968},{"$f":"SUM(AS614:AS623)","v":1.4168755528744015},{"$f":"SUM(AT614:AT623)","v":1.3444830888166632},{"$f":"SUM(AU614:AU623)","v":1.2764296067499965},{"$f":"SUM(AV614:AV623)","v":1.20837612468333},{"$f":"SUM(AW614:AW623)","v":1.1910015367259208},{"$f":"SUM(AX614:AX623)","v":1.1188858433662126},{"$f":"SUM(AY614:AY623)","v":1.0467701500065043},{"$f":"SUM(AZ614:AZ623)","v":0.97465445664679595},{"$f":"SUM(BA614:BA623)","v":0.9025387632870876},{"$f":"SUM(BB614:BB623)","v":0.83042306992737935},{"$f":"SUM(BC614:BC623)","v":0.75978661818372473},{"$f":"SUM(BD614:BD623)","v":0.6891501664400701},{"$f":"SUM(BE614:BE623)","v":0.61851371469641547},{"$f":"SUM(BF614:BF623)","v":0.54787726295276085}]
[{"$f":"ROW()","v":625},"Capex"]
[{"$f":"ROW()","v":634},"Equity Raising Cost",null,null,null,null,null,null,null,{"$f":"J$181","v":0}]
[{"$f":"ROW()","v":637},"Depreciation"]
[{"$f":"ROW()","v":644},"Maintenance bases and depots",null,null,null,null,null,null,null,null,{"$f":"Inputs!N203*K$12","v":5.3352250000000002E-6},{"$f":"Inputs!O203*L$12","v":5.3352250000000002E-6},{"$f":"Inputs!P203*M$12","v":5.3352250000000002E-6},{"$f":"Inputs!Q203*N$12","v":5.3352250000000002E-6},{"$f":"Inputs!R203*O$12","v":5.3352250000000002E-6},{"$f":"Inputs!S203*P$12","v":5.3352250000000002E-6},{"$f":"Inputs!T203*Q$12","v":5.3352250000000002E-6},{"$f":"Inputs!U203*R$12","v":5.3352250000000002E-6},{"$f":"Inputs!V203*S$12","v":5.3352250000000002E-6},{"$f":"Inputs!W203*T$12","v":5.3352250000000002E-6},{"$f":"Inputs!X203*U$12","v":5.3352250000000002E-6},{"$f":"Inputs!Y203*V$12","v":5.3352250000000002E-6},{"$f":"Inputs!Z203*W$12","v":5.3352250000000002E-6},{"$f":"Inputs!AA203*X$12","v":5.3352250000000002E-6},{"$f":"Inputs!AB203*Y$12","v":5.3352250000000002E-6},{"$f":"Inputs!AC203*Z$12","v":5.3352250000000002E-6},{"$f":"Inputs!AD203*AA$12","v":5.3352250000000002E-6},{"$f":"Inputs!AE203*AB$12","v":5.3352250000000002E-6},{"$f":"Inputs!AF203*AC$12","v":5.3352250000000002E-6},{"$f":"Inputs!AG203*AD$12","v":5.3352250000000002E-6},{"$f":"Inputs!AH203*AE$12","v":5.3352250000000002E-6},{"$f":"Inputs!AI203*AF$12","v":5.3352250000000002E-6},{"$f":"Inputs!AJ203*AG$12","v":5.3352250000000002E-6},{"$f":"Inputs!AK203*AH$12","v":5.3352250000000002E-6},{"$f":"Inputs!AL203*AI$12","v":5.3352250000000002E-6},{"$f":"Inputs!AM203*AJ$12","v":5.3352250000000002E-6},{"$f":"Inputs!AN203*AK$12","v":5.3352249999999994E-6},{"$f":"Inputs!AO203*AL$12","v":5.3352250000000002E-6},{"$f":"Inputs!AP203*AM$12","v":5.3352250000000002E-6},{"$f":"Inputs!AQ203*AN$12","v":5.3352249999999994E-6},{"$f":"Inputs!AR203*AO$12","v":5.3352250000000002E-6},{"$f":"Inputs!AS203*AP$12","v":5.3352250000000002E-6},{"$f":"Inputs!AT203*AQ$12","v":5.3352250000000011E-6},{"$f":"Inputs!AU203*AR$12","v":2.1340900000000001E-5},{"$f":"Inputs!AV203*AS$12","v":2.1340899999999998E-5},{"$f":"Inputs!AW203*AT$12","v":2.1340900000000001E-5},{"$f":"Inputs!AX203*AU$12","v":2.1340900000000001E-5},{"$f":"Inputs!AY203*AV$12","v":2.1340900000000001E-5},{"$f":"Inputs!AZ805*AW$12","v":2.2614769350267068E-5},{"$f":"Inputs!BA805*AX$12","v":2.2614769350267068E-5},{"$f":"Inputs!BB805*AY$12","v":2.2614769350267068E-5},{"$f":"Inputs!BC805*AZ$12","v":2.2614769350267068E-5},{"$f":"Inputs!BD805*BA$12","v":2.2614769350267068E-5},{"$f":"IF(BB608>1,BB620/BB608,BB620)*BB$12","v":2.2238096971877051E-5},2.2238096971877051E-5,{"$f":"IF(BD608>1,BD620/BD608,BD620)*BD$12","v":2.2238096971877047E-5},2.2238096971877047E-5,{"$f":"IF(BF608>1,BF620/BF608,BF620)*BF$12","v":2.2238096971877044E-5}]
[{"$f":"ROW()","v":653},"Receipt and delivery point facilities",null,null,null,null,null,null,null,{"$f":"MAX(J617+J629-J641,0)","v":2.4286092499999998E-2},2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.679788064583328E-2,1.5988344229166614E-2,1.5178807812499948E-2,1.4369271395833282E-2,1.3559734979166616E-2,1.3304505927889747E-2,1.2446647105461532E-2,1.1588788283033316E-2,1.0730929460605101E-2,9.8730706381768858E-3,9.0328093072682154E-3,8.192547976359545E-3,{"$f":"MAX(BD617+BD629-BD641,0)","v":7.3522866454508737E-3},6.5120253145422025E-3,{"$f":"MAX(BF617+BF629-BF641,0)","v":5.6717639836335312E-3}]
[{"$f":"ROW()","v":656},"Maintenance bases and depots",null,null,null,null,null,null,null,{"$f":"MAX(J620+J632-J644,0)","v":1.067045E-3},1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.69641675E-4,8.4830077500000001E-4,8.2695987500000002E-4,8.0561897500000003E-4,7.8427807500000004E-4,7.9651865625816475E-4,7.7390388690789765E-4,7.5128911755763055E-4,7.2867434820736345E-4,7.0605957885709635E-4,{"$f":"MAX(BB620+BB632-BB644,0)","v":6.8382148188521927E-4},6.6158338491334218E-4,{"$f":"MAX(BD620+BD632-BD644,0)","v":6.3934528794146509E-4},6.17107190969588E-4,{"$f":"MAX(BF620+BF632-BF644,0)","v":5.9486909399771091E-4}]
[{"$f":"ROW()","v":662},"Life (years)"]
[{"$f":"ROW()","v":671},"Equity Raising Cost"]
[{"$f":"ROW()","v":672},"Non-depreciable assets"]
[{"$f":"ROW()","v":681},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,1.067045E-3,1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,{"$f":"AJ717","v":9.3366437500000041E-4},9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.7497690000000006E-4,8.5363600000000006E-4,8.3229510000000007E-4,8.1095420000000008E-4,8.2470576183706068E-4,8.0209099248679358E-4,7.7947622313652648E-4,7.5686145378625939E-4,7.3424668443599229E-4,7.1163191508572519E-4,6.8939341773929623E-4,6.6715492039286727E-4,6.4491642304643831E-4,6.2267792570000935E-4]
[{"$f":"ROW()","v":684},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,{"$f":"K720","v":0},{"$f":"L720","v":0},{"$f":"M720","v":0},{"$f":"N720","v":0},{"$f":"O720","v":0},{"$f":"P720","v":0},{"$f":"Q720","v":0},{"$f":"R720","v":0},{"$f":"S720","v":0},{"$f":"T720","v":0},{"$f":"U720","v":0},{"$f":"V720","v":0},{"$f":"W720","v":0},{"$f":"X720","v":0},{"$f":"Y720","v":0},{"$f":"Z720","v":0},{"$f":"AA720","v":0},{"$f":"AB720","v":0},{"$f":"AC720","v":0},{"$f":"AD720","v":0},{"$f":"AE720","v":0},{"$f":"AF720","v":0},{"$f":"AG720","v":0},{"$f":"AH720","v":0},{"$f":"AI720","v":0},{"$f":"AJ720","v":0},{"$f":"AK720","v":0},{"$f":"AL720","v":0},{"$f":"AM720","v":0},{"$f":"AN720","v":0},{"$f":"AO720","v":0},{"$f":"AP720","v":0},{"$f":"AQ720","v":0},{"$f":"AR720","v":0},{"$f":"AS720","v":0},{"$f":"AT720","v":0},{"$f":"AU720","v":0},{"$f":"AV720*AW$15","v":0},{"$f":"AW720","v":0},{"$f":"AX720","v":0},{"$f":"AY720","v":0},{"$f":"AZ720","v":0},{"$f":"BA720","v":0},{"$f":"BB720","v":0},{"$f":"BC720","v":0},{"$f":"BD720","v":0},{"$f":"BE720","v":0}]
[{"$f":"ROW()","v":691},"SCADA and communications",null,null,null,null,null,null,null,null,{"$f":"K$177","v":1.2955875000000001E-3}]
[{"$f":"ROW()","v":700},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O210*L$12","v":0},{"$f":"Inputs!P210*M$12","v":0},{"$f":"Inputs!Q210*N$12","v":0},{"$f":"Inputs!R210*O$12","v":0},{"$f":"Inputs!S210*P$12","v":0},{"$f":"Inputs!T210*Q$12","v":0},{"$f":"Inputs!U210*R$12","v":0},{"$f":"Inputs!V210*S$12","v":0},{"$f":"Inputs!W210*T$12","v":0},{"$f":"Inputs!X210*U$12","v":0},{"$f":"Inputs!Y210*V$12","v":0},{"$f":"Inputs!Z210*W$12","v":0},{"$f":"Inputs!AA210*X$12","v":0},{"$f":"Inputs!AB210*Y$12","v":0},{"$f":"Inputs!AC210*Z$12","v":0},{"$f":"Inputs!AD210*AA$12","v":0},{"$f":"Inputs!AE210*AB$12","v":0},{"$f":"Inputs!AF210*AC$12","v":0},{"$f":"Inputs!AG210*AD$12","v":0},{"$f":"Inputs!AH210*AE$12","v":0},{"$f":"Inputs!AI210*AF$12","v":0},{"$f":"Inputs!AJ210*AG$12","v":0},{"$f":"Inputs!AK210*AH$12","v":0},{"$f":"Inputs!AL210*AI$12","v":0},{"$f":"Inputs!AM210*AJ$12","v":0},{"$f":"Inputs!AN210*AK$12","v":0},{"$f":"Inputs!AO210*AL$12","v":0},{"$f":"Inputs!AP210*AM$12","v":0},{"$f":"Inputs!AQ210*AN$12","v":0},{"$f":"Inputs!AR210*AO$12","v":0},{"$f":"Inputs!AS210*AP$12","v":0},{"$f":"Inputs!AT210*AQ$12","v":0},{"$f":"Inputs!AU210*AR$12","v":0},{"$f":"Inputs!AV210*AS$12","v":0},{"$f":"Inputs!AW210*AT$12","v":0},{"$f":"Inputs!AX210*AU$12","v":0},{"$f":"Inputs!AY210*AV$12","v":0},{"$f":"Inputs!AZ812*AW$12","v":0},{"$f":"Inputs!BA812*AX$12","v":0},{"$f":"Inputs!BB812*AY$12","v":0},{"$f":"Inputs!BC812*AZ$12","v":0},{"$f":"Inputs!BD812*BA$12","v":0},{"$f":"IF(BB664>1,BB676/BB664,BB676)*BB$12","v":0},0,{"$f":"IF(BD664>1,BD676/BD664,BD676)*BD$12","v":0},0,{"$f":"IF(BF664>1,BF676/BF664,BF676)*BF$12","v":0}]
[{"$f":"ROW()","v":703},"SCADA and communications",null,null,null,null,null,null,null,null,null,{"$f":"Inputs!O213*L$12","v":2.1593125E-5},{"$f":"Inputs!P213*M$12","v":2.1593125E-5},{"$f":"Inputs!Q213*N$12","v":2.1593125E-5},{"$f":"Inputs!R213*O$12","v":2.1593125E-5},{"$f":"Inputs!S213*P$12","v":2.1593125E-5},{"$f":"Inputs!T213*Q$12","v":2.1593125E-5},{"$f":"Inputs!U213*R$12","v":2.1593125E-5},{"$f":"Inputs!V213*S$12","v":2.1593125E-5},{"$f":"Inputs!W213*T$12","v":2.1593125E-5},{"$f":"Inputs!X213*U$12","v":2.1593125E-5},{"$f":"Inputs!Y213*V$12","v":2.1593125E-5},{"$f":"Inputs!Z213*W$12","v":2.1593125E-5},{"$f":"Inputs!AA213*X$12","v":2.1593125E-5},{"$f":"Inputs!AB213*Y$12","v":2.1593125E-5},{"$f":"Inputs!AC213*Z$12","v":2.1593125E-5},{"$f":"Inputs!AD213*AA$12","v":2.1593125E-5},{"$f":"Inputs!AE213*AB$12","v":2.1593125E-5},{"$f":"Inputs!AF213*AC$12","v":2.1593125E-5},{"$f":"Inputs!AG213*AD$12","v":2.1593125E-5},{"$f":"Inputs!AH213*AE$12","v":2.1593125E-5},{"$f":"Inputs!AI213*AF$12","v":2.1593125E-5},{"$f":"Inputs!AJ213*AG$12","v":2.1593125E-5},{"$f":"Inputs!AK213*AH$12","v":2.1593125E-5},{"$f":"Inputs!AL213*AI$12","v":2.1593125E-5},{"$f":"Inputs!AM213*AJ$12","v":2.1593125E-5},{"$f":"Inputs!AN213*AK$12","v":2.1593125E-5},{"$f":"Inputs!AO213*AL$12","v":2.1593125E-5},{"$f":"Inputs!AP213*AM$12","v":2.1593125E-5},{"$f":"Inputs!AQ213*AN$12","v":2.1593125E-5},{"$f":"Inputs!AR213*AO$12","v":2.1593125E-5},{"$f":"Inputs!AS213*AP$12","v":2.1593125E-5},{"$f":"Inputs!AT213*AQ$12","v":2.1593125E-5},{"$f":"Inputs!AU213*AR$12","v":3.0230374999999984E-4},{"$f":"Inputs!AV213*AS$12","v":3.0230374999999984E-4},{"$f":"Inputs!AW213*AT$12","v":0},{"$f":"Inputs!AX213*AU$12","v":0},{"$f":"Inputs!AY213*AV$12","v":0},{"$f":"Inputs!AZ815*AW$12","v":0},{"$f":"Inputs!BA815*AX$12","v":0},{"$f":"Inputs!BB815*AY$12","v":0},{"$f":"Inputs!BC815*AZ$12","v":0},{"$f":"Inputs!BD815*BA$12","v":0},{"$f":"IF(BB667>1,BB679/BB667,BB679)*BB$12","v":0},0,{"$f":"IF(BD667>1,BD679/BD667,BD679)*BD$12","v":0},0,{"$f":"IF(BF667>1,BF679/BF667,BF679)*BF$12","v":0}]
[{"$f":"ROW()","v":710},"Closing Asset Values"]
[{"$f":"ROW()","v":719},"Equity Raising Cost",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},"Non-depreciable assets",null,null,null,null,null,null,null,null,{"$f":"MAX(K684+K696-K708,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":729},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(M729-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,{"$f":"MAX(AR729-1,0)","v":6.25},5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":732},"Equity Raising Cost"]
[{"$f":"ROW()","v":739},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,1.47807275E-2,1.4657554770833333E-2,1.4534382041666665E-2,1.4411209312499998E-2,1.428803658333333E-2,1.4164863854166663E-2,1.4041691124999995E-2,1.3918518395833327E-2,1.379534566666666E-2,1.3672172937499992E-2,1.3549000208333325E-2,1.3425827479166657E-2,1.330265474999999E-2,1.3179482020833322E-2,1.3056309291666655E-2,1.2933136562499987E-2,1.280996383333332E-2,1.2686791104166652E-2,1.2563618374999985E-2,1.2440445645833317E-2,1.2317272916666649E-2,1.2194100187499982E-2,1.2070927458333314E-2,1.1947754729166647E-2,1.1824581999999979E-2,1.1701409270833312E-2,1.1578236541666644E-2,1.1455063812499977E-2,1.1331891083333309E-2,1.1208718354166642E-2,1.1085545624999974E-2,1.0962372895833307E-2,1.046968197916664E-2,9.9769910624999732E-3,9.4843001458333066E-3,8.9916092291666399E-3,8.8766322726595865E-3,8.3545319188137648E-3,7.832431564967943E-3,7.3103312111221222E-3,6.7882308572763013E-3,6.2661305034304804E-3,5.7546096460075842E-3,5.2430887885846879E-3,4.7315679311617917E-3,4.2200470737388954E-3]
[{"$f":"ROW()","v":747},"Capex"]
[{"$f":"ROW()","v":754},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,{"$f":"L$179","v":5.5000000000000003E-4}]
[{"$f":"ROW()","v":757},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,{"$f":"L$182","v":-0.62739353945652176}]
[{"$f":"ROW()","v":766},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P227*M$12","v":2.7500000000000004E-6},{"$f":"Inputs!Q227*N$12","v":2.7500000000000004E-6},{"$f":"Inputs!R227*O$12","v":2.7500000000000004E-6},{"$f":"Inputs!S227*P$12","v":2.7500000000000004E-6},{"$f":"Inputs!T227*Q$12","v":2.7500000000000004E-6},{"$f":"Inputs!U227*R$12","v":2.7500000000000004E-6},{"$f":"Inputs!V227*S$12","v":2.7500000000000004E-6},{"$f":"Inputs!W227*T$12","v":2.7500000000000004E-6},{"$f":"Inputs!X227*U$12","v":2.7500000000000004E-6},{"$f":"Inputs!Y227*V$12","v":2.7500000000000004E-6},{"$f":"Inputs!Z227*W$12","v":2.7500000000000004E-6},{"$f":"Inputs!AA227*X$12","v":2.7500000000000004E-6},{"$f":"Inputs!AB227*Y$12","v":2.7500000000000004E-6},{"$f":"Inputs!AC227*Z$12","v":2.7500000000000004E-6},{"$f":"Inputs!AD227*AA$12","v":2.7500000000000004E-6},{"$f":"Inputs!AE227*AB$12","v":2.7500000000000004E-6},{"$f":"Inputs!AF227*AC$12","v":2.7500000000000004E-6},{"$f":"Inputs!AG227*AD$12","v":2.7500000000000004E-6},{"$f":"Inputs!AH227*AE$12","v":2.7500000000000004E-6},{"$f":"Inputs!AI227*AF$12","v":2.7500000000000004E-6},{"$f":"Inputs!AJ227*AG$12","v":2.7500000000000004E-6},{"$f":"Inputs!AK227*AH$12","v":2.7500000000000004E-6},{"$f":"Inputs!AL227*AI$12","v":2.7500000000000004E-6},{"$f":"Inputs!AM227*AJ$12","v":2.7500000000000004E-6},{"$f":"Inputs!AN227*AK$12","v":2.7499999999999999E-6},{"$f":"Inputs!AO227*AL$12","v":2.7500000000000004E-6},{"$f":"Inputs!AP227*AM$12","v":2.7500000000000004E-6},{"$f":"Inputs!AQ227*AN$12","v":2.7500000000000004E-6},{"$f":"Inputs!AR227*AO$12","v":2.7500000000000008E-6},{"$f":"Inputs!AS227*AP$12","v":2.7500000000000004E-6},{"$f":"Inputs!AT227*AQ$12","v":2.7500000000000004E-6},{"$f":"Inputs!AU227*AR$12","v":1.1000000000000001E-5},{"$f":"Inputs!AV227*AS$12","v":1.1000000000000001E-5},{"$f":"Inputs!AW227*AT$12","v":1.1000000000000001E-5},{"$f":"Inputs!AX227*AU$12","v":1.1000000000000001E-5},{"$f":"Inputs!AY227*AV$12","v":1.1E-5},{"$f":"Inputs!AZ829*AW$12","v":1.1656605993793013E-5},{"$f":"Inputs!BA829*AX$12","v":1.1656605993793013E-5},{"$f":"Inputs!BB829*AY$12","v":1.1656605993793013E-5},{"$f":"Inputs!BC829*AZ$12","v":1.1656605993793011E-5},{"$f":"Inputs!BD829*BA$12","v":1.1656605993793011E-5},{"$f":"IF(BB730>1,BB742/BB730,BB742)*BB$12","v":1.1462862702597212E-5},1.1462862702597212E-5,{"$f":"IF(BD730>1,BD742/BD730,BD742)*BD$12","v":1.1462862702597212E-5},1.1462862702597214E-5,{"$f":"IF(BF730>1,BF742/BF730,BF742)*BF$12","v":1.1462862702597214E-5}]
[{"$f":"ROW()","v":767},"Other assets",null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!P228*M$12","v":2.2043976874999999E-3},{"$f":"Inputs!Q228*N$12","v":2.2043976874999999E-3},{"$f":"Inputs!R228*O$12","v":2.2043976874999999E-3},{"$f":"Inputs!S228*P$12","v":2.2043976874999999E-3},{"$f":"Inputs!T228*Q$12","v":2.2043976874999999E-3},{"$f":"Inputs!U228*R$12","v":2.2043976874999999E-3},{"$f":"Inputs!V228*S$12","v":2.2043976874999999E-3},{"$f":"Inputs!W228*T$12","v":2.2043976874999999E-3},{"$f":"Inputs!X228*U$12","v":2.2043976874999999E-3},{"$f":"Inputs!Y228*V$12","v":2.2043976874999999E-3},{"$f":"Inputs!Z228*W$12","v":2.2043976874999999E-3},{"$f":"Inputs!AA228*X$12","v":2.2043976874999999E-3},{"$f":"Inputs!AB228*Y$12","v":2.2043976874999999E-3},{"$f":"Inputs!AC228*Z$12","v":2.2043976874999999E-3},{"$f":"Inputs!AD228*AA$12","v":2.2043976874999999E-3},{"$f":"Inputs!AE228*AB$12","v":2.2043976874999999E-3},{"$f":"Inputs!AF228*AC$12","v":2.2043976874999999E-3},{"$f":"Inputs!AG228*AD$12","v":2.2043976874999999E-3},{"$f":"Inputs!AH228*AE$12","v":2.2043976874999999E-3},{"$f":"Inputs!AI228*AF$12","v":2.2043976874999999E-3},{"$f":"Inputs!AJ228*AG$12","v":2.2043976874999999E-3},{"$f":"Inputs!AK228*AH$12","v":2.2043976874999999E-3},{"$f":"Inputs!AL228*AI$12","v":2.2043976874999999E-3},{"$f":"Inputs!AM228*AJ$12","v":2.2043976874999999E-3},{"$f":"Inputs!AN228*AK$12","v":2.2043976874999999E-3},{"$f":"Inputs!AO228*AL$12","v":2.2043976874999999E-3},{"$f":"Inputs!AP228*AM$12","v":2.2043976874999999E-3},{"$f":"Inputs!AQ228*AN$12","v":2.2043976874999999E-3},{"$f":"Inputs!AR228*AO$12","v":2.2043976874999999E-3},{"$f":"Inputs!AS228*AP$12","v":2.2043976874999999E-3},{"$f":"Inputs!AT228*AQ$12","v":2.2043976874999999E-3},{"$f":"Inputs!AU228*AR$12","v":8.817590750000024E-3},{"$f":"Inputs!AV228*AS$12","v":8.817590750000024E-3},{"$f":"Inputs!AW228*AT$12","v":2.2043976875000121E-3},{"$f":"Inputs!AX228*AU$12","v":0},{"$f":"Inputs!AY228*AV$12","v":0},{"$f":"Inputs!AZ830*AW$12","v":7.3530865700526305E-18},{"$f":"Inputs!BA830*AX$12","v":0},{"$f":"Inputs!BB830*AY$12","v":0},{"$f":"Inputs!BC830*AZ$12","v":0},{"$f":"Inputs!BD830*BA$12","v":0},{"$f":"IF(BB731>1,BB743/BB731,BB743)*BB$12","v":0},0,{"$f":"IF(BD731>1,BD743/BD731,BD743)*BD$12","v":0},0,{"$f":"IF(BF731>1,BF743/BF731,BF743)*BF$12","v":0}]
[{"$f":"ROW()","v":776},"SCADA and communications",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L740+L752-L764,0)","v":1.39746075E-2},1.3741697375E-2,1.3508787250000001E-2,1.3275877125000002E-2,1.3042967000000003E-2,1.2810056875000003E-2,1.2577146750000004E-2,1.2344236625000005E-2,1.2111326500000005E-2,1.1878416375000006E-2,1.1645506250000007E-2,1.1412596125000007E-2,1.1179686000000008E-2,1.0946775875000009E-2,1.071386575000001E-2,1.048095562500001E-2,1.0248045500000011E-2,1.0015135375000012E-2,9.7822252500000123E-3,9.549315125000013E-3,9.3164050000000137E-3,9.0834948750000144E-3,8.8505847500000151E-3,8.6176746250000158E-3,8.3847645000000165E-3,8.1518543750000172E-3,7.9189442500000179E-3,7.6860341250000177E-3,7.4531240000000176E-3,7.2202138750000174E-3,6.9873037500000172E-3,6.754393625000017E-3,3.7524409027777962E-3,7.5048818055557538E-4,1.9949319973733282E-17,1.9949319973733282E-17,1.9949319973733282E-17,0,0,0,0,0,0,0,{"$f":"MAX(BD740+BD752-BD764,0)","v":0},0,{"$f":"MAX(BF740+BF752-BF764,0)","v":0}]
[{"$f":"ROW()","v":779},"Other assets",null,null,null,null,null,null,null,null,null,{"$f":"MAX(L743+L755-L767,0)","v":8.8175907500000011E-2},8.5971509812500013E-2,8.3767112125000015E-2,8.1562714437500017E-2,7.9358316750000019E-2,7.715391906250002E-2,7.4949521375000022E-2,7.2745123687500024E-2,7.0540726000000026E-2,6.8336328312500028E-2,6.6131930625000029E-2,6.3927532937500031E-2,6.1723135250000033E-2,5.9518737562500035E-2,5.7314339875000037E-2,5.5109942187500038E-2,5.290554450000004E-2,5.0701146812500042E-2,4.8496749125000044E-2,4.6292351437500046E-2,4.4087953750000047E-2,4.1883556062500049E-2,3.9679158375000051E-2,3.7474760687500053E-2,3.5270363000000055E-2,3.3065965312500056E-2,3.0861567625000058E-2,2.865716993750006E-2,2.6452772250000062E-2,2.4248374562500064E-2,2.2043976875000065E-2,1.9839579187500067E-2,1.1021988437500043E-2,2.204397687500019E-3,6.9388939039072284E-18,6.9388939039072284E-18,6.9388939039072284E-18,0,0,0,0,0,{"$f":"MAX(BB743+BB755-BB767,0)","v":0},0,{"$f":"MAX(BD743+BD755-BD767,0)","v":0},0,{"$f":"MAX(BF743+BF755-BF767,0)","v":0}]
[{"$f":"ROW()","v":786},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(N786-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,42.5,{"$f":"MAX(AR786-1,0)","v":41.5},40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5,30.5,29.5,28.5]
[{"$f":"ROW()","v":795}]
[{"$f":"ROW()","v":802},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":805},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M841","v":0},{"$f":"N841","v":0},{"$f":"O841","v":0},{"$f":"P841","v":0},{"$f":"Q841","v":0},{"$f":"R841","v":0},{"$f":"S841","v":0},{"$f":"T841","v":0},{"$f":"U841","v":0},{"$f":"V841","v":0},{"$f":"W841","v":0},{"$f":"X841","v":0},{"$f":"Y841","v":0},{"$f":"Z841","v":0},{"$f":"AA841","v":0},{"$f":"AB841","v":0},{"$f":"AC841","v":0},{"$f":"AD841","v":0},{"$f":"AE841","v":0},{"$f":"AF841","v":0},{"$f":"AG841","v":0},{"$f":"AH841","v":0},{"$f":"AI841","v":0},{"$f":"AJ841","v":0},{"$f":"AK841","v":0},{"$f":"AL841","v":0},{"$f":"AM841","v":0},{"$f":"AN841","v":0},{"$f":"AO841","v":0},{"$f":"AP841","v":0},{"$f":"AQ841","v":0},{"$f":"AR841","v":0},{"$f":"AS841","v":0},{"$f":"AT841","v":0},{"$f":"AU841","v":0},0,{"$f":"AW841","v":0},{"$f":"AX841","v":0},{"$f":"AY841","v":0},{"$f":"AZ841","v":0},{"$f":"BA841","v":0},{"$f":"BB841","v":0},{"$f":"BC841","v":0},{"$f":"BD841","v":0},{"$f":"BE841","v":0}]
[{"$f":"ROW()","v":814},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,{"$f":"M$178","v":0}]
[{"$f":"ROW()","v":815},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,{"$f":"M$179","v":5.5000000000000003E-4}]
[{"$f":"ROW()","v":822},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q234*N$12","v":0},{"$f":"Inputs!R234*O$12","v":0},{"$f":"Inputs!S234*P$12","v":0},{"$f":"Inputs!T234*Q$12","v":0},{"$f":"Inputs!U234*R$12","v":0},{"$f":"Inputs!V234*S$12","v":0},{"$f":"Inputs!W234*T$12","v":0},{"$f":"Inputs!X234*U$12","v":0},{"$f":"Inputs!Y234*V$12","v":0},{"$f":"Inputs!Z234*W$12","v":0},{"$f":"Inputs!AA234*X$12","v":0},{"$f":"Inputs!AB234*Y$12","v":0},{"$f":"Inputs!AC234*Z$12","v":0},{"$f":"Inputs!AD234*AA$12","v":0},{"$f":"Inputs!AE234*AB$12","v":0},{"$f":"Inputs!AF234*AC$12","v":0},{"$f":"Inputs!AG234*AD$12","v":0},{"$f":"Inputs!AH234*AE$12","v":0},{"$f":"Inputs!AI234*AF$12","v":0},{"$f":"Inputs!AJ234*AG$12","v":0},{"$f":"Inputs!AK234*AH$12","v":0},{"$f":"Inputs!AL234*AI$12","v":0},{"$f":"Inputs!AM234*AJ$12","v":0},{"$f":"Inputs!AN234*AK$12","v":0},{"$f":"Inputs!AO234*AL$12","v":0},{"$f":"Inputs!AP234*AM$12","v":0},{"$f":"Inputs!AQ234*AN$12","v":0},{"$f":"Inputs!AR234*AO$12","v":0},{"$f":"Inputs!AS234*AP$12","v":0},{"$f":"Inputs!AT234*AQ$12","v":0},{"$f":"Inputs!AU234*AR$12","v":0},{"$f":"Inputs!AV234*AS$12","v":0},{"$f":"Inputs!AW234*AT$12","v":0},{"$f":"Inputs!AX234*AU$12","v":0},{"$f":"Inputs!AY234*AV$12","v":0},{"$f":"Inputs!AZ836*AW$12","v":0},{"$f":"Inputs!BA836*AX$12","v":0},{"$f":"Inputs!BB836*AY$12","v":0},{"$f":"Inputs!BC836*AZ$12","v":0},{"$f":"Inputs!BD836*BA$12","v":0},{"$f":"IF(BB786>1,BB798/BB786,BB798)*BB$12","v":0},0,{"$f":"IF(BD786>1,BD798/BD786,BD798)*BD$12","v":0},0,{"$f":"IF(BF786>1,BF798/BF786,BF798)*BF$12","v":0}]
[{"$f":"ROW()","v":830},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Q242*N$12","v":0},{"$f":"Inputs!R242*O$12","v":0},{"$f":"Inputs!S242*P$12","v":0},{"$f":"Inputs!T242*Q$12","v":0},{"$f":"Inputs!U242*R$12","v":0},{"$f":"Inputs!V242*S$12","v":0},{"$f":"Inputs!W242*T$12","v":0},{"$f":"Inputs!X242*U$12","v":0},{"$f":"Inputs!Y242*V$12","v":0},{"$f":"Inputs!Z242*W$12","v":0},{"$f":"Inputs!AA242*X$12","v":0},{"$f":"Inputs!AB242*Y$12","v":0},{"$f":"Inputs!AC242*Z$12","v":0},{"$f":"Inputs!AD242*AA$12","v":0},{"$f":"Inputs!AE242*AB$12","v":0},{"$f":"Inputs!AF242*AC$12","v":0},{"$f":"Inputs!AG242*AD$12","v":0},{"$f":"Inputs!AH242*AE$12","v":0},{"$f":"Inputs!AI242*AF$12","v":0},{"$f":"Inputs!AJ242*AG$12","v":0},{"$f":"Inputs!AK242*AH$12","v":0},{"$f":"Inputs!AL242*AI$12","v":0},{"$f":"Inputs!AM242*AJ$12","v":0},{"$f":"Inputs!AN242*AK$12","v":0},{"$f":"Inputs!AO242*AL$12","v":0},{"$f":"Inputs!AP242*AM$12","v":0},{"$f":"Inputs!AQ242*AN$12","v":0},{"$f":"Inputs!AR242*AO$12","v":0},{"$f":"Inputs!AS242*AP$12","v":0},{"$f":"Inputs!AT242*AQ$12","v":0},{"$f":"Inputs!AU242*AR$12","v":0},{"$f":"Inputs!AV242*AS$12","v":0},{"$f":"Inputs!AW242*AT$12","v":0},{"$f":"Inputs!AX242*AU$12","v":0},{"$f":"Inputs!AY242*AV$12","v":0},{"$f":"Inputs!AZ844*AW$12","v":0},{"$f":"Inputs!BA844*AX$12","v":0},{"$f":"Inputs!BB844*AY$12","v":0},{"$f":"Inputs!BC844*AZ$12","v":0},{"$f":"Inputs!BD844*BA$12","v":0}]
[{"$f":"ROW()","v":833},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(M797+M809-M821,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD797+BD809-BD821,0)","v":0},0,{"$f":"MAX(BF797+BF809-BF821,0)","v":0}]
[{"$f":"ROW()","v":842},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(M806+M818-M830,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":849},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(O849-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,22.75,{"$f":"MAX(AR849-1,0)","v":21.75},20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75]
[{"$f":"ROW()","v":852},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(O852-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,42.75,{"$f":"MAX(AR852-1,0)","v":41.75},40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75,28.75]
[{"$f":"ROW()","v":861},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,1.47807275E-2,1.4657554770833333E-2,1.4534382041666665E-2,1.4411209312499998E-2,1.428803658333333E-2,1.4164863854166663E-2,1.4041691124999995E-2,1.3918518395833327E-2,1.379534566666666E-2,1.3672172937499992E-2,1.3549000208333325E-2,1.3425827479166657E-2,1.330265474999999E-2,1.3179482020833322E-2,1.3056309291666655E-2,1.2933136562499987E-2,1.280996383333332E-2,1.2686791104166652E-2,1.2563618374999985E-2,1.2440445645833317E-2,1.2317272916666649E-2,1.2194100187499982E-2,1.2070927458333314E-2,1.1947754729166647E-2,1.1824581999999979E-2,1.1701409270833312E-2,1.1578236541666644E-2,1.1455063812499977E-2,1.1331891083333309E-2,1.1208718354166642E-2,1.0716027437499975E-2,1.0223336520833308E-2,9.7306456041666416E-3,9.237954687499975E-3,9.1339259617221856E-3,8.6118256078763639E-3,8.0897252540305421E-3,7.5676249001847204E-3,7.0455245463388987E-3,6.5234241924930769E-3,6.0117830793563649E-3,5.500141966219653E-3,4.988500853082941E-3,4.476859739946229E-3]
[{"$f":"ROW()","v":862},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,1.39746075E-2,1.3741697375E-2,1.3508787250000001E-2,1.3275877125000002E-2,1.3042967000000003E-2,1.2810056875000003E-2,1.2577146750000004E-2,1.2344236625000005E-2,1.2111326500000005E-2,1.1878416375000006E-2,1.1645506250000007E-2,1.1412596125000007E-2,1.1179686000000008E-2,1.0946775875000009E-2,1.071386575000001E-2,1.048095562500001E-2,1.0248045500000011E-2,1.0015135375000012E-2,9.7822252500000123E-3,9.549315125000013E-3,9.3164050000000137E-3,9.0834948750000144E-3,8.8505847500000151E-3,8.6176746250000158E-3,8.3847645000000165E-3,8.1518543750000172E-3,7.9189442500000179E-3,7.6860341250000177E-3,7.4531240000000176E-3,7.2202138750000174E-3,4.5946815568182007E-3,1.9691492386363831E-3,2.0816681711721685E-17,2.0816681711721685E-17,2.1741829006660651E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":871},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$174","v":0}]
[{"$f":"ROW()","v":878},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$181","v":0}]
[{"$f":"ROW()","v":881},"Depreciation"]
[{"$f":"ROW()","v":890},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!R253*O$12","v":0},{"$f":"Inputs!S253*P$12","v":0},{"$f":"Inputs!T253*Q$12","v":0},{"$f":"Inputs!U253*R$12","v":0},{"$f":"Inputs!V253*S$12","v":0},{"$f":"Inputs!W253*T$12","v":0},{"$f":"Inputs!X253*U$12","v":0},{"$f":"Inputs!Y253*V$12","v":0},{"$f":"Inputs!Z253*W$12","v":0},{"$f":"Inputs!AA253*X$12","v":0},{"$f":"Inputs!AB253*Y$12","v":0},{"$f":"Inputs!AC253*Z$12","v":0},{"$f":"Inputs!AD253*AA$12","v":0},{"$f":"Inputs!AE253*AB$12","v":0},{"$f":"Inputs!AF253*AC$12","v":0},{"$f":"Inputs!AG253*AD$12","v":0},{"$f":"Inputs!AH253*AE$12","v":0},{"$f":"Inputs!AI253*AF$12","v":0},{"$f":"Inputs!AJ253*AG$12","v":0},{"$f":"Inputs!AK253*AH$12","v":0},{"$f":"Inputs!AL253*AI$12","v":0},{"$f":"Inputs!AM253*AJ$12","v":0},{"$f":"Inputs!AN253*AK$12","v":0},{"$f":"Inputs!AO253*AL$12","v":0},{"$f":"Inputs!AP253*AM$12","v":0},{"$f":"Inputs!AQ253*AN$12","v":0},{"$f":"Inputs!AR253*AO$12","v":0},{"$f":"Inputs!AS253*AP$12","v":0},{"$f":"Inputs!AT253*AQ$12","v":0},{"$f":"Inputs!AU253*AR$12","v":0},{"$f":"Inputs!AV253*AS$12","v":0},{"$f":"Inputs!AW253*AT$12","v":0},{"$f":"Inputs!AX253*AU$12","v":0},{"$f":"Inputs!AY253*AV$12","v":0},{"$f":"Inputs!AZ855*AW$12","v":0},{"$f":"Inputs!BA855*AX$12","v":0},{"$f":"Inputs!BB855*AY$12","v":0},{"$f":"Inputs!BC855*AZ$12","v":0},{"$f":"Inputs!BD855*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":897},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(N861+N873-N885,0)","v":1.47807275E-2},1.4657554770833333E-2,1.4534382041666665E-2,1.4411209312499998E-2,1.428803658333333E-2,1.4164863854166663E-2,1.4041691124999995E-2,1.3918518395833327E-2,1.379534566666666E-2,1.3672172937499992E-2,1.3549000208333325E-2,1.3425827479166657E-2,1.330265474999999E-2,1.3179482020833322E-2,1.3056309291666655E-2,1.2933136562499987E-2,1.280996383333332E-2,1.2686791104166652E-2,1.2563618374999985E-2,1.2440445645833317E-2,1.2317272916666649E-2,1.2194100187499982E-2,1.2070927458333314E-2,1.1947754729166647E-2,1.1824581999999979E-2,1.1701409270833312E-2,1.1578236541666644E-2,1.1455063812499977E-2,1.1331891083333309E-2,1.1208718354166642E-2,1.0716027437499975E-2,1.0223336520833308E-2,9.7306456041666416E-3,9.237954687499975E-3,8.7452637708333083E-3,8.6118256078763639E-3,8.0897252540305421E-3,7.5676249001847204E-3,7.0455245463388987E-3,6.5234241924930769E-3,6.0117830793563649E-3,5.500141966219653E-3,{"$f":"MAX(BD861+BD873-BD885,0)","v":4.988500853082941E-3},4.476859739946229E-3,{"$f":"MAX(BF861+BF873-BF885,0)","v":3.965218626809517E-3}]
[{"$f":"ROW()","v":899},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(N863+N875-N887,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD863+BD875-BD887,0)","v":0},0,{"$f":"MAX(BF863+BF875-BF887,0)","v":0}]
[{"$f":"ROW()","v":908},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(P908-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,43.5,43.25,43,{"$f":"MAX(AR908-1,0)","v":42},41,40,39,38,37,36,35,34,33,32,31,30,29]
[{"$f":"ROW()","v":909},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(P909-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,23.25,23,{"$f":"MAX(AR909-1,0)","v":22},21,20,19,18,17,16,15,14,13,12,11,10,9]
[{"$f":"ROW()","v":918},"Opening Asset Values"]
[{"$f":"ROW()","v":925},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,5.5000000000000003E-4,5.4724999999999999E-4,5.4449999999999995E-4,5.4174999999999991E-4,5.3899999999999987E-4,5.3624999999999983E-4,5.3349999999999979E-4,5.3074999999999975E-4,5.2799999999999972E-4,5.2524999999999968E-4,5.2249999999999964E-4,5.197499999999996E-4,5.1699999999999956E-4,5.1424999999999952E-4,5.1149999999999948E-4,5.0874999999999944E-4,5.059999999999994E-4,5.0324999999999936E-4,5.0049999999999932E-4,4.9774999999999928E-4,4.9499999999999924E-4,4.922499999999992E-4,4.8949999999999916E-4,4.8674999999999917E-4,4.8399999999999919E-4,4.812499999999992E-4,4.7849999999999922E-4,4.7574999999999923E-4,4.7299999999999925E-4,4.6199999999999925E-4,4.5099999999999925E-4,4.3999999999999926E-4,4.2899999999999926E-4,4.3657700351284697E-4,4.2492039751905399E-4,4.13263791525261E-4,4.0160718553146802E-4,3.8995057953767503E-4,3.7829397354388204E-4,3.6683051980012803E-4,3.5536706605637401E-4,3.4390361231261999E-4,3.3244015856886597E-4]
[{"$f":"ROW()","v":928},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O964","v":0},{"$f":"P964","v":0},{"$f":"Q964","v":0},{"$f":"R964","v":0},{"$f":"S964","v":0},{"$f":"T964","v":0},{"$f":"U964","v":0},{"$f":"V964","v":0},{"$f":"W964","v":0},{"$f":"X964","v":0},{"$f":"Y964","v":0},{"$f":"Z964","v":0},{"$f":"AA964","v":0},{"$f":"AB964","v":0},{"$f":"AC964","v":0},{"$f":"AD964","v":0},{"$f":"AE964","v":0},{"$f":"AF964","v":0},{"$f":"AG964","v":0},{"$f":"AH964","v":0},{"$f":"AI964","v":0},{"$f":"AJ964","v":0},{"$f":"AK964","v":0},{"$f":"AL964","v":0},{"$f":"AM964","v":0},{"$f":"AN964","v":0},{"$f":"AO964","v":0},{"$f":"AP964","v":0},{"$f":"AQ964","v":0},{"$f":"AR964","v":0},{"$f":"AS964","v":0},{"$f":"AT964","v":0},{"$f":"AU964","v":0},{"$f":"AV964*AW$15","v":0},{"$f":"AW964","v":0},{"$f":"AX964","v":0},{"$f":"AY964","v":0},{"$f":"AZ964","v":0},{"$f":"BA964","v":0},{"$f":"BB964","v":0},{"$f":"BC964","v":0},{"$f":"BD964","v":0},{"$f":"BE964","v":0}]
[{"$f":"ROW()","v":937},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$179","v":5.5000000000000003E-4}]
[{"$f":"ROW()","v":944},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S258*P$12","v":0},{"$f":"Inputs!T258*Q$12","v":0},{"$f":"Inputs!U258*R$12","v":0},{"$f":"Inputs!V258*S$12","v":0},{"$f":"Inputs!W258*T$12","v":0},{"$f":"Inputs!X258*U$12","v":0},{"$f":"Inputs!Y258*V$12","v":0},{"$f":"Inputs!Z258*W$12","v":0},{"$f":"Inputs!AA258*X$12","v":0},{"$f":"Inputs!AB258*Y$12","v":0},{"$f":"Inputs!AC258*Z$12","v":0},{"$f":"Inputs!AD258*AA$12","v":0},{"$f":"Inputs!AE258*AB$12","v":0},{"$f":"Inputs!AF258*AC$12","v":0},{"$f":"Inputs!AG258*AD$12","v":0},{"$f":"Inputs!AH258*AE$12","v":0},{"$f":"Inputs!AI258*AF$12","v":0},{"$f":"Inputs!AJ258*AG$12","v":0},{"$f":"Inputs!AK258*AH$12","v":0},{"$f":"Inputs!AL258*AI$12","v":0},{"$f":"Inputs!AM258*AJ$12","v":0},{"$f":"Inputs!AN258*AK$12","v":0},{"$f":"Inputs!AO258*AL$12","v":0},{"$f":"Inputs!AP258*AM$12","v":0},{"$f":"Inputs!AQ258*AN$12","v":0},{"$f":"Inputs!AR258*AO$12","v":0},{"$f":"Inputs!AS258*AP$12","v":0},{"$f":"Inputs!AT258*AQ$12","v":0},{"$f":"Inputs!AU258*AR$12","v":0},{"$f":"Inputs!AV258*AS$12","v":0},{"$f":"Inputs!AW258*AT$12","v":0},{"$f":"Inputs!AX258*AU$12","v":0},{"$f":"Inputs!AY258*AV$12","v":0},{"$f":"Inputs!AZ860*AW$12","v":0},{"$f":"Inputs!BA860*AX$12","v":0},{"$f":"Inputs!BB860*AY$12","v":0},{"$f":"Inputs!BC860*AZ$12","v":0},{"$f":"Inputs!BD860*BA$12","v":0},{"$f":"IF(BB908>1,BB920/BB908,BB920)*BB$12","v":0},0,{"$f":"IF(BD908>1,BD920/BD908,BD920)*BD$12","v":0},0,{"$f":"IF(BF908>1,BF920/BF908,BF920)*BF$12","v":0}]
[{"$f":"ROW()","v":947},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S261*P$12","v":2.3291012500000001E-4},{"$f":"Inputs!T261*Q$12","v":2.3291012500000001E-4},{"$f":"Inputs!U261*R$12","v":2.3291012500000001E-4},{"$f":"Inputs!V261*S$12","v":2.3291012500000001E-4},{"$f":"Inputs!W261*T$12","v":2.3291012500000001E-4},{"$f":"Inputs!X261*U$12","v":2.3291012500000001E-4},{"$f":"Inputs!Y261*V$12","v":2.3291012500000003E-4},{"$f":"Inputs!Z261*W$12","v":2.3291012500000003E-4},{"$f":"Inputs!AA261*X$12","v":2.3291012499999998E-4},{"$f":"Inputs!AB261*Y$12","v":2.3291012500000003E-4},{"$f":"Inputs!AC261*Z$12","v":2.3291012500000001E-4},{"$f":"Inputs!AD261*AA$12","v":2.3291012499999998E-4},{"$f":"Inputs!AE261*AB$12","v":2.3291012500000001E-4},{"$f":"Inputs!AF261*AC$12","v":2.3291012500000003E-4},{"$f":"Inputs!AG261*AD$12","v":2.3291012500000001E-4},{"$f":"Inputs!AH261*AE$12","v":2.3291012499999998E-4},{"$f":"Inputs!AI261*AF$12","v":2.3291012499999998E-4},{"$f":"Inputs!AJ261*AG$12","v":2.3291012499999998E-4},{"$f":"Inputs!AK261*AH$12","v":2.3291012499999998E-4},{"$f":"Inputs!AL261*AI$12","v":2.3291012500000001E-4},{"$f":"Inputs!AM261*AJ$12","v":2.3291012500000001E-4},{"$f":"Inputs!AN261*AK$12","v":2.3291012499999998E-4},{"$f":"Inputs!AO261*AL$12","v":2.3291012499999998E-4},{"$f":"Inputs!AP261*AM$12","v":2.3291012500000001E-4},{"$f":"Inputs!AQ261*AN$12","v":2.3291012500000001E-4},{"$f":"Inputs!AR261*AO$12","v":2.3291012500000001E-4},{"$f":"Inputs!AS261*AP$12","v":2.3291012499999998E-4},{"$f":"Inputs!AT261*AQ$12","v":2.3291012500000003E-4},{"$f":"Inputs!AU261*AR$12","v":2.484374666666666E-3},{"$f":"Inputs!AV261*AS$12","v":2.484374666666666E-3},{"$f":"Inputs!AW261*AT$12","v":2.4843746666666656E-3},{"$f":"Inputs!AX261*AU$12","v":1.7347234759768071E-18},{"$f":"Inputs!AY261*AV$12","v":0},{"$f":"Inputs!AZ863*AW$12","v":2.1599691799529602E-17},{"$f":"Inputs!BA863*AX$12","v":0},{"$f":"Inputs!BB863*AY$12","v":0},{"$f":"Inputs!BC863*AZ$12","v":0},{"$f":"Inputs!BD863*BA$12","v":0},{"$f":"IF(BB911>1,BB923/BB911,BB923)*BB$12","v":0},0,{"$f":"IF(BD911>1,BD923/BD911,BD923)*BD$12","v":0},0,{"$f":"IF(BF911>1,BF923/BF911,BF923)*BF$12","v":0}]
[{"$f":"ROW()","v":954},"Closing Asset Values"]
[{"$f":"ROW()","v":957},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(O921+O933-O945,0)","v":0.16236326750000002},0.16101024027083335,0.15965721304166669,0.15830418581250003,0.15695115858333336,0.1555981313541667,0.15424510412500003,0.15289207689583337,0.1515390496666667,0.15018602243750004,0.14883299520833337,0.14747996797916671,0.14612694075000005,0.14477391352083338,0.14342088629166672,0.14206785906250005,0.14071483183333339,0.13936180460416672,0.13800877737500006,0.13665575014583339,0.13530272291666673,0.13394969568750006,0.1325966684583334,0.13124364122916674,0.12989061400000007,0.12853758677083341,0.12718455954166674,0.12583153231250008,0.12447850508333341,0.11906639616666674,0.11365428725000007,0.1082421783333334,0.10283006941666673,9.7417960500000053E-2,9.6012301618215418E-2,9.0277136051208379E-2,8.454197048420134E-2,7.8806804917194301E-2,7.3071639350187262E-2,6.7450744015557479E-2,6.1829848680927689E-2,{"$f":"MAX(BD921+BD933-BD945,0)","v":5.6208953346297899E-2},5.0588058011668109E-2,{"$f":"MAX(BF921+BF933-BF945,0)","v":4.4967162677038319E-2}]
[{"$f":"ROW()","v":966},"2003-03-31"]
[{"$f":"ROW()","v":973},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(Q973-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,{"$f":"MAX(AR973-1,0)","v":7.25},6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0]
[{"$f":"ROW()","v":976},"Equity Raising Cost"]
[{"$f":"ROW()","v":982},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4503147924999999,2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.9398325440624957,1.9194132541249957,1.8989939641874958,1.8173168044374957,1.7356396446874955,1.6539624849374954,1.5722853251874953,1.5568546561686241,1.4703020679960934,1.3837494798235628,1.2971968916510321,1.2106443034785015,1.1240917153059709,1.0392546047168409,0.95441749412771104,0.86958038353858114,0.78474327294945123]
[{"$f":"ROW()","v":991},"Capex"]
[{"$f":"ROW()","v":994},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$175","v":2.4503147924999999}]
[{"$f":"ROW()","v":1001},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$182","v":1.4593287686413037}]
[{"$f":"ROW()","v":1004},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T269*Q$12","v":0},{"$f":"Inputs!U269*R$12","v":0},{"$f":"Inputs!V269*S$12","v":0},{"$f":"Inputs!W269*T$12","v":0},{"$f":"Inputs!X269*U$12","v":0},{"$f":"Inputs!Y269*V$12","v":0},{"$f":"Inputs!Z269*W$12","v":0},{"$f":"Inputs!AA269*X$12","v":0},{"$f":"Inputs!AB269*Y$12","v":0},{"$f":"Inputs!AC269*Z$12","v":0},{"$f":"Inputs!AD269*AA$12","v":0},{"$f":"Inputs!AE269*AB$12","v":0},{"$f":"Inputs!AF269*AC$12","v":0},{"$f":"Inputs!AG269*AD$12","v":0},{"$f":"Inputs!AH269*AE$12","v":0},{"$f":"Inputs!AI269*AF$12","v":0},{"$f":"Inputs!AJ269*AG$12","v":0},{"$f":"Inputs!AK269*AH$12","v":0},{"$f":"Inputs!AL269*AI$12","v":0},{"$f":"Inputs!AM269*AJ$12","v":0},{"$f":"Inputs!AN269*AK$12","v":0},{"$f":"Inputs!AO269*AL$12","v":0},{"$f":"Inputs!AP269*AM$12","v":0},{"$f":"Inputs!AQ269*AN$12","v":0},{"$f":"Inputs!AR269*AO$12","v":0},{"$f":"Inputs!AS269*AP$12","v":0},{"$f":"Inputs!AT269*AQ$12","v":0},{"$f":"Inputs!AU269*AR$12","v":0},{"$f":"Inputs!AV269*AS$12","v":0},{"$f":"Inputs!AW269*AT$12","v":0},{"$f":"Inputs!AX269*AU$12","v":0},{"$f":"Inputs!AY269*AV$12","v":0},{"$f":"Inputs!AZ871*AW$12","v":0},{"$f":"Inputs!BA871*AX$12","v":0},{"$f":"Inputs!BB871*AY$12","v":0},{"$f":"Inputs!BC871*AZ$12","v":0},{"$f":"Inputs!BD871*BA$12","v":0},{"$f":"IF(BB968>1,BB980/BB968,BB980)*BB$12","v":0},0,{"$f":"IF(BD968>1,BD980/BD968,BD980)*BD$12","v":0},0,{"$f":"IF(BF968>1,BF980/BF968,BF980)*BF$12","v":0}]
[{"$f":"ROW()","v":1013},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!T278*Q$12","v":0},{"$f":"Inputs!U278*R$12","v":0},{"$f":"Inputs!V278*S$12","v":0},{"$f":"Inputs!W278*T$12","v":0},{"$f":"Inputs!X278*U$12","v":0},{"$f":"Inputs!Y278*V$12","v":0},{"$f":"Inputs!Z278*W$12","v":0},{"$f":"Inputs!AA278*X$12","v":0},{"$f":"Inputs!AB278*Y$12","v":0},{"$f":"Inputs!AC278*Z$12","v":0},{"$f":"Inputs!AD278*AA$12","v":0},{"$f":"Inputs!AE278*AB$12","v":0},{"$f":"Inputs!AF278*AC$12","v":0},{"$f":"Inputs!AG278*AD$12","v":0},{"$f":"Inputs!AH278*AE$12","v":0},{"$f":"Inputs!AI278*AF$12","v":0},{"$f":"Inputs!AJ278*AG$12","v":0},{"$f":"Inputs!AK278*AH$12","v":0},{"$f":"Inputs!AL278*AI$12","v":0},{"$f":"Inputs!AM278*AJ$12","v":0},{"$f":"Inputs!AN278*AK$12","v":0},{"$f":"Inputs!AO278*AL$12","v":0},{"$f":"Inputs!AP278*AM$12","v":0},{"$f":"Inputs!AQ278*AN$12","v":0},{"$f":"Inputs!AR278*AO$12","v":0},{"$f":"Inputs!AS278*AP$12","v":0},{"$f":"Inputs!AT278*AQ$12","v":0},{"$f":"Inputs!AU278*AR$12","v":0},{"$f":"Inputs!AV278*AS$12","v":0},{"$f":"Inputs!AW278*AT$12","v":0},{"$f":"Inputs!AX278*AU$12","v":0},{"$f":"Inputs!AY278*AV$12","v":0},{"$f":"Inputs!AZ880*AW$12","v":0},{"$f":"Inputs!BA880*AX$12","v":0},{"$f":"Inputs!BB880*AY$12","v":0},{"$f":"Inputs!BC880*AZ$12","v":0},{"$f":"Inputs!BD880*BA$12","v":0}]
[{"$f":"ROW()","v":1020},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(P984+P996-P1008,0)","v":1.7346817499999997E-2},1.7057703874999997E-2,1.6768590249999996E-2,1.6479476624999996E-2,1.6190362999999996E-2,1.5901249374999996E-2,1.5612135749999995E-2,1.5323022124999995E-2,1.5033908499999995E-2,1.4744794874999995E-2,1.4455681249999994E-2,1.4166567624999994E-2,1.3877453999999994E-2,1.3588340374999994E-2,1.3299226749999993E-2,1.3010113124999993E-2,1.2720999499999993E-2,1.2431885874999993E-2,1.2142772249999993E-2,1.1853658624999992E-2,1.1564544999999992E-2,1.1275431374999992E-2,1.0986317749999992E-2,1.0697204124999991E-2,1.0408090499999991E-2,1.0118976874999991E-2,9.8298632499999906E-3,9.5407496249999904E-3,6.6051343557692235E-3,3.6695190865384565E-3,7.3390381730768957E-4,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BD984+BD996-BD1008,0)","v":0},0,{"$f":"MAX(BF984+BF996-BF1008,0)","v":0}]
[{"$f":"ROW()","v":1023},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(P987+P999-P1011,0)","v":4.5699414999999979E-2},4.4556929624999977E-2,4.3414444249999976E-2,4.2271958874999974E-2,4.1129473499999972E-2,3.998698812499997E-2,3.8844502749999968E-2,3.7702017374999966E-2,3.6559531999999964E-2,3.5417046624999962E-2,3.427456124999996E-2,3.3132075874999958E-2,{"$f":"MAX(AB987+AB999-AB1011,0)","v":3.1989590499999956E-2},3.0847105124999954E-2,2.9704619749999953E-2,2.8562134374999951E-2,2.7419648999999949E-2,2.6277163624999947E-2,2.5134678249999945E-2,2.3992192874999943E-2,2.2849707499999941E-2,2.1707222124999939E-2,2.0564736749999937E-2,1.9422251374999935E-2,1.8279765999999933E-2,1.7137280624999932E-2,1.599479524999993E-2,1.4852309874999928E-2,1.0282368374999948E-2,5.7124268749999679E-3,1.142485374999988E-3,0,0,0,0,0,0,0,{"$f":"MAX(BB987+BB999-BB1011,0)","v":0},0,{"$f":"MAX(BD987+BD999-BD1011,0)","v":0},0,{"$f":"MAX(BF987+BF999-BF1011,0)","v":0}]
[{"$f":"ROW()","v":1032},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(R1032-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,23.75,23.5,{"$f":"MAX(AR1032-1,0)","v":22.5},21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5]
[{"$f":"ROW()","v":1039}]
[{"$f":"ROW()","v":1042},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1049},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1085","v":0},{"$f":"R1085","v":0},{"$f":"S1085","v":0},{"$f":"T1085","v":0},{"$f":"U1085","v":0},{"$f":"V1085","v":0},{"$f":"W1085","v":0},{"$f":"X1085","v":0},{"$f":"Y1085","v":0},{"$f":"Z1085","v":0},{"$f":"AA1085","v":0},{"$f":"AB1085","v":0},{"$f":"AC1085","v":0},{"$f":"AD1085","v":0},{"$f":"AE1085","v":0},{"$f":"AF1085","v":0},{"$f":"AG1085","v":0},{"$f":"AH1085","v":0},{"$f":"AI1085","v":0},{"$f":"AJ1085","v":0},{"$f":"AK1085","v":0},{"$f":"AL1085","v":0},{"$f":"AM1085","v":0},{"$f":"AN1085","v":0},{"$f":"AO1085","v":0},{"$f":"AP1085","v":0},{"$f":"AQ1085","v":0},{"$f":"AR1085","v":0},{"$f":"AS1085","v":0},{"$f":"AT1085","v":0},{"$f":"AU1085","v":0},0,{"$f":"AW1085","v":0},{"$f":"AX1085","v":0},{"$f":"AY1085","v":0},{"$f":"AZ1085","v":0},{"$f":"BA1085","v":0},{"$f":"BB1085","v":0},{"$f":"BC1085","v":0},{"$f":"BD1085","v":0},{"$f":"BE1085","v":0}]
[{"$f":"ROW()","v":1052},"Capex"]
[{"$f":"ROW()","v":1059},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$179","v":0}]
[{"$f":"ROW()","v":1067},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U283*R$12","v":2.0419289937499998E-2},{"$f":"Inputs!V283*S$12","v":2.0419289937499998E-2},{"$f":"Inputs!W283*T$12","v":2.0419289937499998E-2},{"$f":"Inputs!X283*U$12","v":2.0419289937499998E-2},{"$f":"Inputs!Y283*V$12","v":2.0419289937499998E-2},{"$f":"Inputs!Z283*W$12","v":2.0419289937499998E-2},{"$f":"Inputs!AA283*X$12","v":2.0419289937499998E-2},{"$f":"Inputs!AB283*Y$12","v":2.0419289937499998E-2},{"$f":"Inputs!AC283*Z$12","v":2.0419289937499998E-2},{"$f":"Inputs!AD283*AA$12","v":2.0419289937499998E-2},{"$f":"Inputs!AE283*AB$12","v":2.0419289937499998E-2},{"$f":"Inputs!AF283*AC$12","v":2.0419289937499998E-2},{"$f":"Inputs!AG283*AD$12","v":2.0419289937499998E-2},{"$f":"Inputs!AH283*AE$12","v":2.0419289937499998E-2},{"$f":"Inputs!AI283*AF$12","v":2.0419289937499998E-2},{"$f":"Inputs!AJ283*AG$12","v":2.0419289937499998E-2},{"$f":"Inputs!AK283*AH$12","v":2.0419289937499998E-2},{"$f":"Inputs!AL283*AI$12","v":2.0419289937499998E-2},{"$f":"Inputs!AM283*AJ$12","v":2.0419289937499998E-2},{"$f":"Inputs!AN283*AK$12","v":2.0419289937499998E-2},{"$f":"Inputs!AO283*AL$12","v":2.0419289937499998E-2},{"$f":"Inputs!AP283*AM$12","v":2.0419289937499998E-2},{"$f":"Inputs!AQ283*AN$12","v":2.0419289937499998E-2},{"$f":"Inputs!AR283*AO$12","v":2.0419289937499998E-2},{"$f":"Inputs!AS283*AP$12","v":2.0419289937499998E-2},{"$f":"Inputs!AT283*AQ$12","v":2.0419289937499998E-2},{"$f":"Inputs!AU283*AR$12","v":8.1677159750000006E-2},{"$f":"Inputs!AV283*AS$12","v":8.167715975000002E-2},{"$f":"Inputs!AW283*AT$12","v":8.1677159750000006E-2},{"$f":"Inputs!AX283*AU$12","v":8.1677159749999992E-2},{"$f":"Inputs!AY283*AV$12","v":8.1677159750000006E-2},{"$f":"Inputs!AZ885*AW$12","v":8.6552588172530767E-2},{"$f":"Inputs!BA885*AX$12","v":8.6552588172530781E-2},{"$f":"Inputs!BB885*AY$12","v":8.6552588172530781E-2},{"$f":"Inputs!BC885*AZ$12","v":8.6552588172530781E-2},{"$f":"Inputs!BD885*BA$12","v":8.6552588172530767E-2},{"$f":"IF(BB1031>1,BB1043/BB1031,BB1043)*BB$12","v":8.4845814179101448E-2},8.4845814179101448E-2,{"$f":"IF(BD1031>1,BD1043/BD1031,BD1043)*BD$12","v":8.4845814179101448E-2},8.4845814179101448E-2,{"$f":"IF(BF1031>1,BF1043/BF1031,BF1043)*BF$12","v":8.4845814179101448E-2}]
[{"$f":"ROW()","v":1070},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!U286*R$12","v":6.5787500000000007E-5},{"$f":"Inputs!V286*S$12","v":6.5787500000000007E-5},{"$f":"Inputs!W286*T$12","v":6.5787500000000007E-5},{"$f":"Inputs!X286*U$12","v":6.5787500000000007E-5},{"$f":"Inputs!Y286*V$12","v":6.5787500000000007E-5},{"$f":"Inputs!Z286*W$12","v":6.5787500000000007E-5},{"$f":"Inputs!AA286*X$12","v":6.5787500000000007E-5},{"$f":"Inputs!AB286*Y$12","v":6.5787500000000007E-5},{"$f":"Inputs!AC286*Z$12","v":6.5787500000000007E-5},{"$f":"Inputs!AD286*AA$12","v":6.5787500000000007E-5},{"$f":"Inputs!AE286*AB$12","v":6.5787500000000007E-5},{"$f":"Inputs!AF286*AC$12","v":6.5787500000000007E-5},{"$f":"Inputs!AG286*AD$12","v":6.5787500000000007E-5},{"$f":"Inputs!AH286*AE$12","v":6.5787500000000007E-5},{"$f":"Inputs!AI286*AF$12","v":6.5787500000000007E-5},{"$f":"Inputs!AJ286*AG$12","v":6.5787500000000007E-5},{"$f":"Inputs!AK286*AH$12","v":6.5787500000000007E-5},{"$f":"Inputs!AL286*AI$12","v":6.5787500000000007E-5},{"$f":"Inputs!AM286*AJ$12","v":6.5787500000000007E-5},{"$f":"Inputs!AN286*AK$12","v":6.5787500000000007E-5},{"$f":"Inputs!AO286*AL$12","v":6.5787500000000007E-5},{"$f":"Inputs!AP286*AM$12","v":6.5787500000000007E-5},{"$f":"Inputs!AQ286*AN$12","v":6.5787500000000007E-5},{"$f":"Inputs!AR286*AO$12","v":6.5787500000000007E-5},{"$f":"Inputs!AS286*AP$12","v":6.5787500000000007E-5},{"$f":"Inputs!AT286*AQ$12","v":6.5787500000000007E-5},{"$f":"Inputs!AU286*AR$12","v":2.6314999999999992E-4},{"$f":"Inputs!AV286*AS$12","v":2.6314999999999992E-4},{"$f":"Inputs!AW286*AT$12","v":2.6314999999999992E-4},{"$f":"Inputs!AX286*AU$12","v":2.6314999999999992E-4},{"$f":"Inputs!AY286*AV$12","v":2.6314999999999992E-4},{"$f":"Inputs!AZ888*AW$12","v":2.7885780611514857E-4},{"$f":"Inputs!BA888*AX$12","v":2.7885780611514862E-4},{"$f":"Inputs!BB888*AY$12","v":2.7885780611514857E-4},{"$f":"Inputs!BC888*AZ$12","v":1.3942890305757431E-4},{"$f":"Inputs!BD888*BA$12","v":0},{"$f":"IF(BB1034>1,BB1046/BB1034,BB1046)*BB$12","v":0},0,{"$f":"IF(BD1034>1,BD1046/BD1034,BD1046)*BD$12","v":0},0,{"$f":"IF(BF1034>1,BF1046/BF1034,BF1046)*BF$12","v":0}]
[{"$f":"ROW()","v":1077},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q1041+Q1053-Q1065,0)","v":0},0,{"$f":"MAX(S1041+S1053-S1065,0)","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,{"$f":"MAX(BB1041+BB1053-BB1065,0)","v":0},0,{"$f":"MAX(BD1041+BD1053-BD1065,0)","v":0},0,{"$f":"MAX(BF1041+BF1053-BF1065,0)","v":0}]
[{"$f":"ROW()","v":1086},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q1050+Q1062-Q1074,0)","v":0},0,{"$f":"MAX(S1050+S1062-S1074,0)","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,{"$f":"MAX(BB1050+BB1062-BB1074,0)","v":0},0,{"$f":"MAX(BD1050+BD1062-BD1074,0)","v":0},0,{"$f":"MAX(BF1050+BF1062-BF1074,0)","v":0}]
[{"$f":"ROW()","v":1089},"Life (years)"]
[{"$f":"ROW()","v":1096},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(S1096-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,44,43.75,{"$f":"MAX(AR1096-1,0)","v":42.75},41.75,40.75,39.75,38.75,37.75,36.75,35.75,34.75,33.75,32.75,31.75,30.75,29.75]
[{"$f":"ROW()","v":1099},"Non-depreciable assets"]
[{"$f":"ROW()","v":1108},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1115},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$174","v":0}]
[{"$f":"ROW()","v":1118},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$177","v":1.7346817499999997E-2}]
[{"$f":"ROW()","v":1125},"Depreciation"]
[{"$f":"ROW()","v":1134},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!V301*S$12","v":0},{"$f":"Inputs!W301*T$12","v":0},{"$f":"Inputs!X301*U$12","v":0},{"$f":"Inputs!Y301*V$12","v":0},{"$f":"Inputs!Z301*W$12","v":0},{"$f":"Inputs!AA301*X$12","v":0},{"$f":"Inputs!AB301*Y$12","v":0},{"$f":"Inputs!AC301*Z$12","v":0},{"$f":"Inputs!AD301*AA$12","v":0},{"$f":"Inputs!AE301*AB$12","v":0},{"$f":"Inputs!AF301*AC$12","v":0},{"$f":"Inputs!AG301*AD$12","v":0},{"$f":"Inputs!AH301*AE$12","v":0},{"$f":"Inputs!AI301*AF$12","v":0},{"$f":"Inputs!AJ301*AG$12","v":0},{"$f":"Inputs!AK301*AH$12","v":0},{"$f":"Inputs!AL301*AI$12","v":0},{"$f":"Inputs!AM301*AJ$12","v":0},{"$f":"Inputs!AN301*AK$12","v":0},{"$f":"Inputs!AO301*AL$12","v":0},{"$f":"Inputs!AP301*AM$12","v":0},{"$f":"Inputs!AQ301*AN$12","v":0},{"$f":"Inputs!AR301*AO$12","v":0},{"$f":"Inputs!AS301*AP$12","v":0},{"$f":"Inputs!AT301*AQ$12","v":0},{"$f":"Inputs!AU301*AR$12","v":0},{"$f":"Inputs!AV301*AS$12","v":0},{"$f":"Inputs!AW301*AT$12","v":0},{"$f":"Inputs!AX301*AU$12","v":0},{"$f":"Inputs!AY301*AV$12","v":0},{"$f":"Inputs!AZ903*AW$12","v":0},{"$f":"Inputs!BA903*AX$12","v":0},{"$f":"Inputs!BB903*AY$12","v":0},{"$f":"Inputs!BC903*AZ$12","v":0},{"$f":"Inputs!BD903*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1137},"Closing Asset Values"]
[{"$f":"ROW()","v":1143},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R1107+R1119-R1131,0)","v":3.9472500000000002E-3},3.8814625000000002E-3,3.8156750000000001E-3,3.7498875000000001E-3,3.6841E-3,3.6183125E-3,3.552525E-3,3.4867374999999999E-3,3.4209499999999999E-3,3.3551624999999998E-3,3.2893749999999998E-3,3.2235874999999997E-3,3.1577999999999997E-3,3.0920124999999996E-3,3.0262249999999996E-3,2.9604374999999995E-3,2.8946499999999995E-3,2.8288624999999994E-3,2.7630749999999994E-3,2.6972874999999993E-3,2.6314999999999993E-3,2.5657124999999992E-3,2.4999249999999992E-3,2.4341374999999991E-3,2.3683499999999991E-3,2.3025624999999991E-3,2.0394124999999993E-3,1.7762624999999993E-3,1.5131124999999994E-3,1.2499624999999994E-3,9.8681249999999941E-4,7.5181119933705686E-4,4.7295339322190829E-4,1.9409558710675967E-4,0,0,0,0,{"$f":"MAX(BD1107+BD1119-BD1131,0)","v":0},0,{"$f":"MAX(BF1107+BF1119-BF1131,0)","v":0}]
[{"$f":"ROW()","v":1146},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1153},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(T1153-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,24.25,24,{"$f":"MAX(AR1153-1,0)","v":23},22,21,20,19,18,17,16,15,14,13,12,11,10]
[{"$f":"ROW()","v":1162},"Opening Asset Values"]
[{"$f":"ROW()","v":1165},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4503147924999999,2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.8785746742499958,1.7968975144999957,1.7152203547499956,1.6335431949999957,1.620834984504322,1.5342823963317911,1.4477298081592602,1.3611772199867294,1.2746246318141985,1.1880720436416676,1.1032097548101198,1.0183474659785721,0.93348517714702439,0.84862288831547672]
[{"$f":"ROW()","v":1172},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1208","v":0},{"$f":"T1208","v":0},{"$f":"U1208","v":0},{"$f":"V1208","v":0},{"$f":"W1208","v":0},{"$f":"X1208","v":0},{"$f":"Y1208","v":0},{"$f":"Z1208","v":0},{"$f":"AA1208","v":0},{"$f":"AB1208","v":0},{"$f":"AC1208","v":0},{"$f":"AD1208","v":0},{"$f":"AE1208","v":0},{"$f":"AF1208","v":0},{"$f":"AG1208","v":0},{"$f":"AH1208","v":0},{"$f":"AI1208","v":0},{"$f":"AJ1208","v":0},{"$f":"AK1208","v":0},{"$f":"AL1208","v":0},{"$f":"AM1208","v":0},{"$f":"AN1208","v":0},{"$f":"AO1208","v":0},{"$f":"AP1208","v":0},{"$f":"AQ1208","v":0},{"$f":"AR1208","v":0},{"$f":"AS1208","v":0},{"$f":"AT1208","v":0},{"$f":"AU1208","v":0},{"$f":"AV1208*AW$15","v":0},{"$f":"AW1208","v":0},{"$f":"AX1208","v":0},{"$f":"AY1208","v":0},{"$f":"AZ1208","v":0},{"$f":"BA1208","v":0},{"$f":"BB1208","v":0},{"$f":"BC1208","v":0},{"$f":"BD1208","v":0},{"$f":"BE1208","v":0}]
[{"$f":"ROW()","v":1181},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$179","v":0}]
[{"$f":"ROW()","v":1184},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$182","v":0}]
[{"$f":"ROW()","v":1191},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W309*T$12","v":2.8911362500000002E-4},{"$f":"Inputs!X309*U$12","v":2.8911362500000002E-4},{"$f":"Inputs!Y309*V$12","v":2.8911362500000002E-4},{"$f":"Inputs!Z309*W$12","v":2.8911362500000002E-4},{"$f":"Inputs!AA309*X$12","v":2.8911362500000002E-4},{"$f":"Inputs!AB309*Y$12","v":2.8911362500000002E-4},{"$f":"Inputs!AC309*Z$12","v":2.8911362500000002E-4},{"$f":"Inputs!AD309*AA$12","v":2.8911362500000002E-4},{"$f":"Inputs!AE309*AB$12","v":2.8911362500000002E-4},{"$f":"Inputs!AF309*AC$12","v":2.8911362500000002E-4},{"$f":"Inputs!AG309*AD$12","v":2.8911362500000002E-4},{"$f":"Inputs!AH309*AE$12","v":2.8911362500000002E-4},{"$f":"Inputs!AI309*AF$12","v":2.8911362500000002E-4},{"$f":"Inputs!AJ309*AG$12","v":2.8911362500000002E-4},{"$f":"Inputs!AK309*AH$12","v":2.8911362500000002E-4},{"$f":"Inputs!AL309*AI$12","v":2.8911362500000002E-4},{"$f":"Inputs!AM309*AJ$12","v":2.8911362500000002E-4},{"$f":"Inputs!AN309*AK$12","v":2.8911362500000002E-4},{"$f":"Inputs!AO309*AL$12","v":2.8911362500000002E-4},{"$f":"Inputs!AP309*AM$12","v":2.8911362500000002E-4},{"$f":"Inputs!AQ309*AN$12","v":2.8911362500000002E-4},{"$f":"Inputs!AR309*AO$12","v":2.8911362500000002E-4},{"$f":"Inputs!AS309*AP$12","v":2.8911362500000002E-4},{"$f":"Inputs!AT309*AQ$12","v":2.8911362500000002E-4},{"$f":"Inputs!AU309*AR$12","v":2.6020226249999982E-3},{"$f":"Inputs!AV309*AS$12","v":2.6020226249999982E-3},{"$f":"Inputs!AW309*AT$12","v":2.6020226249999978E-3},{"$f":"Inputs!AX309*AU$12","v":2.6020226249999969E-3},{"$f":"Inputs!AY309*AV$12","v":0},{"$f":"Inputs!AZ911*AW$12","v":0},{"$f":"Inputs!BA911*AX$12","v":0},{"$f":"Inputs!BB911*AY$12","v":0},{"$f":"Inputs!BC911*AZ$12","v":0},{"$f":"Inputs!BD911*BA$12","v":0},{"$f":"IF(BB1155>1,BB1167/BB1155,BB1167)*BB$12","v":0},0,{"$f":"IF(BD1155>1,BD1167/BD1155,BD1167)*BD$12","v":0},0,{"$f":"IF(BF1155>1,BF1167/BF1155,BF1167)*BF$12","v":0}]
[{"$f":"ROW()","v":1194},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!W312*T$12","v":1.1424853750000013E-3},{"$f":"Inputs!X312*U$12","v":1.1424853750000013E-3},{"$f":"Inputs!Y312*V$12","v":1.1424853750000013E-3},{"$f":"Inputs!Z312*W$12","v":1.1424853750000013E-3},{"$f":"Inputs!AA312*X$12","v":1.1424853750000013E-3},{"$f":"Inputs!AB312*Y$12","v":1.1424853750000013E-3},{"$f":"Inputs!AC312*Z$12","v":1.1424853750000013E-3},{"$f":"Inputs!AD312*AA$12","v":1.1424853750000013E-3},{"$f":"Inputs!AE312*AB$12","v":1.1424853750000013E-3},{"$f":"Inputs!AF312*AC$12","v":1.1424853750000013E-3},{"$f":"Inputs!AG312*AD$12","v":1.1424853750000013E-3},{"$f":"Inputs!AH312*AE$12","v":1.1424853750000013E-3},{"$f":"Inputs!AI312*AF$12","v":1.1424853750000013E-3},{"$f":"Inputs!AJ312*AG$12","v":1.1424853750000013E-3},{"$f":"Inputs!AK312*AH$12","v":1.1424853750000013E-3},{"$f":"Inputs!AL312*AI$12","v":1.1424853750000013E-3},{"$f":"Inputs!AM312*AJ$12","v":1.1424853750000013E-3},{"$f":"Inputs!AN312*AK$12","v":1.1424853750000013E-3},{"$f":"Inputs!AO312*AL$12","v":1.1424853750000013E-3},{"$f":"Inputs!AP312*AM$12","v":1.1424853750000013E-3},{"$f":"Inputs!AQ312*AN$12","v":1.1424853750000013E-3},{"$f":"Inputs!AR312*AO$12","v":1.1424853750000013E-3},{"$f":"Inputs!AS312*AP$12","v":1.1424853750000013E-3},{"$f":"Inputs!AT312*AQ$12","v":1.1424853750000013E-3},{"$f":"Inputs!AU312*AR$12","v":4.5699414999999851E-3},{"$f":"Inputs!AV312*AS$12","v":4.5699414999999851E-3},{"$f":"Inputs!AW312*AT$12","v":4.5699414999999851E-3},{"$f":"Inputs!AX312*AU$12","v":4.5699414999999799E-3},{"$f":"Inputs!AY312*AV$12","v":0},{"$f":"Inputs!AZ914*AW$12","v":0},{"$f":"Inputs!BA914*AX$12","v":0},{"$f":"Inputs!BB914*AY$12","v":0},{"$f":"Inputs!BC914*AZ$12","v":0},{"$f":"Inputs!BD914*BA$12","v":0},{"$f":"IF(BB1158>1,BB1170/BB1158,BB1170)*BB$12","v":0},0,{"$f":"IF(BD1158>1,BD1170/BD1158,BD1170)*BD$12","v":0},0,{"$f":"IF(BF1158>1,BF1170/BF1158,BF1170)*BF$12","v":0}]
[{"$f":"ROW()","v":1201},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(S1165+S1177-S1189,0)","v":2.4503147924999999},2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.8785746742499958,1.7968975144999957,1.7152203547499956,1.6335431949999957,1.5518660352499958,1.5342823963317911,1.4477298081592602,1.3611772199867294,1.2746246318141985,1.1880720436416676,1.1032097548101198,1.0183474659785721,{"$f":"MAX(BD1165+BD1177-BD1189,0)","v":0.93348517714702439},0.84862288831547672,{"$f":"MAX(BF1165+BF1177-BF1189,0)","v":0.76376059948392905}]
[{"$f":"ROW()","v":1210},"2004-03-31"]
[{"$f":"ROW()","v":1213},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(U1213-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,45,44.75,44.5,44.25,{"$f":"MAX(AR1213-1,0)","v":43.25},42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25,30.25]
[{"$f":"ROW()","v":1220},"Equity Raising Cost"]
[{"$f":"ROW()","v":1228},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.109894455,0.10806288075000001,0.10623130650000001,0.10439973225000002,0.10256815800000002,0.10073658375000002,9.890500950000003E-2,9.7073435250000034E-2,9.5241861000000039E-2,9.3410286750000043E-2,9.1578712500000048E-2,8.9747138250000053E-2,8.7915564000000057E-2,8.6083989750000062E-2,8.4252415500000066E-2,8.2420841250000071E-2,8.0589267000000075E-2,7.875769275000008E-2,7.6926118500000085E-2,7.5094544250000089E-2,7.3262970000000094E-2,7.1431395750000098E-2,6.9599821500000103E-2,6.7768247250000108E-2,5.1822777308823634E-2,3.587730736764716E-2,1.9931837426470689E-2,3.9863674852942191E-3,1.2320369770441036E-16,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1231},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39829844999999997,0.38834098874999995,0.37838352749999993,0.36842606624999991,0.35846860499999988,0.34851114374999986,0.33855368249999984,0.32859622124999982,0.3186387599999998,0.30868129874999978,0.29872383749999976,0.28876637624999973,0.27880891499999971,0.26885145374999969,0.25889399249999967,0.24893653124999968,0.23897906999999968,0.22902160874999969,0.2190641474999997,0.2091066862499997,0.19914922499999971,0.18919176374999971,0.17923430249999972,0.16927684124999973,0.12944699624999972,8.9617151249999707E-2,4.9787306249999684E-2,9.9574612499996676E-3,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1238},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$175","v":1.0182189350000002}]
[{"$f":"ROW()","v":1241},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$178","v":0}]
[{"$f":"ROW()","v":1248},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X317*U$12","v":0},{"$f":"Inputs!Y317*V$12","v":0},{"$f":"Inputs!Z317*W$12","v":0},{"$f":"Inputs!AA317*X$12","v":0},{"$f":"Inputs!AB317*Y$12","v":0},{"$f":"Inputs!AC317*Z$12","v":0},{"$f":"Inputs!AD317*AA$12","v":0},{"$f":"Inputs!AE317*AB$12","v":0},{"$f":"Inputs!AF317*AC$12","v":0},{"$f":"Inputs!AG317*AD$12","v":0},{"$f":"Inputs!AH317*AE$12","v":0},{"$f":"Inputs!AI317*AF$12","v":0},{"$f":"Inputs!AJ317*AG$12","v":0},{"$f":"Inputs!AK317*AH$12","v":0},{"$f":"Inputs!AL317*AI$12","v":0},{"$f":"Inputs!AM317*AJ$12","v":0},{"$f":"Inputs!AN317*AK$12","v":0},{"$f":"Inputs!AO317*AL$12","v":0},{"$f":"Inputs!AP317*AM$12","v":0},{"$f":"Inputs!AQ317*AN$12","v":0},{"$f":"Inputs!AR317*AO$12","v":0},{"$f":"Inputs!AS317*AP$12","v":0},{"$f":"Inputs!AT317*AQ$12","v":0},{"$f":"Inputs!AU317*AR$12","v":0},{"$f":"Inputs!AV317*AS$12","v":0},{"$f":"Inputs!AW317*AT$12","v":0},{"$f":"Inputs!AX317*AU$12","v":0},{"$f":"Inputs!AY317*AV$12","v":0},{"$f":"Inputs!AZ919*AW$12","v":0},{"$f":"Inputs!BA919*AX$12","v":0},{"$f":"Inputs!BB919*AY$12","v":0},{"$f":"Inputs!BC919*AZ$12","v":0},{"$f":"Inputs!BD919*BA$12","v":0},{"$f":"IF(BB1212>1,BB1224/BB1212,BB1224)*BB$12","v":0},0,{"$f":"IF(BD1212>1,BD1224/BD1212,BD1224)*BD$12","v":0},0,{"$f":"IF(BF1212>1,BF1224/BF1212,BF1224)*BF$12","v":0}]
[{"$f":"ROW()","v":1257},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!X326*U$12","v":0},{"$f":"Inputs!Y326*V$12","v":0},{"$f":"Inputs!Z326*W$12","v":0},{"$f":"Inputs!AA326*X$12","v":0},{"$f":"Inputs!AB326*Y$12","v":0},{"$f":"Inputs!AC326*Z$12","v":0},{"$f":"Inputs!AD326*AA$12","v":0},{"$f":"Inputs!AE326*AB$12","v":0},{"$f":"Inputs!AF326*AC$12","v":0},{"$f":"Inputs!AG326*AD$12","v":0},{"$f":"Inputs!AH326*AE$12","v":0},{"$f":"Inputs!AI326*AF$12","v":0},{"$f":"Inputs!AJ326*AG$12","v":0},{"$f":"Inputs!AK326*AH$12","v":0},{"$f":"Inputs!AL326*AI$12","v":0},{"$f":"Inputs!AM326*AJ$12","v":0},{"$f":"Inputs!AN326*AK$12","v":0},{"$f":"Inputs!AO326*AL$12","v":0},{"$f":"Inputs!AP326*AM$12","v":0},{"$f":"Inputs!AQ326*AN$12","v":0},{"$f":"Inputs!AR326*AO$12","v":0},{"$f":"Inputs!AS326*AP$12","v":0},{"$f":"Inputs!AT326*AQ$12","v":0},{"$f":"Inputs!AU326*AR$12","v":0},{"$f":"Inputs!AV326*AS$12","v":0},{"$f":"Inputs!AW326*AT$12","v":0},{"$f":"Inputs!AX326*AU$12","v":0},{"$f":"Inputs!AY326*AV$12","v":0},{"$f":"Inputs!AZ928*AW$12","v":0},{"$f":"Inputs!BA928*AX$12","v":0},{"$f":"Inputs!BB928*AY$12","v":0},{"$f":"Inputs!BC928*AZ$12","v":0},{"$f":"Inputs!BD928*BA$12","v":0}]
[{"$f":"ROW()","v":1260},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(T1224+T1236-T1248,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1224+BB1236-BB1248,0)","v":0},0,{"$f":"MAX(BD1224+BD1236-BD1248,0)","v":0},0,{"$f":"MAX(BF1224+BF1236-BF1248,0)","v":0}]
[{"$f":"ROW()","v":1267},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(T1231+T1243-T1255,0)","v":0.39829844999999997},0.38834098874999995,0.37838352749999993,0.36842606624999991,0.35846860499999988,0.34851114374999986,0.33855368249999984,0.32859622124999982,0.3186387599999998,0.30868129874999978,0.29872383749999976,0.28876637624999973,0.27880891499999971,0.26885145374999969,0.25889399249999967,0.24893653124999968,0.23897906999999968,0.22902160874999969,0.2190641474999997,0.2091066862499997,0.19914922499999971,0.18919176374999971,0.17923430249999972,0.16927684124999973,0.12944699624999972,8.9617151249999707E-2,4.9787306249999684E-2,9.9574612499996676E-3,0,0,0,0,0,0,{"$f":"MAX(BB1231+BB1243-BB1255,0)","v":0},0,{"$f":"MAX(BD1231+BD1243-BD1255,0)","v":0},0,{"$f":"MAX(BF1231+BF1243-BF1255,0)","v":0}]
[{"$f":"ROW()","v":1276},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(V1276-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,24.5,{"$f":"MAX(AR1276-1,0)","v":23.5},22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5]
[{"$f":"ROW()","v":1277},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(V1277-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,{"$f":"MAX(AR1277-1,0)","v":3.5},2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1286},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1289},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10989445499999999,0.10806288074999999,0.1062313065,0.10439973225,0.10256815800000001,0.10073658375000001,9.8905009500000016E-2,9.707343525000002E-2,9.5241861000000025E-2,9.3410286750000029E-2,9.1578712500000034E-2,8.9747138250000039E-2,8.7915564000000043E-2,8.6083989750000048E-2,8.4252415500000052E-2,8.2420841250000057E-2,8.0589267000000062E-2,7.8757692750000066E-2,7.6926118500000071E-2,7.5094544250000075E-2,7.326297000000008E-2,7.1431395750000085E-2,6.9599821500000089E-2,5.4133194500000092E-2,3.8666567500000096E-2,2.3199940500000099E-2,7.7333135000001007E-3,9.9650049613861319E-17,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1296},"Capex"]
[{"$f":"ROW()","v":1303},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$179","v":0}]
[{"$f":"ROW()","v":1307},"Total",null,{"$f":"SUM(D1297:D1306)","v":0},{"$f":"SUM(E1297:E1306)","v":0},{"$f":"SUM(F1297:F1306)","v":0},{"$f":"SUM(G1297:G1306)","v":0},{"$f":"SUM(H1297:H1306)","v":0},{"$f":"SUM(I1297:I1306)","v":0},{"$f":"SUM(J1297:J1306)","v":0},{"$f":"SUM(K1297:K1306)","v":0},{"$f":"SUM(L1297:L1306)","v":0},{"$f":"SUM(M1297:M1306)","v":0},{"$f":"SUM(N1297:N1306)","v":0},{"$f":"SUM(O1297:O1306)","v":0},{"$f":"SUM(P1297:P1306)","v":0},{"$f":"SUM(Q1297:Q1306)","v":0},{"$f":"SUM(R1297:R1306)","v":0},{"$f":"SUM(S1297:S1306)","v":0},{"$f":"SUM(T1297:T1306)","v":0},{"$f":"SUM(U1297:U1306)","v":1.5348565900000002},{"$f":"SUM(V1297:V1306)","v":0},{"$f":"SUM(W1297:W1306)","v":0},{"$f":"SUM(X1297:X1306)","v":0},{"$f":"SUM(Y1297:Y1306)","v":0},{"$f":"SUM(Z1297:Z1306)","v":0},{"$f":"SUM(AA1297:AA1306)","v":0},{"$f":"SUM(AB1297:AB1306)","v":0},{"$f":"SUM(AC1297:AC1306)","v":0},{"$f":"SUM(AD1297:AD1306)","v":0},{"$f":"SUM(AE1297:AE1306)","v":0},{"$f":"SUM(AF1297:AF1306)","v":0},{"$f":"SUM(AG1297:AG1306)","v":0},{"$f":"SUM(AH1297:AH1306)","v":0},{"$f":"SUM(AI1297:AI1306)","v":0},{"$f":"SUM(AJ1297:AJ1306)","v":0},{"$f":"SUM(AK1297:AK1306)","v":0},{"$f":"SUM(AL1297:AL1306)","v":0},{"$f":"SUM(AM1297:AM1306)","v":0},{"$f":"SUM(AN1297:AN1306)","v":0},{"$f":"SUM(AO1297:AO1306)","v":0},{"$f":"SUM(AP1297:AP1306)","v":0},{"$f":"SUM(AQ1297:AQ1306)","v":0},{"$f":"SUM(AR1297:AR1306)","v":0},{"$f":"SUM(AS1297:AS1306)","v":0},{"$f":"SUM(AT1297:AT1306)","v":0},{"$f":"SUM(AU1297:AU1306)","v":0},{"$f":"SUM(AV1297:AV1306)","v":0},{"$f":"SUM(AW1297:AW1306)","v":0},{"$f":"SUM(AX1297:AX1306)","v":0},{"$f":"SUM(AY1297:AY1306)","v":0},{"$f":"SUM(AZ1297:AZ1306)","v":0},{"$f":"SUM(BA1297:BA1306)","v":0},{"$f":"SUM(BB1297:BB1306)","v":0},{"$f":"SUM(BC1297:BC1306)","v":0},{"$f":"SUM(BD1297:BD1306)","v":0},{"$f":"SUM(BE1297:BE1306)","v":0},{"$f":"SUM(BF1297:BF1306)","v":0}]
[{"$f":"ROW()","v":1314},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Y334*V$12","v":0},{"$f":"Inputs!Z334*W$12","v":0},{"$f":"Inputs!AA334*X$12","v":0},{"$f":"Inputs!AB334*Y$12","v":0},{"$f":"Inputs!AC334*Z$12","v":0},{"$f":"Inputs!AD334*AA$12","v":0},{"$f":"Inputs!AE334*AB$12","v":0},{"$f":"Inputs!AF334*AC$12","v":0},{"$f":"Inputs!AG334*AD$12","v":0},{"$f":"Inputs!AH334*AE$12","v":0},{"$f":"Inputs!AI334*AF$12","v":0},{"$f":"Inputs!AJ334*AG$12","v":0},{"$f":"Inputs!AK334*AH$12","v":0},{"$f":"Inputs!AL334*AI$12","v":0},{"$f":"Inputs!AM334*AJ$12","v":0},{"$f":"Inputs!AN334*AK$12","v":0},{"$f":"Inputs!AO334*AL$12","v":0},{"$f":"Inputs!AP334*AM$12","v":0},{"$f":"Inputs!AQ334*AN$12","v":0},{"$f":"Inputs!AR334*AO$12","v":0},{"$f":"Inputs!AS334*AP$12","v":0},{"$f":"Inputs!AT334*AQ$12","v":0},{"$f":"Inputs!AU334*AR$12","v":0},{"$f":"Inputs!AV334*AS$12","v":0},{"$f":"Inputs!AW334*AT$12","v":0},{"$f":"Inputs!AX334*AU$12","v":0},{"$f":"Inputs!AY334*AV$12","v":0},{"$f":"Inputs!AZ936*AW$12","v":0},{"$f":"Inputs!BA936*AX$12","v":0},{"$f":"Inputs!BB936*AY$12","v":0},{"$f":"Inputs!BC936*AZ$12","v":0},{"$f":"Inputs!BD936*BA$12","v":0},{"$f":"IF(BB1278>1,BB1290/BB1278,BB1290)*BB$12","v":0},0,{"$f":"IF(BD1278>1,BD1290/BD1278,BD1290)*BD$12","v":0},0,{"$f":"IF(BF1278>1,BF1290/BF1278,BF1290)*BF$12","v":0}]
[{"$f":"ROW()","v":1323},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U1287+U1299-U1311,0)","v":1.0182189350000002},1.0097337772083335,1.0012486194166668,0.99276346162500007,0.98427830383333337,0.97579314604166667,0.96730798824999997,0.95882283045833328,0.95033767266666658,0.94185251487499988,0.93336735708333318,0.92488219929166648,0.91639704149999979,0.90791188370833309,0.89942672591666639,0.89094156812499969,0.882456410333333,0.8739712525416663,0.8654860947499996,0.8570009369583329,0.84851577916666621,0.84003062137499951,0.83154546358333281,0.79760483241666613,0.76366420124999945,0.72972357008333277,0.69578293891666609,0.66184230774999941,0.65528969870163711,0.61932310191159301,0.58335650512154891,0.5473899083315048,0.5114233115414607,{"$f":"MAX(BB1287+BB1299-BB1311,0)","v":0.47615273833170479},0.44088216512194889,{"$f":"MAX(BD1287+BD1299-BD1311,0)","v":0.40561159191219298},0.37034101870243707,{"$f":"MAX(BF1287+BF1299-BF1311,0)","v":0.33507044549268117}]
[{"$f":"ROW()","v":1324},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(U1288+U1300-U1312,0)","v":8.4447500000000009E-3},8.3743770833333338E-3,8.3040041666666668E-3,8.2336312499999998E-3,8.1632583333333328E-3,8.0928854166666658E-3,8.0225124999999987E-3,7.9521395833333317E-3,7.8817666666666647E-3,7.8113937499999977E-3,7.7410208333333307E-3,7.6706479166666636E-3,7.6002749999999966E-3,7.5299020833333296E-3,7.4595291666666626E-3,7.3891562499999956E-3,7.3187833333333285E-3,7.2484104166666615E-3,7.1780374999999945E-3,7.1076645833333275E-3,7.0372916666666605E-3,6.9669187499999934E-3,6.8965458333333264E-3,6.6150541666666601E-3,6.3335624999999937E-3,6.0520708333333274E-3,5.770579166666661E-3,5.4890874999999947E-3,5.4347424634277209E-3,5.1364481498941345E-3,4.8381538363605481E-3,4.5398595228269617E-3,4.2415652092933753E-3,{"$f":"MAX(BB1288+BB1300-BB1312,0)","v":3.9490434707214186E-3},3.6565217321494615E-3,{"$f":"MAX(BD1288+BD1300-BD1312,0)","v":3.3639999935775045E-3},3.0714782550055474E-3,{"$f":"MAX(BF1288+BF1300-BF1312,0)","v":2.7789565164335903E-3}]
[{"$f":"ROW()","v":1333},"Life (years)"]
[{"$f":"ROW()","v":1336},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(W1336-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,25.5,25.25,25,24.75,{"$f":"MAX(AR1336-1,0)","v":23.75},22.75,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75]
[{"$f":"ROW()","v":1343},"Non-depreciable assets"]
[{"$f":"ROW()","v":1352},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1359},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$174","v":0}]
[{"$f":"ROW()","v":1362},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$177","v":0.109894455}]
[{"$f":"ROW()","v":1371},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z342*W$12","v":0},{"$f":"Inputs!AA342*X$12","v":0},{"$f":"Inputs!AB342*Y$12","v":0},{"$f":"Inputs!AC342*Z$12","v":0},{"$f":"Inputs!AD342*AA$12","v":0},{"$f":"Inputs!AE342*AB$12","v":0},{"$f":"Inputs!AF342*AC$12","v":0},{"$f":"Inputs!AG342*AD$12","v":0},{"$f":"Inputs!AH342*AE$12","v":0},{"$f":"Inputs!AI342*AF$12","v":0},{"$f":"Inputs!AJ342*AG$12","v":0},{"$f":"Inputs!AK342*AH$12","v":0},{"$f":"Inputs!AL342*AI$12","v":0},{"$f":"Inputs!AM342*AJ$12","v":0},{"$f":"Inputs!AN342*AK$12","v":0},{"$f":"Inputs!AO342*AL$12","v":0},{"$f":"Inputs!AP342*AM$12","v":0},{"$f":"Inputs!AQ342*AN$12","v":0},{"$f":"Inputs!AR342*AO$12","v":0},{"$f":"Inputs!AS342*AP$12","v":0},{"$f":"Inputs!AT342*AQ$12","v":0},{"$f":"Inputs!AU342*AR$12","v":0},{"$f":"Inputs!AV342*AS$12","v":0},{"$f":"Inputs!AW342*AT$12","v":0},{"$f":"Inputs!AX342*AU$12","v":0},{"$f":"Inputs!AY342*AV$12","v":0},{"$f":"Inputs!AZ944*AW$12","v":0},{"$f":"Inputs!BA944*AX$12","v":0},{"$f":"Inputs!BB944*AY$12","v":0},{"$f":"Inputs!BC944*AZ$12","v":0},{"$f":"Inputs!BD944*BA$12","v":0},{"$f":"IF(BB1335>1,BB1347/BB1335,BB1347)*BB$12","v":0},0,{"$f":"IF(BD1335>1,BD1347/BD1335,BD1347)*BD$12","v":0},0,{"$f":"IF(BF1335>1,BF1347/BF1335,BF1347)*BF$12","v":0}]
[{"$f":"ROW()","v":1372},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!Z343*W$12","v":8.4851577916666664E-3},{"$f":"Inputs!AA343*X$12","v":8.4851577916666664E-3},{"$f":"Inputs!AB343*Y$12","v":8.4851577916666664E-3},{"$f":"Inputs!AC343*Z$12","v":8.4851577916666664E-3},{"$f":"Inputs!AD343*AA$12","v":8.4851577916666664E-3},{"$f":"Inputs!AE343*AB$12","v":8.4851577916666664E-3},{"$f":"Inputs!AF343*AC$12","v":8.4851577916666664E-3},{"$f":"Inputs!AG343*AD$12","v":8.4851577916666664E-3},{"$f":"Inputs!AH343*AE$12","v":8.4851577916666664E-3},{"$f":"Inputs!AI343*AF$12","v":8.4851577916666664E-3},{"$f":"Inputs!AJ343*AG$12","v":8.4851577916666664E-3},{"$f":"Inputs!AK343*AH$12","v":8.4851577916666664E-3},{"$f":"Inputs!AL343*AI$12","v":8.4851577916666664E-3},{"$f":"Inputs!AM343*AJ$12","v":8.4851577916666664E-3},{"$f":"Inputs!AN343*AK$12","v":8.4851577916666664E-3},{"$f":"Inputs!AO343*AL$12","v":8.4851577916666664E-3},{"$f":"Inputs!AP343*AM$12","v":8.4851577916666664E-3},{"$f":"Inputs!AQ343*AN$12","v":8.4851577916666664E-3},{"$f":"Inputs!AR343*AO$12","v":8.4851577916666664E-3},{"$f":"Inputs!AS343*AP$12","v":8.4851577916666664E-3},{"$f":"Inputs!AT343*AQ$12","v":8.4851577916666664E-3},{"$f":"Inputs!AU343*AR$12","v":3.3940631166666672E-2},{"$f":"Inputs!AV343*AS$12","v":3.3940631166666672E-2},{"$f":"Inputs!AW343*AT$12","v":3.3940631166666672E-2},{"$f":"Inputs!AX343*AU$12","v":3.3940631166666672E-2},{"$f":"Inputs!AY343*AV$12","v":3.3940631166666672E-2},{"$f":"Inputs!AZ945*AW$12","v":3.5966596790044089E-2},{"$f":"Inputs!BA945*AX$12","v":3.5966596790044089E-2},{"$f":"Inputs!BB945*AY$12","v":3.5966596790044075E-2},{"$f":"Inputs!BC945*AZ$12","v":3.5966596790044075E-2},{"$f":"Inputs!BD945*BA$12","v":3.5966596790044075E-2},{"$f":"IF(BB1336>1,BB1348/BB1336,BB1348)*BB$12","v":3.5273598084072683E-2},3.5273598084072683E-2,{"$f":"IF(BD1336>1,BD1348/BD1336,BD1348)*BD$12","v":3.5273598084072676E-2},3.5273598084072683E-2,{"$f":"IF(BF1336>1,BF1348/BF1336,BF1348)*BF$12","v":3.5273598084072683E-2}]
[{"$f":"ROW()","v":1380},"Total",null,{"$f":"SUM(D1370:D1379)","v":0},{"$f":"SUM(E1370:E1379)","v":0},{"$f":"SUM(F1370:F1379)","v":0},{"$f":"SUM(G1370:G1379)","v":0},{"$f":"SUM(H1370:H1379)","v":0},{"$f":"SUM(I1370:I1379)","v":0},{"$f":"SUM(J1370:J1379)","v":0},{"$f":"SUM(K1370:K1379)","v":0},{"$f":"SUM(L1370:L1379)","v":0},{"$f":"SUM(M1370:M1379)","v":0},{"$f":"SUM(N1370:N1379)","v":0},{"$f":"SUM(O1370:O1379)","v":0},{"$f":"SUM(P1370:P1379)","v":0},{"$f":"SUM(Q1370:Q1379)","v":0},{"$f":"SUM(R1370:R1379)","v":0},{"$f":"SUM(S1370:S1379)","v":0},{"$f":"SUM(T1370:T1379)","v":0},{"$f":"SUM(U1370:U1379)","v":0},{"$f":"SUM(V1370:V1379)","v":0},{"$f":"SUM(W1370:W1379)","v":2.0344566208333331E-2},{"$f":"SUM(X1370:X1379)","v":2.0344566208333331E-2},{"$f":"SUM(Y1370:Y1379)","v":2.0344566208333331E-2},{"$f":"SUM(Z1370:Z1379)","v":2.0344566208333331E-2},{"$f":"SUM(AA1370:AA1379)","v":2.0344566208333331E-2},{"$f":"SUM(AB1370:AB1379)","v":2.0344566208333331E-2},{"$f":"SUM(AC1370:AC1379)","v":2.0344566208333331E-2},{"$f":"SUM(AD1370:AD1379)","v":2.0344566208333331E-2},{"$f":"SUM(AE1370:AE1379)","v":2.0344566208333331E-2},{"$f":"SUM(AF1370:AF1379)","v":2.0344566208333331E-2},{"$f":"SUM(AG1370:AG1379)","v":2.0344566208333331E-2},{"$f":"SUM(AH1370:AH1379)","v":2.0344566208333331E-2},{"$f":"SUM(AI1370:AI1379)","v":2.0344566208333331E-2},{"$f":"SUM(AJ1370:AJ1379)","v":2.0344566208333331E-2},{"$f":"SUM(AK1370:AK1379)","v":2.0344566208333331E-2},{"$f":"SUM(AL1370:AL1379)","v":2.0344566208333331E-2},{"$f":"SUM(AM1370:AM1379)","v":2.0344566208333331E-2},{"$f":"SUM(AN1370:AN1379)","v":2.0344566208333331E-2},{"$f":"SUM(AO1370:AO1379)","v":2.0344566208333331E-2},{"$f":"SUM(AP1370:AP1379)","v":2.0344566208333331E-2},{"$f":"SUM(AQ1370:AQ1379)","v":2.0344566208333331E-2},{"$f":"SUM(AR1370:AR1379)","v":8.9090156412280713E-2},{"$f":"SUM(AS1370:AS1379)","v":8.9090156412280713E-2},{"$f":"SUM(AT1370:AT1379)","v":8.9090156412280713E-2},{"$f":"SUM(AU1370:AU1379)","v":8.9090156412280713E-2},{"$f":"SUM(AV1370:AV1379)","v":7.5373148017543815E-2},{"$f":"SUM(AW1370:AW1379)","v":3.6264891103577779E-2},{"$f":"SUM(AX1370:AX1379)","v":3.6264891103577675E-2},{"$f":"SUM(AY1370:AY1379)","v":3.6264891103577661E-2},{"$f":"SUM(AZ1370:AZ1379)","v":3.6264891103577661E-2},{"$f":"SUM(BA1370:BA1379)","v":3.6264891103577661E-2},{"$f":"SUM(BB1370:BB1379)","v":3.5566144909889151E-2},{"$f":"SUM(BC1370:BC1379)","v":3.5566144909889151E-2},{"$f":"SUM(BD1370:BD1379)","v":3.5566144909889144E-2},{"$f":"SUM(BE1370:BE1379)","v":3.5566144909889151E-2},{"$f":"SUM(BF1370:BF1379)","v":3.5566144909889151E-2}]
[{"$f":"ROW()","v":1383},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(V1347+V1359-V1371,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1347+BB1359-BB1371,0)","v":0},0,{"$f":"MAX(BD1347+BD1359-BD1371,0)","v":0},0,{"$f":"MAX(BF1347+BF1359-BF1371,0)","v":0}]
[{"$f":"ROW()","v":1390},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1399},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(X1399-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,{"$f":"MAX(AR1399-1,0)","v":4},3,2,1,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1406},"Opening Asset Values"]
[{"$f":"ROW()","v":1409},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0182189350000002,1.0097337772083335,1.0012486194166668,0.99276346162500007,0.98427830383333337,0.97579314604166667,0.96730798824999997,0.95882283045833328,0.95033767266666658,0.94185251487499988,0.93336735708333318,0.92488219929166648,0.91639704149999979,0.90791188370833309,0.89942672591666639,0.89094156812499969,0.882456410333333,0.8739712525416663,0.8654860947499996,0.8570009369583329,0.84851577916666621,0.81457514799999953,0.78063451683333285,0.74669388566666617,0.71275325449999949,0.70898081588890394,0.67301421909885983,0.63704762230881573,0.60108102551877163,0.56511442872872752,0.52914783193868342,0.49387130980943783,0.4585947876801923,0.42331826555094676,0.38804174342170117]
[{"$f":"ROW()","v":1418},"Capex"]
[{"$f":"ROW()","v":1419},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$173","v":0}]
[{"$f":"ROW()","v":1428},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$182","v":0}]
[{"$f":"ROW()","v":1431},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AA353*X$12","v":0},{"$f":"Inputs!AB353*Y$12","v":0},{"$f":"Inputs!AC353*Z$12","v":0},{"$f":"Inputs!AD353*AA$12","v":0},{"$f":"Inputs!AE353*AB$12","v":0},{"$f":"Inputs!AF353*AC$12","v":0},{"$f":"Inputs!AG353*AD$12","v":0},{"$f":"Inputs!AH353*AE$12","v":0},{"$f":"Inputs!AI353*AF$12","v":0},{"$f":"Inputs!AJ353*AG$12","v":0},{"$f":"Inputs!AK353*AH$12","v":0},{"$f":"Inputs!AL353*AI$12","v":0},{"$f":"Inputs!AM353*AJ$12","v":0},{"$f":"Inputs!AN353*AK$12","v":0},{"$f":"Inputs!AO353*AL$12","v":0},{"$f":"Inputs!AP353*AM$12","v":0},{"$f":"Inputs!AQ353*AN$12","v":0},{"$f":"Inputs!AR353*AO$12","v":0},{"$f":"Inputs!AS353*AP$12","v":0},{"$f":"Inputs!AT353*AQ$12","v":0},{"$f":"Inputs!AU353*AR$12","v":0},{"$f":"Inputs!AV353*AS$12","v":0},{"$f":"Inputs!AW353*AT$12","v":0},{"$f":"Inputs!AX353*AU$12","v":0},{"$f":"Inputs!AY353*AV$12","v":0},{"$f":"Inputs!AZ955*AW$12","v":0},{"$f":"Inputs!BA955*AX$12","v":0},{"$f":"Inputs!BB955*AY$12","v":0},{"$f":"Inputs!BC955*AZ$12","v":0},{"$f":"Inputs!BD955*BA$12","v":0},{"$f":"IF(BB1395>1,BB1407/BB1395,BB1407)*BB$12","v":0},0,{"$f":"IF(BD1395>1,BD1407/BD1395,BD1407)*BD$12","v":0},0,{"$f":"IF(BF1395>1,BF1407/BF1395,BF1407)*BF$12","v":0}]
[{"$f":"ROW()","v":1438},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AA360*X$12","v":9.9574612499999989E-3},{"$f":"Inputs!AB360*Y$12","v":9.9574612499999989E-3},{"$f":"Inputs!AC360*Z$12","v":9.9574612499999989E-3},{"$f":"Inputs!AD360*AA$12","v":9.9574612499999989E-3},{"$f":"Inputs!AE360*AB$12","v":9.9574612499999989E-3},{"$f":"Inputs!AF360*AC$12","v":9.9574612499999989E-3},{"$f":"Inputs!AG360*AD$12","v":9.9574612499999989E-3},{"$f":"Inputs!AH360*AE$12","v":9.9574612499999989E-3},{"$f":"Inputs!AI360*AF$12","v":9.9574612499999989E-3},{"$f":"Inputs!AJ360*AG$12","v":9.9574612499999989E-3},{"$f":"Inputs!AK360*AH$12","v":9.9574612499999989E-3},{"$f":"Inputs!AL360*AI$12","v":9.9574612499999989E-3},{"$f":"Inputs!AM360*AJ$12","v":9.9574612499999989E-3},{"$f":"Inputs!AN360*AK$12","v":9.9574612499999989E-3},{"$f":"Inputs!AO360*AL$12","v":9.9574612499999989E-3},{"$f":"Inputs!AP360*AM$12","v":9.9574612499999989E-3},{"$f":"Inputs!AQ360*AN$12","v":9.9574612499999989E-3},{"$f":"Inputs!AR360*AO$12","v":9.9574612499999989E-3},{"$f":"Inputs!AS360*AP$12","v":9.9574612499999989E-3},{"$f":"Inputs!AT360*AQ$12","v":9.9574612499999989E-3},{"$f":"Inputs!AU360*AR$12","v":3.982984500000001E-2},{"$f":"Inputs!AV360*AS$12","v":3.982984500000001E-2},{"$f":"Inputs!AW360*AT$12","v":3.982984500000001E-2},{"$f":"Inputs!AX360*AU$12","v":3.982984500000001E-2},{"$f":"Inputs!AY360*AV$12","v":3.9829844999999975E-2},{"$f":"Inputs!AZ962*AW$12","v":0},{"$f":"Inputs!BA962*AX$12","v":0},{"$f":"Inputs!BB962*AY$12","v":0},{"$f":"Inputs!BC962*AZ$12","v":0},{"$f":"Inputs!BD962*BA$12","v":0},{"$f":"IF(BB1402>1,BB1414/BB1402,BB1414)*BB$12","v":0},0,{"$f":"IF(BD1402>1,BD1414/BD1402,BD1414)*BD$12","v":0},0,{"$f":"IF(BF1402>1,BF1414/BF1402,BF1414)*BF$12","v":0}]
[{"$f":"ROW()","v":1447},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(W1411+W1423-W1435,0)","v":0.109894455},0.10806288075000001,0.10623130650000001,0.10439973225000002,0.10256815800000002,0.10073658375000002,9.890500950000003E-2,9.7073435250000034E-2,9.5241861000000039E-2,9.3410286750000043E-2,9.1578712500000048E-2,8.9747138250000053E-2,8.7915564000000057E-2,8.6083989750000062E-2,8.4252415500000066E-2,8.2420841250000071E-2,8.0589267000000075E-2,7.875769275000008E-2,7.6926118500000085E-2,7.5094544250000089E-2,7.3262970000000094E-2,5.8610376000000089E-2,4.3957782000000084E-2,2.9305188000000079E-2,1.4652594000000078E-2,8.5001450322863548E-17,0,0,0,0,0,{"$f":"MAX(BB1411+BB1423-BB1435,0)","v":0},0,{"$f":"MAX(BD1411+BD1423-BD1435,0)","v":0},0,{"$f":"MAX(BF1411+BF1423-BF1435,0)","v":0}]
[{"$f":"ROW()","v":1454},"2005-03-31"]
[{"$f":"ROW()","v":1457},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(Y1457-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,45.25,{"$f":"MAX(AR1457-1,0)","v":44.25},43.25,42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25,31.25]
[{"$f":"ROW()","v":1463},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(Y1463-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,{"$f":"MAX(AR1463-1,0)","v":4.25},3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1466}]
[{"$f":"ROW()","v":1475},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1181790000000004E-2,7.4350317989787085E-2,6.7518845979574166E-2,6.0687373969361254E-2,5.3855901959148342E-2,4.702442994893543E-2,4.0192957938722518E-2,3.3361485928509606E-2,2.653001391829669E-2,1.9698541908083775E-2,1.2867069897870859E-2,6.0355978876579447E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1482},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$175","v":0.23668579000000001}]
[{"$f":"ROW()","v":1485},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$178","v":2.9700000000000001E-4}]
[{"$f":"ROW()","v":1494},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB367*Y$12","v":8.9564876485149158E-4},{"$f":"Inputs!AC367*Z$12","v":8.9564876485149147E-4},{"$f":"Inputs!AD367*AA$12","v":8.9564876485149158E-4},{"$f":"Inputs!AE367*AB$12","v":8.9564876485149147E-4},{"$f":"Inputs!AF367*AC$12","v":8.9564876485149158E-4},{"$f":"Inputs!AG367*AD$12","v":8.9564876485149147E-4},{"$f":"Inputs!AH367*AE$12","v":8.9564876485149158E-4},{"$f":"Inputs!AI367*AF$12","v":8.9564876485149158E-4},{"$f":"Inputs!AJ367*AG$12","v":8.9564876485149158E-4},{"$f":"Inputs!AK367*AH$12","v":8.9564876485149169E-4},{"$f":"Inputs!AL367*AI$12","v":8.9564876485149158E-4},{"$f":"Inputs!AM367*AJ$12","v":8.9564876485149158E-4},{"$f":"Inputs!AN367*AK$12","v":8.9564876485149169E-4},{"$f":"Inputs!AO367*AL$12","v":8.9564876485149147E-4},{"$f":"Inputs!AP367*AM$12","v":8.9564876485149169E-4},{"$f":"Inputs!AQ367*AN$12","v":8.9564876485149158E-4},{"$f":"Inputs!AR367*AO$12","v":8.9564876485149158E-4},{"$f":"Inputs!AS367*AP$12","v":8.9564876485149169E-4},{"$f":"Inputs!AT367*AQ$12","v":8.9564876485149158E-4},{"$f":"Inputs!AU367*AR$12","v":8.6997411274384821E-3},{"$f":"Inputs!AV367*AS$12","v":8.6997411274384821E-3},{"$f":"Inputs!AW367*AT$12","v":8.6997411274384821E-3},{"$f":"Inputs!AX367*AU$12","v":8.6997411274384821E-3},{"$f":"Inputs!AY367*AV$12","v":8.6997411274384821E-3},{"$f":"Inputs!AZ969*AW$12","v":9.2190413245952004E-3},{"$f":"Inputs!BA969*AX$12","v":9.2190413245952004E-3},{"$f":"Inputs!BB969*AY$12","v":9.2190413245952004E-3},{"$f":"Inputs!BC969*AZ$12","v":9.2190413245952004E-3},{"$f":"Inputs!BD969*BA$12","v":9.2190413245952004E-3},{"$f":"IF(BB1458>1,BB1470/BB1458,BB1470)*BB$12","v":9.0428847148601842E-3},9.042884714860186E-3,{"$f":"IF(BD1458>1,BD1470/BD1458,BD1470)*BD$12","v":9.042884714860186E-3},9.042884714860186E-3,{"$f":"IF(BF1458>1,BF1470/BF1458,BF1470)*BF$12","v":9.0428847148601842E-3}]
[{"$f":"ROW()","v":1501},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AB374*Y$12","v":0},{"$f":"Inputs!AC374*Z$12","v":0},{"$f":"Inputs!AD374*AA$12","v":0},{"$f":"Inputs!AE374*AB$12","v":0},{"$f":"Inputs!AF374*AC$12","v":0},{"$f":"Inputs!AG374*AD$12","v":0},{"$f":"Inputs!AH374*AE$12","v":0},{"$f":"Inputs!AI374*AF$12","v":0},{"$f":"Inputs!AJ374*AG$12","v":0},{"$f":"Inputs!AK374*AH$12","v":0},{"$f":"Inputs!AL374*AI$12","v":0},{"$f":"Inputs!AM374*AJ$12","v":0},{"$f":"Inputs!AN374*AK$12","v":0},{"$f":"Inputs!AO374*AL$12","v":0},{"$f":"Inputs!AP374*AM$12","v":0},{"$f":"Inputs!AQ374*AN$12","v":0},{"$f":"Inputs!AR374*AO$12","v":0},{"$f":"Inputs!AS374*AP$12","v":0},{"$f":"Inputs!AT374*AQ$12","v":0},{"$f":"Inputs!AU374*AR$12","v":0},{"$f":"Inputs!AV374*AS$12","v":0},{"$f":"Inputs!AW374*AT$12","v":0},{"$f":"Inputs!AX374*AU$12","v":0},{"$f":"Inputs!AY374*AV$12","v":0},{"$f":"Inputs!AZ976*AW$12","v":0},{"$f":"Inputs!BA976*AX$12","v":0},{"$f":"Inputs!BB976*AY$12","v":0},{"$f":"Inputs!BC976*AZ$12","v":0},{"$f":"Inputs!BD976*BA$12","v":0}]
[{"$f":"ROW()","v":1504},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(X1468+X1480-X1492,0)","v":0.30112483999999995},0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.29650989992337162,0.2918949598467433,0.28728001977011497,0.28266507969348664,0.27805013961685832,0.28551699600536967,0.28062658344553132,0.27573617088569297,0.27084575832585461,0.26595534576601626,{"$f":"MAX(BB1468+BB1480-BB1492,0)","v":0.2611416743494368},0.25632800293285735,{"$f":"MAX(BD1468+BD1480-BD1492,0)","v":0.25151433151627789},0.2467006600996984,{"$f":"MAX(BF1468+BF1480-BF1492,0)","v":0.24188698868311892}]
[{"$f":"ROW()","v":1513},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(X1477+X1489-X1501,0)","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]
[{"$f":"ROW()","v":1514},"Total",null,{"$f":"SUM(D1504:D1513)","v":0},{"$f":"SUM(E1504:E1513)","v":0},{"$f":"SUM(F1504:F1513)","v":0},{"$f":"SUM(G1504:G1513)","v":0},{"$f":"SUM(H1504:H1513)","v":0},{"$f":"SUM(I1504:I1513)","v":0},{"$f":"SUM(J1504:J1513)","v":0},{"$f":"SUM(K1504:K1513)","v":0},{"$f":"SUM(L1504:L1513)","v":0},{"$f":"SUM(M1504:M1513)","v":0},{"$f":"SUM(N1504:N1513)","v":0},{"$f":"SUM(O1504:O1513)","v":0},{"$f":"SUM(P1504:P1513)","v":0},{"$f":"SUM(Q1504:Q1513)","v":0},{"$f":"SUM(R1504:R1513)","v":0},{"$f":"SUM(S1504:S1513)","v":0},{"$f":"SUM(T1504:T1513)","v":0},{"$f":"SUM(U1504:U1513)","v":0},{"$f":"SUM(V1504:V1513)","v":0},{"$f":"SUM(W1504:W1513)","v":0},{"$f":"SUM(X1504:X1513)","v":0.64429108999999996},{"$f":"SUM(Y1504:Y1513)","v":0.63631791476144717},{"$f":"SUM(Z1504:Z1513)","v":0.62834473952289427},{"$f":"SUM(AA1504:AA1513)","v":0.62037156428434159},{"$f":"SUM(AB1504:AB1513)","v":0.61239838904578869},{"$f":"SUM(AC1504:AC1513)","v":0.60442521380723591},{"$f":"SUM(AD1504:AD1513)","v":0.59645203856868312},{"$f":"SUM(AE1504:AE1513)","v":0.58847886333013033},{"$f":"SUM(AF1504:AF1513)","v":0.58050568809157743},{"$f":"SUM(AG1504:AG1513)","v":0.57253251285302464},{"$f":"SUM(AH1504:AH1513)","v":0.56455933761447197},{"$f":"SUM(AI1504:AI1513)","v":0.55658616237591907},{"$f":"SUM(AJ1504:AJ1513)","v":0.54940886125992128},{"$f":"SUM(AK1504:AK1513)","v":0.54826715803158133},{"$f":"SUM(AL1504:AL1513)","v":0.54712545480324148},{"$f":"SUM(AM1504:AM1513)","v":0.54598375157490153},{"$f":"SUM(AN1504:AN1513)","v":0.54484204834656169},{"$f":"SUM(AO1504:AO1513)","v":0.54370034511822174},{"$f":"SUM(AP1504:AP1513)","v":0.5425586418898819},{"$f":"SUM(AQ1504:AQ1513)","v":0.54141693866154195},{"$f":"SUM(AR1504:AR1513)","v":0.5242015418108199},{"$f":"SUM(AS1504:AS1513)","v":0.50698614496009786},{"$f":"SUM(AT1504:AT1513)","v":0.48977074810937593},{"$f":"SUM(AU1504:AU1513)","v":0.47255535125865394},{"$f":"SUM(AV1504:AV1513)","v":0.45533995440793196},{"$f":"SUM(AW1504:AW1513)","v":0.46042533064438829},{"$f":"SUM(AX1504:AX1513)","v":0.44628517155392233},{"$f":"SUM(AY1504:AY1513)","v":0.43214501246345638},{"$f":"SUM(AZ1504:AZ1513)","v":0.41800485337299037},{"$f":"SUM(BA1504:BA1513)","v":0.40386469428252436},{"$f":"SUM(BB1504:BB1513)","v":0.39000278153619444},{"$f":"SUM(BC1504:BC1513)","v":0.37614622540475479},{"$f":"SUM(BD1504:BD1513)","v":0.36228966927331518},{"$f":"SUM(BE1504:BE1513)","v":0.34843311314187547},{"$f":"SUM(BF1504:BF1513)","v":0.33457655701043582}]
[{"$f":"ROW()","v":1523},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(Z1523-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,46,45.75,45.5,{"$f":"MAX(AR1523-1,0)","v":44.5},43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5,31.5]
[{"$f":"ROW()","v":1530},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1533},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5541100000000001E-3,5.3080555365115929E-3,5.0620010730231856E-3,4.8159466095347783E-3,4.5698921460463711E-3,4.3238376825579638E-3,4.0777832190695565E-3,3.8317287555811493E-3,3.585674292092742E-3,3.3396198286043347E-3,3.0935653651159275E-3,2.8475109016275202E-3,2.6014564381391129E-3,2.3554019746507057E-3,2.1093475111622984E-3,1.8632930476738911E-3,1.6172385841854839E-3,1.3711841206970766E-3,1.1251296572086693E-3,9.2056062862527473E-4,7.1599160004188014E-4,5.1142257145848555E-4,3.0685354287509096E-4,1.0683030324219103E-4,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1540},"Capex"]
[{"$f":"ROW()","v":1548},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$180","v":0.19462149999999998}]
[{"$f":"ROW()","v":1551},"Total",null,{"$f":"SUM(D1541:D1550)","v":0},{"$f":"SUM(E1541:E1550)","v":0},{"$f":"SUM(F1541:F1550)","v":0},{"$f":"SUM(G1541:G1550)","v":0},{"$f":"SUM(H1541:H1550)","v":0},{"$f":"SUM(I1541:I1550)","v":0},{"$f":"SUM(J1541:J1550)","v":0},{"$f":"SUM(K1541:K1550)","v":0},{"$f":"SUM(L1541:L1550)","v":0},{"$f":"SUM(M1541:M1550)","v":0},{"$f":"SUM(N1541:N1550)","v":0},{"$f":"SUM(O1541:O1550)","v":0},{"$f":"SUM(P1541:P1550)","v":0},{"$f":"SUM(Q1541:Q1550)","v":0},{"$f":"SUM(R1541:R1550)","v":0},{"$f":"SUM(S1541:S1550)","v":0},{"$f":"SUM(T1541:T1550)","v":0},{"$f":"SUM(U1541:U1550)","v":0},{"$f":"SUM(V1541:V1550)","v":0},{"$f":"SUM(W1541:W1550)","v":0},{"$f":"SUM(X1541:X1550)","v":0},{"$f":"SUM(Y1541:Y1550)","v":0.54010604923076933},{"$f":"SUM(Z1541:Z1550)","v":0},{"$f":"SUM(AA1541:AA1550)","v":0},{"$f":"SUM(AB1541:AB1550)","v":0},{"$f":"SUM(AC1541:AC1550)","v":0},{"$f":"SUM(AD1541:AD1550)","v":0},{"$f":"SUM(AE1541:AE1550)","v":0},{"$f":"SUM(AF1541:AF1550)","v":0},{"$f":"SUM(AG1541:AG1550)","v":0},{"$f":"SUM(AH1541:AH1550)","v":0},{"$f":"SUM(AI1541:AI1550)","v":0},{"$f":"SUM(AJ1541:AJ1550)","v":0},{"$f":"SUM(AK1541:AK1550)","v":0},{"$f":"SUM(AL1541:AL1550)","v":0},{"$f":"SUM(AM1541:AM1550)","v":0},{"$f":"SUM(AN1541:AN1550)","v":0},{"$f":"SUM(AO1541:AO1550)","v":0},{"$f":"SUM(AP1541:AP1550)","v":0},{"$f":"SUM(AQ1541:AQ1550)","v":0},{"$f":"SUM(AR1541:AR1550)","v":0},{"$f":"SUM(AS1541:AS1550)","v":0},{"$f":"SUM(AT1541:AT1550)","v":0},{"$f":"SUM(AU1541:AU1550)","v":0},{"$f":"SUM(AV1541:AV1550)","v":0},{"$f":"SUM(AW1541:AW1550)","v":0},{"$f":"SUM(AX1541:AX1550)","v":0},{"$f":"SUM(AY1541:AY1550)","v":0},{"$f":"SUM(AZ1541:AZ1550)","v":0},{"$f":"SUM(BA1541:BA1550)","v":0},{"$f":"SUM(BB1541:BB1550)","v":0},{"$f":"SUM(BC1541:BC1550)","v":0},{"$f":"SUM(BD1541:BD1550)","v":0},{"$f":"SUM(BE1541:BE1550)","v":0},{"$f":"SUM(BF1541:BF1550)","v":0}]
[{"$f":"ROW()","v":1560},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC384*Z$12","v":6.8314720102129146E-3},{"$f":"Inputs!AD384*AA$12","v":6.8314720102129146E-3},{"$f":"Inputs!AE384*AB$12","v":6.8314720102129155E-3},{"$f":"Inputs!AF384*AC$12","v":6.8314720102129146E-3},{"$f":"Inputs!AG384*AD$12","v":6.8314720102129146E-3},{"$f":"Inputs!AH384*AE$12","v":6.8314720102129146E-3},{"$f":"Inputs!AI384*AF$12","v":6.8314720102129146E-3},{"$f":"Inputs!AJ384*AG$12","v":6.8314720102129155E-3},{"$f":"Inputs!AK384*AH$12","v":6.8314720102129155E-3},{"$f":"Inputs!AL384*AI$12","v":6.8314720102129146E-3},{"$f":"Inputs!AM384*AJ$12","v":6.8314720102129146E-3},{"$f":"Inputs!AN384*AK$12","v":6.8314720102129155E-3},{"$f":"Inputs!AO384*AL$12","v":6.8314720102129146E-3},{"$f":"Inputs!AP384*AM$12","v":6.8314720102129146E-3},{"$f":"Inputs!AQ384*AN$12","v":6.8314720102129146E-3},{"$f":"Inputs!AR384*AO$12","v":6.8314720102129146E-3},{"$f":"Inputs!AS384*AP$12","v":6.8314720102129146E-3},{"$f":"Inputs!AT384*AQ$12","v":6.8314720102129146E-3},{"$f":"Inputs!AU384*AR$12","v":1.3028182512030457E-2},{"$f":"Inputs!AV384*AS$12","v":1.3028182512030457E-2},{"$f":"Inputs!AW384*AT$12","v":1.3028182512030457E-2},{"$f":"Inputs!AX384*AU$12","v":1.3028182512030457E-2},{"$f":"Inputs!AY384*AV$12","v":1.3028182512030457E-2},{"$f":"Inputs!AZ986*AW$12","v":6.9029268344528074E-3},{"$f":"Inputs!BA986*AX$12","v":0},{"$f":"Inputs!BB986*AY$12","v":0},{"$f":"Inputs!BC986*AZ$12","v":0},{"$f":"Inputs!BD986*BA$12","v":0},{"$f":"IF(BB1524>1,BB1536/BB1524,BB1536)*BB$12","v":0},0,{"$f":"IF(BD1524>1,BD1536/BD1524,BD1536)*BD$12","v":0},0,{"$f":"IF(BF1524>1,BF1536/BF1524,BF1536)*BF$12","v":0}]
[{"$f":"ROW()","v":1561},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AC385*Z$12","v":0},{"$f":"Inputs!AD385*AA$12","v":0},{"$f":"Inputs!AE385*AB$12","v":0},{"$f":"Inputs!AF385*AC$12","v":0},{"$f":"Inputs!AG385*AD$12","v":0},{"$f":"Inputs!AH385*AE$12","v":0},{"$f":"Inputs!AI385*AF$12","v":0},{"$f":"Inputs!AJ385*AG$12","v":0},{"$f":"Inputs!AK385*AH$12","v":0},{"$f":"Inputs!AL385*AI$12","v":0},{"$f":"Inputs!AM385*AJ$12","v":0},{"$f":"Inputs!AN385*AK$12","v":0},{"$f":"Inputs!AO385*AL$12","v":0},{"$f":"Inputs!AP385*AM$12","v":0},{"$f":"Inputs!AQ385*AN$12","v":0},{"$f":"Inputs!AR385*AO$12","v":0},{"$f":"Inputs!AS385*AP$12","v":0},{"$f":"Inputs!AT385*AQ$12","v":0},{"$f":"Inputs!AU385*AR$12","v":0},{"$f":"Inputs!AV385*AS$12","v":0},{"$f":"Inputs!AW385*AT$12","v":0},{"$f":"Inputs!AX385*AU$12","v":0},{"$f":"Inputs!AY385*AV$12","v":0},{"$f":"Inputs!AZ987*AW$12","v":0},{"$f":"Inputs!BA987*AX$12","v":0},{"$f":"Inputs!BB987*AY$12","v":0},{"$f":"Inputs!BC987*AZ$12","v":0},{"$f":"Inputs!BD987*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1570},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Y1534+Y1546-Y1558,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1534+BB1546-BB1558,0)","v":0},0,{"$f":"MAX(BD1534+BD1546-BD1558,0)","v":0},0,{"$f":"MAX(BF1534+BF1546-BF1558,0)","v":0}]
[{"$f":"ROW()","v":1577},"Life (years)"]
[{"$f":"ROW()","v":1580},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AA1580-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,26,25.75,{"$f":"MAX(AR1580-1,0)","v":24.75},23.75,22.75,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75]
[{"$f":"ROW()","v":1589},"Opening Asset Values"]
[{"$f":"ROW()","v":1596},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1599},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1635","v":0},{"$f":"AA1635","v":0},{"$f":"AB1635","v":0},{"$f":"AC1635","v":0},{"$f":"AD1635","v":0},{"$f":"AE1635","v":0},{"$f":"AF1635","v":0},{"$f":"AG1635","v":0},{"$f":"AH1635","v":0},{"$f":"AI1635","v":0},{"$f":"AJ1635","v":0},{"$f":"AK1635","v":0},{"$f":"AL1635","v":0},{"$f":"AM1635","v":0},{"$f":"AN1635","v":0},{"$f":"AO1635","v":0},{"$f":"AP1635","v":0},{"$f":"AQ1635","v":0},{"$f":"AR1635","v":0},{"$f":"AS1635","v":0},{"$f":"AT1635","v":0},{"$f":"AU1635","v":0},{"$f":"AV1635*AW$15","v":0},{"$f":"AW1635","v":0},{"$f":"AX1635","v":0},{"$f":"AY1635","v":0},{"$f":"AZ1635","v":0},{"$f":"BA1635","v":0},{"$f":"BB1635","v":0},{"$f":"BC1635","v":0},{"$f":"BD1635","v":0},{"$f":"BE1635","v":0}]
[{"$f":"ROW()","v":1606},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$177","v":9.4376000000000008E-4}]
[{"$f":"ROW()","v":1609},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z$180","v":7.6212630000000003E-2}]
[{"$f":"ROW()","v":1618},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AD393*AA$12","v":2.4605446348840716E-4},{"$f":"Inputs!AE393*AB$12","v":2.4605446348840716E-4},{"$f":"Inputs!AF393*AC$12","v":2.4605446348840716E-4},{"$f":"Inputs!AG393*AD$12","v":2.4605446348840716E-4},{"$f":"Inputs!AH393*AE$12","v":2.4605446348840716E-4},{"$f":"Inputs!AI393*AF$12","v":2.4605446348840716E-4},{"$f":"Inputs!AJ393*AG$12","v":2.4605446348840716E-4},{"$f":"Inputs!AK393*AH$12","v":2.4605446348840716E-4},{"$f":"Inputs!AL393*AI$12","v":2.4605446348840716E-4},{"$f":"Inputs!AM393*AJ$12","v":2.4605446348840716E-4},{"$f":"Inputs!AN393*AK$12","v":2.4605446348840716E-4},{"$f":"Inputs!AO393*AL$12","v":2.4605446348840716E-4},{"$f":"Inputs!AP393*AM$12","v":2.4605446348840716E-4},{"$f":"Inputs!AQ393*AN$12","v":2.4605446348840716E-4},{"$f":"Inputs!AR393*AO$12","v":2.4605446348840716E-4},{"$f":"Inputs!AS393*AP$12","v":2.4605446348840716E-4},{"$f":"Inputs!AT393*AQ$12","v":2.4605446348840716E-4},{"$f":"Inputs!AU393*AR$12","v":0},{"$f":"Inputs!AV393*AS$12","v":0},{"$f":"Inputs!AW393*AT$12","v":0},{"$f":"Inputs!AX393*AU$12","v":0},{"$f":"Inputs!AY393*AV$12","v":0},{"$f":"Inputs!AZ995*AW$12","v":0},{"$f":"Inputs!BA995*AX$12","v":0},{"$f":"Inputs!BB995*AY$12","v":0},{"$f":"Inputs!BC995*AZ$12","v":0},{"$f":"Inputs!BD995*BA$12","v":0},{"$f":"IF(BB1582>1,BB1594/BB1582,BB1594)*BB$12","v":0},0,{"$f":"IF(BD1582>1,BD1594/BD1582,BD1594)*BD$12","v":0},0,{"$f":"IF(BF1582>1,BF1594/BF1582,BF1594)*BF$12","v":0}]
[{"$f":"ROW()","v":1624},"Total",null,{"$f":"SUM(D1614:D1623)","v":0},{"$f":"SUM(E1614:E1623)","v":0},{"$f":"SUM(F1614:F1623)","v":0},{"$f":"SUM(G1614:G1623)","v":0},{"$f":"SUM(H1614:H1623)","v":0},{"$f":"SUM(I1614:I1623)","v":0},{"$f":"SUM(J1614:J1623)","v":0},{"$f":"SUM(K1614:K1623)","v":0},{"$f":"SUM(L1614:L1623)","v":0},{"$f":"SUM(M1614:M1623)","v":0},{"$f":"SUM(N1614:N1623)","v":0},{"$f":"SUM(O1614:O1623)","v":0},{"$f":"SUM(P1614:P1623)","v":0},{"$f":"SUM(Q1614:Q1623)","v":0},{"$f":"SUM(R1614:R1623)","v":0},{"$f":"SUM(S1614:S1623)","v":0},{"$f":"SUM(T1614:T1623)","v":0},{"$f":"SUM(U1614:U1623)","v":0},{"$f":"SUM(V1614:V1623)","v":0},{"$f":"SUM(W1614:W1623)","v":0},{"$f":"SUM(X1614:X1623)","v":0},{"$f":"SUM(Y1614:Y1623)","v":0},{"$f":"SUM(Z1614:Z1623)","v":0},{"$f":"SUM(AA1614:AA1623)","v":7.9731752385528137E-3},{"$f":"SUM(AB1614:AB1623)","v":7.9731752385528137E-3},{"$f":"SUM(AC1614:AC1623)","v":7.9731752385528137E-3},{"$f":"SUM(AD1614:AD1623)","v":7.9731752385528137E-3},{"$f":"SUM(AE1614:AE1623)","v":7.9731752385528137E-3},{"$f":"SUM(AF1614:AF1623)","v":7.9731752385528137E-3},{"$f":"SUM(AG1614:AG1623)","v":7.9731752385528137E-3},{"$f":"SUM(AH1614:AH1623)","v":7.9731752385528137E-3},{"$f":"SUM(AI1614:AI1623)","v":7.9731752385528137E-3},{"$f":"SUM(AJ1614:AJ1623)","v":7.9731752385528137E-3},{"$f":"SUM(AK1614:AK1623)","v":7.9731752385528137E-3},{"$f":"SUM(AL1614:AL1623)","v":7.9731752385528137E-3},{"$f":"SUM(AM1614:AM1623)","v":7.9731752385528137E-3},{"$f":"SUM(AN1614:AN1623)","v":7.9731752385528137E-3},{"$f":"SUM(AO1614:AO1623)","v":7.9731752385528137E-3},{"$f":"SUM(AP1614:AP1623)","v":7.9731752385528137E-3},{"$f":"SUM(AQ1614:AQ1623)","v":7.9731752385528137E-3},{"$f":"SUM(AR1614:AR1623)","v":1.9994132765844409E-3},{"$f":"SUM(AS1614:AS1623)","v":1.9994132765844409E-3},{"$f":"SUM(AT1614:AT1623)","v":1.9994132765844409E-3},{"$f":"SUM(AU1614:AU1623)","v":1.9994132765844409E-3},{"$f":"SUM(AV1614:AV1623)","v":1.9994132765844409E-3},{"$f":"SUM(AW1614:AW1623)","v":2.1187611621730504E-3},{"$f":"SUM(AX1614:AX1623)","v":2.1187611621730504E-3},{"$f":"SUM(AY1614:AY1623)","v":2.11876116217305E-3},{"$f":"SUM(AZ1614:AZ1623)","v":2.11876116217305E-3},{"$f":"SUM(BA1614:BA1623)","v":2.11876116217305E-3},{"$f":"SUM(BB1614:BB1623)","v":2.0786175140544978E-3},{"$f":"SUM(BC1614:BC1623)","v":2.0786175140544978E-3},{"$f":"SUM(BD1614:BD1623)","v":2.0786175140544974E-3},{"$f":"SUM(BE1614:BE1623)","v":2.0786175140544974E-3},{"$f":"SUM(BF1614:BF1623)","v":2.0786175140544974E-3}]
[{"$f":"ROW()","v":1627},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Z1591+Z1603-Z1615,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1591+BB1603-BB1615,0)","v":0},0,{"$f":"MAX(BD1591+BD1603-BD1615,0)","v":0},0,{"$f":"MAX(BF1591+BF1603-BF1615,0)","v":0}]
[{"$f":"ROW()","v":1636},"Total",null,{"$f":"SUM(D1626:D1635)","v":0},{"$f":"SUM(E1626:E1635)","v":0},{"$f":"SUM(F1626:F1635)","v":0},{"$f":"SUM(G1626:G1635)","v":0},{"$f":"SUM(H1626:H1635)","v":0},{"$f":"SUM(I1626:I1635)","v":0},{"$f":"SUM(J1626:J1635)","v":0},{"$f":"SUM(K1626:K1635)","v":0},{"$f":"SUM(L1626:L1635)","v":0},{"$f":"SUM(M1626:M1635)","v":0},{"$f":"SUM(N1626:N1635)","v":0},{"$f":"SUM(O1626:O1635)","v":0},{"$f":"SUM(P1626:P1635)","v":0},{"$f":"SUM(Q1626:Q1635)","v":0},{"$f":"SUM(R1626:R1635)","v":0},{"$f":"SUM(S1626:S1635)","v":0},{"$f":"SUM(T1626:T1635)","v":0},{"$f":"SUM(U1626:U1635)","v":0},{"$f":"SUM(V1626:V1635)","v":0},{"$f":"SUM(W1626:W1635)","v":0},{"$f":"SUM(X1626:X1635)","v":0},{"$f":"SUM(Y1626:Y1635)","v":0},{"$f":"SUM(Z1626:Z1635)","v":0.14414492000000001},{"$f":"SUM(AA1626:AA1635)","v":0.13617174476144717},{"$f":"SUM(AB1626:AB1635)","v":0.12819856952289438},{"$f":"SUM(AC1626:AC1635)","v":0.12022539428434156},{"$f":"SUM(AD1626:AD1635)","v":0.11229267689974239},{"$f":"SUM(AE1626:AE1635)","v":0.10456555612467799},{"$f":"SUM(AF1626:AF1635)","v":9.6838435349613589E-2},{"$f":"SUM(AG1626:AG1635)","v":8.9111314574549169E-2},{"$f":"SUM(AH1626:AH1635)","v":8.1384193799484764E-2},{"$f":"SUM(AI1626:AI1635)","v":7.3657073024420358E-2},{"$f":"SUM(AJ1626:AJ1635)","v":6.5929952249355939E-2},{"$f":"SUM(AK1626:AK1635)","v":5.8202831474291533E-2},{"$f":"SUM(AL1626:AL1635)","v":5.6240744821782103E-2},{"$f":"SUM(AM1626:AM1635)","v":5.5345096056930609E-2},{"$f":"SUM(AN1626:AN1635)","v":5.4449447292079116E-2},{"$f":"SUM(AO1626:AO1635)","v":5.3553798527227622E-2},{"$f":"SUM(AP1626:AP1635)","v":5.2658149762376129E-2},{"$f":"SUM(AQ1626:AQ1635)","v":5.1762500997524635E-2},{"$f":"SUM(AR1626:AR1635)","v":4.9763087720940187E-2},{"$f":"SUM(AS1626:AS1635)","v":4.7763674444355746E-2},{"$f":"SUM(AT1626:AT1635)","v":4.5764261167771304E-2},{"$f":"SUM(AU1626:AU1635)","v":4.3764847891186863E-2},{"$f":"SUM(AV1626:AV1635)","v":4.1765434614602422E-2},{"$f":"SUM(AW1626:AW1635)","v":4.1502837628388897E-2},{"$f":"SUM(AX1626:AX1635)","v":3.9384076466215848E-2},{"$f":"SUM(AY1626:AY1635)","v":3.7265315304042798E-2},{"$f":"SUM(AZ1626:AZ1635)","v":3.5146554141869742E-2},{"$f":"SUM(BA1626:BA1635)","v":3.3027792979696692E-2},{"$f":"SUM(BB1626:BB1635)","v":3.0949175465642194E-2},{"$f":"SUM(BC1626:BC1635)","v":2.8870557951587696E-2},{"$f":"SUM(BD1626:BD1635)","v":2.6791940437533197E-2},{"$f":"SUM(BE1626:BE1635)","v":2.4713322923478696E-2},{"$f":"SUM(BF1626:BF1635)","v":2.2634705409424197E-2}]
[{"$f":"ROW()","v":1643},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(AB1643-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,{"$f":"MAX(AR1643-1,0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1646},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AB1646-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,{"$f":"MAX(AR1646-1,0)","v":5},4,3,2,1,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1653},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7458820000000004E-2,3.656317123514851E-2,3.5667522470297017E-2,3.4771873705445523E-2,3.387622494059403E-2,3.2980576175742536E-2,3.2084927410891043E-2,3.1189278646039553E-2,3.0293629881188062E-2,2.9397981116336572E-2,2.8502332351485082E-2,2.7606683586633592E-2,2.6711034821782102E-2,2.5815386056930612E-2,2.4919737292079122E-2,2.4024088527227632E-2,2.3128439762376142E-2,2.2238884386900137E-2,2.1349329011424133E-2,2.0459773635948128E-2,1.9570218260472123E-2,1.9510879966424102E-2,1.8568225737189154E-2,1.7625571507954206E-2,1.6682917278719258E-2,1.574026304948431E-2,1.4797608820249362E-2,1.3872758268983777E-2,1.2947907717718192E-2,1.2023057166452607E-2,1.1098206615187022E-2]
[{"$f":"ROW()","v":1656},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1665},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$175","v":3.7458820000000004E-2}]
[{"$f":"ROW()","v":1672},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$182","v":0}]
[{"$f":"ROW()","v":1675},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE401*AB$12","v":0},{"$f":"Inputs!AF401*AC$12","v":0},{"$f":"Inputs!AG401*AD$12","v":0},{"$f":"Inputs!AH401*AE$12","v":0},{"$f":"Inputs!AI401*AF$12","v":0},{"$f":"Inputs!AJ401*AG$12","v":0},{"$f":"Inputs!AK401*AH$12","v":0},{"$f":"Inputs!AL401*AI$12","v":0},{"$f":"Inputs!AM401*AJ$12","v":0},{"$f":"Inputs!AN401*AK$12","v":0},{"$f":"Inputs!AO401*AL$12","v":0},{"$f":"Inputs!AP401*AM$12","v":0},{"$f":"Inputs!AQ401*AN$12","v":0},{"$f":"Inputs!AR401*AO$12","v":0},{"$f":"Inputs!AS401*AP$12","v":0},{"$f":"Inputs!AT401*AQ$12","v":0},{"$f":"Inputs!AU401*AR$12","v":0},{"$f":"Inputs!AV401*AS$12","v":0},{"$f":"Inputs!AW401*AT$12","v":0},{"$f":"Inputs!AX401*AU$12","v":0},{"$f":"Inputs!AY401*AV$12","v":0},{"$f":"Inputs!AZ1003*AW$12","v":0},{"$f":"Inputs!BA1003*AX$12","v":0},{"$f":"Inputs!BB1003*AY$12","v":0},{"$f":"Inputs!BC1003*AZ$12","v":0},{"$f":"Inputs!BD1003*BA$12","v":0},{"$f":"IF(BB1639>1,BB1651/BB1639,BB1651)*BB$12","v":0},0,{"$f":"IF(BD1639>1,BD1651/BD1639,BD1651)*BD$12","v":0},0,{"$f":"IF(BF1639>1,BF1651/BF1639,BF1651)*BF$12","v":0}]
[{"$f":"ROW()","v":1682},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AE408*AB$12","v":6.8314720102129155E-3},{"$f":"Inputs!AF408*AC$12","v":6.8314720102129146E-3},{"$f":"Inputs!AG408*AD$12","v":6.8314720102129146E-3},{"$f":"Inputs!AH408*AE$12","v":6.8314720102129146E-3},{"$f":"Inputs!AI408*AF$12","v":6.8314720102129146E-3},{"$f":"Inputs!AJ408*AG$12","v":6.8314720102129155E-3},{"$f":"Inputs!AK408*AH$12","v":6.8314720102129155E-3},{"$f":"Inputs!AL408*AI$12","v":6.8314720102129146E-3},{"$f":"Inputs!AM408*AJ$12","v":6.8314720102129146E-3},{"$f":"Inputs!AN408*AK$12","v":6.8314720102129155E-3},{"$f":"Inputs!AO408*AL$12","v":6.8314720102129146E-3},{"$f":"Inputs!AP408*AM$12","v":6.8314720102129146E-3},{"$f":"Inputs!AQ408*AN$12","v":6.8314720102129146E-3},{"$f":"Inputs!AR408*AO$12","v":6.8314720102129146E-3},{"$f":"Inputs!AS408*AP$12","v":6.8314720102129146E-3},{"$f":"Inputs!AT408*AQ$12","v":6.8314720102129146E-3},{"$f":"Inputs!AU408*AR$12","v":0},{"$f":"Inputs!AV408*AS$12","v":0},{"$f":"Inputs!AW408*AT$12","v":0},{"$f":"Inputs!AX408*AU$12","v":0},{"$f":"Inputs!AY408*AV$12","v":0},{"$f":"Inputs!AZ1010*AW$12","v":0},{"$f":"Inputs!BA1010*AX$12","v":0},{"$f":"Inputs!BB1010*AY$12","v":0},{"$f":"Inputs!BC1010*AZ$12","v":0},{"$f":"Inputs!BD1010*BA$12","v":0},{"$f":"IF(BB1646>1,BB1658/BB1646,BB1658)*BB$12","v":0},0,{"$f":"IF(BD1646>1,BD1658/BD1646,BD1658)*BD$12","v":0},0,{"$f":"IF(BF1646>1,BF1658/BF1646,BF1658)*BF$12","v":0}]
[{"$f":"ROW()","v":1691},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA1655+AA1667-AA1679,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1655+BB1667-BB1679,0)","v":0},0,{"$f":"MAX(BD1655+BD1667-BD1679,0)","v":0},0,{"$f":"MAX(BF1655+BF1667-BF1679,0)","v":0}]
[{"$f":"ROW()","v":1694},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AA1658+AA1670-AA1682,0)","v":8.8034650000000006E-2},8.1203177989787087E-2,7.4371705979574168E-2,6.7540233969361249E-2,6.0708761959148337E-2,5.3877289948935425E-2,4.7045817938722506E-2,4.0214345928509587E-2,3.3382873918296675E-2,2.655140190808376E-2,1.9719929897870844E-2,1.2888457887657929E-2,6.0569858774450142E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1658+BB1670-BB1682,0)","v":0},0,{"$f":"MAX(BD1658+BD1670-BD1682,0)","v":0},0,{"$f":"MAX(BF1658+BF1670-BF1682,0)","v":0}]
[{"$f":"ROW()","v":1701},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AC1701-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,46.25,{"$f":"MAX(AR1701-1,0)","v":45.25},44.25,43.25,42.25,41.25,40.25,39.25,38.25,37.25,36.25,35.25,34.25,33.25,32.25]
[{"$f":"ROW()","v":1703},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AC1703-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,26.5,26.25,{"$f":"MAX(AR1703-1,0)","v":25.25},24.25,23.25,22.25,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25]
[{"$f":"ROW()","v":1712},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1748","v":0},{"$f":"AC1748","v":0},{"$f":"AD1748","v":0},{"$f":"AE1748","v":0},{"$f":"AF1748","v":0},{"$f":"AG1748","v":0},{"$f":"AH1748","v":0},{"$f":"AI1748","v":0},{"$f":"AJ1748","v":0},{"$f":"AK1748","v":0},{"$f":"AL1748","v":0},{"$f":"AM1748","v":0},{"$f":"AN1748","v":0},{"$f":"AO1748","v":0},{"$f":"AP1748","v":0},{"$f":"AQ1748","v":0},{"$f":"AR1748","v":0},{"$f":"AS1748","v":0},{"$f":"AT1748","v":0},{"$f":"AU1748","v":0},{"$f":"AV1748*AW$15","v":0},{"$f":"AW1748","v":0},{"$f":"AX1748","v":0},{"$f":"AY1748","v":0},{"$f":"AZ1748","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1719},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15023144999999999,0.14604769940224654,0.1418639488044931,0.13768019820673966,0.13349644760898621,0.12931269701123277,0.12512894641347933,0.12094519581572588,0.11676144521797244,0.11257769462021899,0.10839394402246555,0.10421019342471211,0.10002644282695866,9.5842692229205217E-2,9.1658941631451774E-2,8.747519103369833E-2,7.3479160468306617E-2,5.9483129902914905E-2,4.5487099337523193E-2,3.1491068772131481E-2,1.8272563054165629E-2,3.441089074360474E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1722},"Total",null,{"$f":"SUM(D1712:D1721)","v":0},{"$f":"SUM(E1712:E1721)","v":0},{"$f":"SUM(F1712:F1721)","v":0},{"$f":"SUM(G1712:G1721)","v":0},{"$f":"SUM(H1712:H1721)","v":0},{"$f":"SUM(I1712:I1721)","v":0},{"$f":"SUM(J1712:J1721)","v":0},{"$f":"SUM(K1712:K1721)","v":0},{"$f":"SUM(L1712:L1721)","v":0},{"$f":"SUM(M1712:M1721)","v":0},{"$f":"SUM(N1712:N1721)","v":0},{"$f":"SUM(O1712:O1721)","v":0},{"$f":"SUM(P1712:P1721)","v":0},{"$f":"SUM(Q1712:Q1721)","v":0},{"$f":"SUM(R1712:R1721)","v":0},{"$f":"SUM(S1712:S1721)","v":0},{"$f":"SUM(T1712:T1721)","v":0},{"$f":"SUM(U1712:U1721)","v":0},{"$f":"SUM(V1712:V1721)","v":0},{"$f":"SUM(W1712:W1721)","v":0},{"$f":"SUM(X1712:X1721)","v":0},{"$f":"SUM(Y1712:Y1721)","v":0},{"$f":"SUM(Z1712:Z1721)","v":0},{"$f":"SUM(AA1712:AA1721)","v":0},{"$f":"SUM(AB1712:AB1721)","v":0},{"$f":"SUM(AC1712:AC1721)","v":0.64034647173913006},{"$f":"SUM(AD1712:AD1721)","v":0.62451563800729448},{"$f":"SUM(AE1712:AE1721)","v":0.60868480427545879},{"$f":"SUM(AF1712:AF1721)","v":0.59285397054362321},{"$f":"SUM(AG1712:AG1721)","v":0.57702313681178752},{"$f":"SUM(AH1712:AH1721)","v":0.56119230307995194},{"$f":"SUM(AI1712:AI1721)","v":0.55118150815260947},{"$f":"SUM(AJ1712:AJ1721)","v":0.54283109088818926},{"$f":"SUM(AK1712:AK1721)","v":0.53448067362376916},{"$f":"SUM(AL1712:AL1721)","v":0.52613025635934907},{"$f":"SUM(AM1712:AM1721)","v":0.51777983909492897},{"$f":"SUM(AN1712:AN1721)","v":0.50942942183050888},{"$f":"SUM(AO1712:AO1721)","v":0.50107900456608878},{"$f":"SUM(AP1712:AP1721)","v":0.49560564396833529},{"$f":"SUM(AQ1712:AQ1721)","v":0.49142189337058184},{"$f":"SUM(AR1712:AR1721)","v":0.4872381427728284},{"$f":"SUM(AS1712:AS1721)","v":0.47272091487410334},{"$f":"SUM(AT1712:AT1721)","v":0.45820368697537828},{"$f":"SUM(AU1712:AU1721)","v":0.44368645907665327},{"$f":"SUM(AV1712:AV1721)","v":0.42916923117792821},{"$f":"SUM(AW1712:AW1721)","v":0.43308021313931588},{"$f":"SUM(AX1712:AX1721)","v":0.41769643079953961},{"$f":"SUM(AY1712:AY1721)","v":0.41370303336520803},{"$f":"SUM(AZ1712:AZ1721)","v":0.41315072500523692},{"$f":"SUM(BA1712:BA1721)","v":0.41259841664526581},{"$f":"SUM(BB1712:BB1721)","v":0.4120461082852947},{"$f":"SUM(BC1712:BC1721)","v":0.41150419302718599},{"$f":"SUM(BD1712:BD1721)","v":0.41096227776907729},{"$f":"SUM(BE1712:BE1721)","v":0.41042036251096858},{"$f":"SUM(BF1712:BF1721)","v":0.40987844725285988}]
[{"$f":"ROW()","v":1729},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$178","v":0}]
[{"$f":"ROW()","v":1738},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AF415*AC$12","v":7.4804164674155162E-3},{"$f":"Inputs!AG415*AD$12","v":7.4804164674155153E-3},{"$f":"Inputs!AH415*AE$12","v":7.4804164674155162E-3},{"$f":"Inputs!AI415*AF$12","v":7.4804164674155162E-3},{"$f":"Inputs!AJ415*AG$12","v":7.4804164674155162E-3},{"$f":"Inputs!AK415*AH$12","v":7.4804164674155162E-3},{"$f":"Inputs!AL415*AI$12","v":7.4804164674155153E-3},{"$f":"Inputs!AM415*AJ$12","v":7.4804164674155162E-3},{"$f":"Inputs!AN415*AK$12","v":7.480416467415517E-3},{"$f":"Inputs!AO415*AL$12","v":7.4804164674155162E-3},{"$f":"Inputs!AP415*AM$12","v":7.4804164674155162E-3},{"$f":"Inputs!AQ415*AN$12","v":7.480416467415517E-3},{"$f":"Inputs!AR415*AO$12","v":7.4804164674155162E-3},{"$f":"Inputs!AS415*AP$12","v":7.4804164674155162E-3},{"$f":"Inputs!AT415*AQ$12","v":7.4804164674155153E-3},{"$f":"Inputs!AU415*AR$12","v":0},{"$f":"Inputs!AV415*AS$12","v":0},{"$f":"Inputs!AW415*AT$12","v":0},{"$f":"Inputs!AX415*AU$12","v":0},{"$f":"Inputs!AY415*AV$12","v":0},{"$f":"Inputs!AZ1017*AW$12","v":0},{"$f":"Inputs!BA1017*AX$12","v":0},{"$f":"Inputs!BB1017*AY$12","v":0},{"$f":"Inputs!BC1017*AZ$12","v":0},{"$f":"Inputs!BD1017*BA$12","v":0},{"$f":"IF(BB1702>1,BB1714/BB1702,BB1714)*BB$12","v":0},0,{"$f":"IF(BD1702>1,BD1714/BD1702,BD1714)*BD$12","v":0},0,{"$f":"IF(BF1702>1,BF1714/BF1702,BF1714)*BF$12","v":0}]
[{"$f":"ROW()","v":1741},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AF418*AC$12","v":0},{"$f":"Inputs!AG418*AD$12","v":0},{"$f":"Inputs!AH418*AE$12","v":0},{"$f":"Inputs!AI418*AF$12","v":0},{"$f":"Inputs!AJ418*AG$12","v":0},{"$f":"Inputs!AK418*AH$12","v":0},{"$f":"Inputs!AL418*AI$12","v":0},{"$f":"Inputs!AM418*AJ$12","v":0},{"$f":"Inputs!AN418*AK$12","v":0},{"$f":"Inputs!AO418*AL$12","v":0},{"$f":"Inputs!AP418*AM$12","v":0},{"$f":"Inputs!AQ418*AN$12","v":0},{"$f":"Inputs!AR418*AO$12","v":0},{"$f":"Inputs!AS418*AP$12","v":0},{"$f":"Inputs!AT418*AQ$12","v":0},{"$f":"Inputs!AU418*AR$12","v":0},{"$f":"Inputs!AV418*AS$12","v":0},{"$f":"Inputs!AW418*AT$12","v":0},{"$f":"Inputs!AX418*AU$12","v":0},{"$f":"Inputs!AY418*AV$12","v":0},{"$f":"Inputs!AZ1020*AW$12","v":0},{"$f":"Inputs!BA1020*AX$12","v":0},{"$f":"Inputs!BB1020*AY$12","v":0},{"$f":"Inputs!BC1020*AZ$12","v":0},{"$f":"Inputs!BD1020*BA$12","v":0},{"$f":"IF(BB1705>1,BB1717/BB1705,BB1717)*BB$12","v":0},0,{"$f":"IF(BD1705>1,BD1717/BD1705,BD1717)*BD$12","v":0},0,{"$f":"IF(BF1705>1,BF1717/BF1705,BF1717)*BF$12","v":0}]
[{"$f":"ROW()","v":1748},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AB1712+AB1724-AB1736,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1712+BB1724-BB1736,0)","v":0},0,{"$f":"MAX(BD1712+BD1724-BD1736,0)","v":0},0,{"$f":"MAX(BF1712+BF1724-BF1736,0)","v":0}]
[{"$f":"ROW()","v":1751},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AB1715+AB1727-AB1739,0)","v":1.368143E-2},1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.368143E-2,1.3160232666666665E-2,1.2639035333333331E-2,1.2117837999999997E-2,1.1596640666666663E-2,1.1075443333333329E-2,1.101535638415092E-2,1.0463048024179803E-2,9.9107396642086863E-3,9.3584313042375696E-3,8.8061229442664528E-3,{"$f":"MAX(BB1715+BB1727-BB1739,0)","v":8.2642076861577478E-3},7.7222924280490428E-3,{"$f":"MAX(BD1715+BD1727-BD1739,0)","v":7.1803771699403378E-3},6.6384619118316328E-3,{"$f":"MAX(BF1715+BF1727-BF1739,0)","v":6.0965466537229278E-3}]
[{"$f":"ROW()","v":1760},"Life (years)"]
[{"$f":"ROW()","v":1767},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AD1767-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,47.25,47,46.75,46.5,{"$f":"MAX(AR1767-1,0)","v":45.5},44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5,32.5]
[{"$f":"ROW()","v":1770},"Non-depreciable assets"]
[{"$f":"ROW()","v":1777},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20082489000000001,0.19665822333333333,0.19249155666666665,0.18832488999999997,0.18415822333333329,0.17999155666666661,0.17582488999999993,0.17165822333333325,0.16749155666666657,0.16332488999999989,0.15915822333333321,0.15499155666666653,0.15082488999999985,0.14665822333333317,0.14249155666666649,0.12056977871794854,9.8648000769230582E-2,7.6726222820512627E-2,5.4804444871794672E-2,3.4344057877482938E-2,1.1113737129153485E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1784},"Capex"]
[{"$f":"ROW()","v":1788},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$176","v":0.12254546000000001}]
[{"$f":"ROW()","v":1795},"Total",null,{"$f":"SUM(D1785:D1794)","v":0},{"$f":"SUM(E1785:E1794)","v":0},{"$f":"SUM(F1785:F1794)","v":0},{"$f":"SUM(G1785:G1794)","v":0},{"$f":"SUM(H1785:H1794)","v":0},{"$f":"SUM(I1785:I1794)","v":0},{"$f":"SUM(J1785:J1794)","v":0},{"$f":"SUM(K1785:K1794)","v":0},{"$f":"SUM(L1785:L1794)","v":0},{"$f":"SUM(M1785:M1794)","v":0},{"$f":"SUM(N1785:N1794)","v":0},{"$f":"SUM(O1785:O1794)","v":0},{"$f":"SUM(P1785:P1794)","v":0},{"$f":"SUM(Q1785:Q1794)","v":0},{"$f":"SUM(R1785:R1794)","v":0},{"$f":"SUM(S1785:S1794)","v":0},{"$f":"SUM(T1785:T1794)","v":0},{"$f":"SUM(U1785:U1794)","v":0},{"$f":"SUM(V1785:V1794)","v":0},{"$f":"SUM(W1785:W1794)","v":0},{"$f":"SUM(X1785:X1794)","v":0},{"$f":"SUM(Y1785:Y1794)","v":0},{"$f":"SUM(Z1785:Z1794)","v":0},{"$f":"SUM(AA1785:AA1794)","v":0},{"$f":"SUM(AB1785:AB1794)","v":0},{"$f":"SUM(AC1785:AC1794)","v":0.75006958494505527},{"$f":"SUM(AD1785:AD1794)","v":0},{"$f":"SUM(AE1785:AE1794)","v":0},{"$f":"SUM(AF1785:AF1794)","v":0},{"$f":"SUM(AG1785:AG1794)","v":0},{"$f":"SUM(AH1785:AH1794)","v":0},{"$f":"SUM(AI1785:AI1794)","v":0},{"$f":"SUM(AJ1785:AJ1794)","v":0},{"$f":"SUM(AK1785:AK1794)","v":0},{"$f":"SUM(AL1785:AL1794)","v":0},{"$f":"SUM(AM1785:AM1794)","v":0},{"$f":"SUM(AN1785:AN1794)","v":0},{"$f":"SUM(AO1785:AO1794)","v":0},{"$f":"SUM(AP1785:AP1794)","v":0},{"$f":"SUM(AQ1785:AQ1794)","v":0},{"$f":"SUM(AR1785:AR1794)","v":0},{"$f":"SUM(AS1785:AS1794)","v":0},{"$f":"SUM(AT1785:AT1794)","v":0},{"$f":"SUM(AU1785:AU1794)","v":0},{"$f":"SUM(AV1785:AV1794)","v":0},{"$f":"SUM(AW1785:AW1794)","v":0},{"$f":"SUM(AX1785:AX1794)","v":0},{"$f":"SUM(AY1785:AY1794)","v":0},{"$f":"SUM(AZ1785:AZ1794)","v":0},{"$f":"SUM(BA1785:BA1794)","v":0},{"$f":"SUM(BB1785:BB1794)","v":0},{"$f":"SUM(BC1785:BC1794)","v":0},{"$f":"SUM(BD1785:BD1794)","v":0},{"$f":"SUM(BE1785:BE1794)","v":0},{"$f":"SUM(BF1785:BF1794)","v":0}]
[{"$f":"ROW()","v":1798},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AG426*AD$12","v":0},{"$f":"Inputs!AH426*AE$12","v":0},{"$f":"Inputs!AI426*AF$12","v":0},{"$f":"Inputs!AJ426*AG$12","v":0},{"$f":"Inputs!AK426*AH$12","v":0},{"$f":"Inputs!AL426*AI$12","v":0},{"$f":"Inputs!AM426*AJ$12","v":0},{"$f":"Inputs!AN426*AK$12","v":0},{"$f":"Inputs!AO426*AL$12","v":0},{"$f":"Inputs!AP426*AM$12","v":0},{"$f":"Inputs!AQ426*AN$12","v":0},{"$f":"Inputs!AR426*AO$12","v":0},{"$f":"Inputs!AS426*AP$12","v":0},{"$f":"Inputs!AT426*AQ$12","v":0},{"$f":"Inputs!AU426*AR$12","v":0},{"$f":"Inputs!AV426*AS$12","v":0},{"$f":"Inputs!AW426*AT$12","v":0},{"$f":"Inputs!AX426*AU$12","v":0},{"$f":"Inputs!AY426*AV$12","v":0},{"$f":"Inputs!AZ1028*AW$12","v":0},{"$f":"Inputs!BA1028*AX$12","v":0},{"$f":"Inputs!BB1028*AY$12","v":0},{"$f":"Inputs!BC1028*AZ$12","v":0},{"$f":"Inputs!BD1028*BA$12","v":0},{"$f":"IF(BB1762>1,BB1774/BB1762,BB1774)*BB$12","v":0},0,{"$f":"IF(BD1762>1,BD1774/BD1762,BD1774)*BD$12","v":0},0,{"$f":"IF(BF1762>1,BF1774/BF1762,BF1774)*BF$12","v":0}]
[{"$f":"ROW()","v":1805},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AG433*AD$12","v":0},{"$f":"Inputs!AH433*AE$12","v":0},{"$f":"Inputs!AI433*AF$12","v":0},{"$f":"Inputs!AJ433*AG$12","v":0},{"$f":"Inputs!AK433*AH$12","v":0},{"$f":"Inputs!AL433*AI$12","v":0},{"$f":"Inputs!AM433*AJ$12","v":0},{"$f":"Inputs!AN433*AK$12","v":0},{"$f":"Inputs!AO433*AL$12","v":0},{"$f":"Inputs!AP433*AM$12","v":0},{"$f":"Inputs!AQ433*AN$12","v":0},{"$f":"Inputs!AR433*AO$12","v":0},{"$f":"Inputs!AS433*AP$12","v":0},{"$f":"Inputs!AT433*AQ$12","v":0},{"$f":"Inputs!AU433*AR$12","v":0},{"$f":"Inputs!AV433*AS$12","v":0},{"$f":"Inputs!AW433*AT$12","v":0},{"$f":"Inputs!AX433*AU$12","v":0},{"$f":"Inputs!AY433*AV$12","v":0},{"$f":"Inputs!AZ1035*AW$12","v":0},{"$f":"Inputs!BA1035*AX$12","v":0},{"$f":"Inputs!BB1035*AY$12","v":0},{"$f":"Inputs!BC1035*AZ$12","v":0},{"$f":"Inputs!BD1035*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1814},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AC1778+AC1790-AC1802,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1778+BB1790-BB1802,0)","v":0},0,{"$f":"MAX(BD1778+BD1790-BD1802,0)","v":0},0,{"$f":"MAX(BF1778+BF1790-BF1802,0)","v":0}]
[{"$f":"ROW()","v":1817},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1824},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AE1824-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,27,26.75,{"$f":"MAX(AR1824-1,0)","v":25.75},24.75,23.75,22.75,21.75,20.75,19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75]
[{"$f":"ROW()","v":1833},"Opening Asset Values"]
[{"$f":"ROW()","v":1836},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33582450000000003,0.32834408353258449,0.32086366706516894,0.3133832505977534,0.30590283413033786,0.29842241766292232,0.29094200119550678,0.28346158472809124,0.2759811682606757,0.26850075179326016,0.26102033532584462,0.25353991885842908,0.24605950239101357,0.23857908592359806,0.22966024159000559,0.22074139725641312,0.21182255292282065,0.20290370858922818,0.20260605445830615,0.19315483133860972,0.18370360821891329,0.17425238509921687,0.16480116197952044,0.15534993885982401,0.14607531564431214,0.13680069242880027,0.12752606921328838,0.1182514459977765]
[{"$f":"ROW()","v":1843},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1879","v":0},{"$f":"AE1879","v":0},{"$f":"AF1879","v":0},{"$f":"AG1879","v":0},{"$f":"AH1879","v":0},{"$f":"AI1879","v":0},{"$f":"AJ1879","v":0},{"$f":"AK1879","v":0},{"$f":"AL1879","v":0},{"$f":"AM1879","v":0},{"$f":"AN1879","v":0},{"$f":"AO1879","v":0},{"$f":"AP1879","v":0},{"$f":"AQ1879","v":0},{"$f":"AR1879","v":0},{"$f":"AS1879","v":0},{"$f":"AT1879","v":0},{"$f":"AU1879","v":0},{"$f":"AV1879*AW$15","v":0},{"$f":"AW1879","v":0},{"$f":"AX1879","v":0},{"$f":"AY1879","v":0},{"$f":"AZ1879","v":0},{"$f":"BA1879","v":0},{"$f":"BB1879","v":0},{"$f":"BC1879","v":0},{"$f":"BD1879","v":0},{"$f":"BE1879","v":0}]
[{"$f":"ROW()","v":1846},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$173","v":0}]
[{"$f":"ROW()","v":1853},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$180","v":5.6156489999999996E-2}]
[{"$f":"ROW()","v":1861},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AH440*AE$12","v":0},{"$f":"Inputs!AI440*AF$12","v":0},{"$f":"Inputs!AJ440*AG$12","v":0},{"$f":"Inputs!AK440*AH$12","v":0},{"$f":"Inputs!AL440*AI$12","v":0},{"$f":"Inputs!AM440*AJ$12","v":0},{"$f":"Inputs!AN440*AK$12","v":0},{"$f":"Inputs!AO440*AL$12","v":0},{"$f":"Inputs!AP440*AM$12","v":0},{"$f":"Inputs!AQ440*AN$12","v":0},{"$f":"Inputs!AR440*AO$12","v":0},{"$f":"Inputs!AS440*AP$12","v":0},{"$f":"Inputs!AT440*AQ$12","v":0},{"$f":"Inputs!AU440*AR$12","v":4.4262310280373833E-3},{"$f":"Inputs!AV440*AS$12","v":4.4262310280373833E-3},{"$f":"Inputs!AW440*AT$12","v":4.4262310280373833E-3},{"$f":"Inputs!AX440*AU$12","v":4.4262310280373833E-3},{"$f":"Inputs!AY440*AV$12","v":4.4262310280373833E-3},{"$f":"Inputs!AZ1042*AW$12","v":4.6904391937575701E-3},{"$f":"Inputs!BA1042*AX$12","v":4.6904391937575701E-3},{"$f":"Inputs!BB1042*AY$12","v":4.6904391937575701E-3},{"$f":"Inputs!BC1042*AZ$12","v":4.690439193757571E-3},{"$f":"Inputs!BD1042*BA$12","v":4.690439193757571E-3},{"$f":"IF(BB1825>1,BB1837/BB1825,BB1837)*BB$12","v":4.6027964514679717E-3},4.6027964514679725E-3,{"$f":"IF(BD1825>1,BD1837/BD1825,BD1837)*BD$12","v":4.6027964514679725E-3},4.6027964514679734E-3,{"$f":"IF(BF1825>1,BF1837/BF1825,BF1837)*BF$12","v":4.6027964514679734E-3}]
[{"$f":"ROW()","v":1864},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AH443*AE$12","v":0},{"$f":"Inputs!AI443*AF$12","v":0},{"$f":"Inputs!AJ443*AG$12","v":0},{"$f":"Inputs!AK443*AH$12","v":0},{"$f":"Inputs!AL443*AI$12","v":0},{"$f":"Inputs!AM443*AJ$12","v":0},{"$f":"Inputs!AN443*AK$12","v":0},{"$f":"Inputs!AO443*AL$12","v":0},{"$f":"Inputs!AP443*AM$12","v":0},{"$f":"Inputs!AQ443*AN$12","v":0},{"$f":"Inputs!AR443*AO$12","v":0},{"$f":"Inputs!AS443*AP$12","v":0},{"$f":"Inputs!AT443*AQ$12","v":0},{"$f":"Inputs!AU443*AR$12","v":0},{"$f":"Inputs!AV443*AS$12","v":0},{"$f":"Inputs!AW443*AT$12","v":0},{"$f":"Inputs!AX443*AU$12","v":0},{"$f":"Inputs!AY443*AV$12","v":0},{"$f":"Inputs!AZ1045*AW$12","v":0},{"$f":"Inputs!BA1045*AX$12","v":0},{"$f":"Inputs!BB1045*AY$12","v":0},{"$f":"Inputs!BC1045*AZ$12","v":0},{"$f":"Inputs!BD1045*BA$12","v":0},{"$f":"IF(BB1828>1,BB1840/BB1828,BB1840)*BB$12","v":0},0,{"$f":"IF(BD1828>1,BD1840/BD1828,BD1840)*BD$12","v":0},0,{"$f":"IF(BF1828>1,BF1840/BF1828,BF1840)*BF$12","v":0}]
[{"$f":"ROW()","v":1871},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AD1835+AD1847-AD1859,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB1835+BB1847-BB1859,0)","v":0},0,{"$f":"MAX(BD1835+BD1847-BD1859,0)","v":0},0,{"$f":"MAX(BF1835+BF1847-BF1859,0)","v":0}]
[{"$f":"ROW()","v":1880},"Total",null,{"$f":"SUM(D1870:D1879)","v":0},{"$f":"SUM(E1870:E1879)","v":0},{"$f":"SUM(F1870:F1879)","v":0},{"$f":"SUM(G1870:G1879)","v":0},{"$f":"SUM(H1870:H1879)","v":0},{"$f":"SUM(I1870:I1879)","v":0},{"$f":"SUM(J1870:J1879)","v":0},{"$f":"SUM(K1870:K1879)","v":0},{"$f":"SUM(L1870:L1879)","v":0},{"$f":"SUM(M1870:M1879)","v":0},{"$f":"SUM(N1870:N1879)","v":0},{"$f":"SUM(O1870:O1879)","v":0},{"$f":"SUM(P1870:P1879)","v":0},{"$f":"SUM(Q1870:Q1879)","v":0},{"$f":"SUM(R1870:R1879)","v":0},{"$f":"SUM(S1870:S1879)","v":0},{"$f":"SUM(T1870:T1879)","v":0},{"$f":"SUM(U1870:U1879)","v":0},{"$f":"SUM(V1870:V1879)","v":0},{"$f":"SUM(W1870:W1879)","v":0},{"$f":"SUM(X1870:X1879)","v":0},{"$f":"SUM(Y1870:Y1879)","v":0},{"$f":"SUM(Z1870:Z1879)","v":0},{"$f":"SUM(AA1870:AA1879)","v":0},{"$f":"SUM(AB1870:AB1879)","v":0},{"$f":"SUM(AC1870:AC1879)","v":0},{"$f":"SUM(AD1870:AD1879)","v":0.69419741000000001},{"$f":"SUM(AE1870:AE1879)","v":0.67836657626816432},{"$f":"SUM(AF1870:AF1879)","v":0.66253574253632863},{"$f":"SUM(AG1870:AG1879)","v":0.64670490880449305},{"$f":"SUM(AH1870:AH1879)","v":0.63087407507265736},{"$f":"SUM(AI1870:AI1879)","v":0.61504324134082167},{"$f":"SUM(AJ1870:AJ1879)","v":0.59921240760898609},{"$f":"SUM(AK1870:AK1879)","v":0.58338157387715039},{"$f":"SUM(AL1870:AL1879)","v":0.56755074014531459},{"$f":"SUM(AM1870:AM1879)","v":0.5517199064134789},{"$f":"SUM(AN1870:AN1879)","v":0.53588907268164321},{"$f":"SUM(AO1870:AO1879)","v":0.52005823894980763},{"$f":"SUM(AP1870:AP1879)","v":0.50422740521797194},{"$f":"SUM(AQ1870:AQ1879)","v":0.48839657148613635},{"$f":"SUM(AR1870:AR1879)","v":0.45610258245566709},{"$f":"SUM(AS1870:AS1879)","v":0.42380859342519783},{"$f":"SUM(AT1870:AT1879)","v":0.39151460439472857},{"$f":"SUM(AU1870:AU1879)","v":0.35922061536425925},{"$f":"SUM(AV1870:AV1879)","v":0.32692662633378999},{"$f":"SUM(AW1870:AW1879)","v":0.30723442885579061},{"$f":"SUM(AX1870:AX1879)","v":0.27833368022260507},{"$f":"SUM(AY1870:AY1879)","v":0.26344797922869617},{"$f":"SUM(AZ1870:AZ1879)","v":0.24856227823478733},{"$f":"SUM(BA1870:BA1879)","v":0.23367657724087848},{"$f":"SUM(BB1870:BB1879)","v":0.21909641596306095},{"$f":"SUM(BC1870:BC1879)","v":0.20469194008795288},{"$f":"SUM(BD1870:BD1879)","v":0.19081452042097302},{"$f":"SUM(BE1870:BE1879)","v":0.17693710075399316},{"$f":"SUM(BF1870:BF1879)","v":0.1630596810870133}]
[{"$f":"ROW()","v":1883},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AF1883-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,67,{"$f":"MAX(AR1883-1,0)","v":66},{"$f":"MAX(AS1883-1,0)","v":65},64,63,62,61,60,59,58,57,56,55,54,53]
[{"$f":"ROW()","v":1890},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AF1890-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,{"$f":"MAX(AR1890-1,0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1893}]
[{"$f":"ROW()","v":1900},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1909},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$175","v":0.20489235000000003}]
[{"$f":"ROW()","v":1912},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$178","v":0}]
[{"$f":"ROW()","v":1919},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI449*AF$12","v":0},{"$f":"Inputs!AJ449*AG$12","v":0},{"$f":"Inputs!AK449*AH$12","v":0},{"$f":"Inputs!AL449*AI$12","v":0},{"$f":"Inputs!AM449*AJ$12","v":0},{"$f":"Inputs!AN449*AK$12","v":0},{"$f":"Inputs!AO449*AL$12","v":0},{"$f":"Inputs!AP449*AM$12","v":0},{"$f":"Inputs!AQ449*AN$12","v":0},{"$f":"Inputs!AR449*AO$12","v":0},{"$f":"Inputs!AS449*AP$12","v":0},{"$f":"Inputs!AT449*AQ$12","v":0},{"$f":"Inputs!AU449*AR$12","v":0},{"$f":"Inputs!AV449*AS$12","v":0},{"$f":"Inputs!AW449*AT$12","v":0},{"$f":"Inputs!AX449*AU$12","v":0},{"$f":"Inputs!AY449*AV$12","v":0},{"$f":"Inputs!AZ1051*AW$12","v":0},{"$f":"Inputs!BA1051*AX$12","v":0},{"$f":"Inputs!BB1051*AY$12","v":0},{"$f":"Inputs!BC1051*AZ$12","v":0},{"$f":"Inputs!BD1051*BA$12","v":0},{"$f":"IF(BB1883>1,BB1895/BB1883,BB1895)*BB$12","v":0},0,{"$f":"IF(BD1883>1,BD1895/BD1883,BD1895)*BD$12","v":0},0,{"$f":"IF(BF1883>1,BF1895/BF1883,BF1895)*BF$12","v":0}]
[{"$f":"ROW()","v":1928},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AI458*AF$12","v":0},{"$f":"Inputs!AJ458*AG$12","v":0},{"$f":"Inputs!AK458*AH$12","v":0},{"$f":"Inputs!AL458*AI$12","v":0},{"$f":"Inputs!AM458*AJ$12","v":0},{"$f":"Inputs!AN458*AK$12","v":0},{"$f":"Inputs!AO458*AL$12","v":0},{"$f":"Inputs!AP458*AM$12","v":0},{"$f":"Inputs!AQ458*AN$12","v":0},{"$f":"Inputs!AR458*AO$12","v":0},{"$f":"Inputs!AS458*AP$12","v":0},{"$f":"Inputs!AT458*AQ$12","v":0},{"$f":"Inputs!AU458*AR$12","v":0},{"$f":"Inputs!AV458*AS$12","v":0},{"$f":"Inputs!AW458*AT$12","v":0},{"$f":"Inputs!AX458*AU$12","v":0},{"$f":"Inputs!AY458*AV$12","v":0},{"$f":"Inputs!AZ1060*AW$12","v":0},{"$f":"Inputs!BA1060*AX$12","v":0},{"$f":"Inputs!BB1060*AY$12","v":0},{"$f":"Inputs!BC1060*AZ$12","v":0},{"$f":"Inputs!BD1060*BA$12","v":0}]
[{"$f":"ROW()","v":1929},"Total",null,{"$f":"SUM(D1919:D1928)","v":0},{"$f":"SUM(E1919:E1928)","v":0},{"$f":"SUM(F1919:F1928)","v":0},{"$f":"SUM(G1919:G1928)","v":0},{"$f":"SUM(H1919:H1928)","v":0},{"$f":"SUM(I1919:I1928)","v":0},{"$f":"SUM(J1919:J1928)","v":0},{"$f":"SUM(K1919:K1928)","v":0},{"$f":"SUM(L1919:L1928)","v":0},{"$f":"SUM(M1919:M1928)","v":0},{"$f":"SUM(N1919:N1928)","v":0},{"$f":"SUM(O1919:O1928)","v":0},{"$f":"SUM(P1919:P1928)","v":0},{"$f":"SUM(Q1919:Q1928)","v":0},{"$f":"SUM(R1919:R1928)","v":0},{"$f":"SUM(S1919:S1928)","v":0},{"$f":"SUM(T1919:T1928)","v":0},{"$f":"SUM(U1919:U1928)","v":0},{"$f":"SUM(V1919:V1928)","v":0},{"$f":"SUM(W1919:W1928)","v":0},{"$f":"SUM(X1919:X1928)","v":0},{"$f":"SUM(Y1919:Y1928)","v":0},{"$f":"SUM(Z1919:Z1928)","v":0},{"$f":"SUM(AA1919:AA1928)","v":0},{"$f":"SUM(AB1919:AB1928)","v":0},{"$f":"SUM(AC1919:AC1928)","v":0},{"$f":"SUM(AD1919:AD1928)","v":0},{"$f":"SUM(AE1919:AE1928)","v":0},{"$f":"SUM(AF1919:AF1928)","v":1.5830833731835633E-2},{"$f":"SUM(AG1919:AG1928)","v":1.5830833731835633E-2},{"$f":"SUM(AH1919:AH1928)","v":1.5830833731835633E-2},{"$f":"SUM(AI1919:AI1928)","v":1.5830833731835633E-2},{"$f":"SUM(AJ1919:AJ1928)","v":1.5830833731835633E-2},{"$f":"SUM(AK1919:AK1928)","v":1.5830833731835636E-2},{"$f":"SUM(AL1919:AL1928)","v":1.5830833731835633E-2},{"$f":"SUM(AM1919:AM1928)","v":1.5830833731835633E-2},{"$f":"SUM(AN1919:AN1928)","v":1.5830833731835636E-2},{"$f":"SUM(AO1919:AO1928)","v":1.5830833731835633E-2},{"$f":"SUM(AP1919:AP1928)","v":1.5830833731835633E-2},{"$f":"SUM(AQ1919:AQ1928)","v":1.5830833731835633E-2},{"$f":"SUM(AR1919:AR1928)","v":9.1982368416136436E-3},{"$f":"SUM(AS1919:AS1928)","v":9.1982368416136436E-3},{"$f":"SUM(AT1919:AT1928)","v":9.1982368416136436E-3},{"$f":"SUM(AU1919:AU1928)","v":9.1982368416136436E-3},{"$f":"SUM(AV1919:AV1928)","v":9.1982368416136436E-3},{"$f":"SUM(AW1919:AW1928)","v":9.7472929727528586E-3},{"$f":"SUM(AX1919:AX1928)","v":9.7472929727528603E-3},{"$f":"SUM(AY1919:AY1928)","v":9.4543635500160851E-3},{"$f":"SUM(AZ1919:AZ1928)","v":9.4543635500160851E-3},{"$f":"SUM(BA1919:BA1928)","v":9.4543635500160834E-3},{"$f":"SUM(BB1919:BB1928)","v":9.2783021886992442E-3},{"$f":"SUM(BC1919:BC1928)","v":9.2783021886992442E-3},{"$f":"SUM(BD1919:BD1928)","v":9.2783021886992459E-3},{"$f":"SUM(BE1919:BE1928)","v":9.2783021886992442E-3},{"$f":"SUM(BF1919:BF1928)","v":9.2783021886992424E-3}]
[{"$f":"ROW()","v":1938},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AE1902+AE1914-AE1926,0)","v":5.2140009999999994E-2},4.7956259402246543E-2,4.3772508804493092E-2,3.9588758206739641E-2,3.540500760898619E-2,3.1221257011232739E-2,2.7037506413479288E-2,2.2853755815725837E-2,1.8670005217972387E-2,1.4486254620218936E-2,1.0302504022465485E-2,6.118753424712034E-3,1.9350028269585831E-3,1.6585738516787846E-3,1.382144876398986E-3,1.1057159011191875E-3,8.2928692583938892E-4,5.5285795055959037E-4,2.8449896822867969E-4,0,0,0,0,{"$f":"MAX(BB1902+BB1914-BB1926,0)","v":0},0,{"$f":"MAX(BD1902+BD1914-BD1926,0)","v":0},0,{"$f":"MAX(BF1902+BF1914-BF1926,0)","v":0}]
[{"$f":"ROW()","v":1944},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AG1944-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,67.75,67.5,67.25,{"$f":"MAX(AR1944-1,0)","v":66.25},{"$f":"MAX(AS1944-1,0)","v":65.25},64.25,63.25,62.25,61.25,60.25,59.25,58.25,57.25,56.25,55.25,54.25,53.25]
[{"$f":"ROW()","v":1947},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AG1947-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,28.25,28,27.75,27.5,27.25,{"$f":"MAX(AR1947-1,0)","v":26.25},25.25,24.25,23.25,22.25,21.25,20.25,19.25,18.25,17.25,16.25,15.25,14.25,13.25]
[{"$f":"ROW()","v":1956},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1992","v":0},{"$f":"AG1992","v":0},{"$f":"AH1992","v":0},{"$f":"AI1992","v":0},{"$f":"AJ1992","v":0},{"$f":"AK1992","v":0},{"$f":"AL1992","v":0},{"$f":"AM1992","v":0},{"$f":"AN1992","v":0},{"$f":"AO1992","v":0},{"$f":"AP1992","v":0},{"$f":"AQ1992","v":0},{"$f":"AR1992","v":0},{"$f":"AS1992","v":0},{"$f":"AT1992","v":0},{"$f":"AU1992","v":0},{"$f":"AV1992*AW$15","v":0},{"$f":"AW1992","v":0},{"$f":"AX1992","v":0},{"$f":"AY1992","v":0},{"$f":"AZ1992","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1959},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.3815384036697248,0.36700360733944959,0.35246881100917438,0.33793401467889916,0.3377719179067929,0.32236951845024314,0.30696711899369339,0.29156471953714364,0.27616232008059388,0.26075992062404413,0.24564340348641839,0.23052688634879265,0.21541036921116691,0.20029385207354117]
[{"$f":"ROW()","v":1966},"Total",null,{"$f":"SUM(D1956:D1965)","v":0},{"$f":"SUM(E1956:E1965)","v":0},{"$f":"SUM(F1956:F1965)","v":0},{"$f":"SUM(G1956:G1965)","v":0},{"$f":"SUM(H1956:H1965)","v":0},{"$f":"SUM(I1956:I1965)","v":0},{"$f":"SUM(J1956:J1965)","v":0},{"$f":"SUM(K1956:K1965)","v":0},{"$f":"SUM(L1956:L1965)","v":0},{"$f":"SUM(M1956:M1965)","v":0},{"$f":"SUM(N1956:N1965)","v":0},{"$f":"SUM(O1956:O1965)","v":0},{"$f":"SUM(P1956:P1965)","v":0},{"$f":"SUM(Q1956:Q1965)","v":0},{"$f":"SUM(R1956:R1965)","v":0},{"$f":"SUM(S1956:S1965)","v":0},{"$f":"SUM(T1956:T1965)","v":0},{"$f":"SUM(U1956:U1965)","v":0},{"$f":"SUM(V1956:V1965)","v":0},{"$f":"SUM(W1956:W1965)","v":0},{"$f":"SUM(X1956:X1965)","v":0},{"$f":"SUM(Y1956:Y1965)","v":0},{"$f":"SUM(Z1956:Z1965)","v":0},{"$f":"SUM(AA1956:AA1965)","v":0},{"$f":"SUM(AB1956:AB1965)","v":0},{"$f":"SUM(AC1956:AC1965)","v":0},{"$f":"SUM(AD1956:AD1965)","v":0},{"$f":"SUM(AE1956:AE1965)","v":0},{"$f":"SUM(AF1956:AF1965)","v":0},{"$f":"SUM(AG1956:AG1965)","v":0.68809745956521728},{"$f":"SUM(AH1956:AH1965)","v":0.67154530460425388},{"$f":"SUM(AI1956:AI1965)","v":0.65499314964329047},{"$f":"SUM(AJ1956:AJ1965)","v":0.63844099468232685},{"$f":"SUM(AK1956:AK1965)","v":0.62188883972136355},{"$f":"SUM(AL1956:AL1965)","v":0.60533668476040003},{"$f":"SUM(AM1956:AM1965)","v":0.58878452979943652},{"$f":"SUM(AN1956:AN1965)","v":0.57223237483847311},{"$f":"SUM(AO1956:AO1965)","v":0.5556802198775096},{"$f":"SUM(AP1956:AP1965)","v":0.53912806491654619},{"$f":"SUM(AQ1956:AQ1965)","v":0.52257590995558267},{"$f":"SUM(AR1956:AR1965)","v":0.50602375499461927},{"$f":"SUM(AS1956:AS1965)","v":0.4861720843051992},{"$f":"SUM(AT1956:AT1965)","v":0.46632041361577914},{"$f":"SUM(AU1956:AU1965)","v":0.44646874292635902},{"$f":"SUM(AV1956:AV1965)","v":0.42661707223693895},{"$f":"SUM(AW1956:AW1965)","v":0.42484311038353134},{"$f":"SUM(AX1956:AX1965)","v":0.40380646460670411},{"$f":"SUM(AY1956:AY1965)","v":0.38276981882987693},{"$f":"SUM(AZ1956:AZ1965)","v":0.36585815548153305},{"$f":"SUM(BA1956:BA1965)","v":0.35009387953582105},{"$f":"SUM(BB1956:BB1965)","v":0.33432960359010905},{"$f":"SUM(BC1956:BC1965)","v":0.31885792671483615},{"$f":"SUM(BD1956:BD1965)","v":0.30338624983956325},{"$f":"SUM(BE1956:BE1965)","v":0.28791457296429035},{"$f":"SUM(BF1956:BF1965)","v":0.27244289608901745}]
[{"$f":"ROW()","v":1975},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$180","v":8.4700090000000006E-2}]
[{"$f":"ROW()","v":1976},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$181","v":0}]
[{"$f":"ROW()","v":1985},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AJ466*AG$12","v":0},{"$f":"Inputs!AK466*AH$12","v":0},{"$f":"Inputs!AL466*AI$12","v":0},{"$f":"Inputs!AM466*AJ$12","v":0},{"$f":"Inputs!AN466*AK$12","v":0},{"$f":"Inputs!AO466*AL$12","v":0},{"$f":"Inputs!AP466*AM$12","v":0},{"$f":"Inputs!AQ466*AN$12","v":0},{"$f":"Inputs!AR466*AO$12","v":0},{"$f":"Inputs!AS466*AP$12","v":0},{"$f":"Inputs!AT466*AQ$12","v":0},{"$f":"Inputs!AU466*AR$12","v":0},{"$f":"Inputs!AV466*AS$12","v":0},{"$f":"Inputs!AW466*AT$12","v":0},{"$f":"Inputs!AX466*AU$12","v":0},{"$f":"Inputs!AY466*AV$12","v":0},{"$f":"Inputs!AZ1068*AW$12","v":0},{"$f":"Inputs!BA1068*AX$12","v":0},{"$f":"Inputs!BB1068*AY$12","v":0},{"$f":"Inputs!BC1068*AZ$12","v":0},{"$f":"Inputs!BD1068*BA$12","v":0},{"$f":"IF(BB1949>1,BB1961/BB1949,BB1961)*BB$12","v":0},0,{"$f":"IF(BD1949>1,BD1961/BD1949,BD1961)*BD$12","v":0},0,{"$f":"IF(BF1949>1,BF1961/BF1949,BF1961)*BF$12","v":0}]
[{"$f":"ROW()","v":1988},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AJ469*AG$12","v":0},{"$f":"Inputs!AK469*AH$12","v":0},{"$f":"Inputs!AL469*AI$12","v":0},{"$f":"Inputs!AM469*AJ$12","v":0},{"$f":"Inputs!AN469*AK$12","v":0},{"$f":"Inputs!AO469*AL$12","v":0},{"$f":"Inputs!AP469*AM$12","v":0},{"$f":"Inputs!AQ469*AN$12","v":0},{"$f":"Inputs!AR469*AO$12","v":0},{"$f":"Inputs!AS469*AP$12","v":0},{"$f":"Inputs!AT469*AQ$12","v":0},{"$f":"Inputs!AU469*AR$12","v":0},{"$f":"Inputs!AV469*AS$12","v":0},{"$f":"Inputs!AW469*AT$12","v":0},{"$f":"Inputs!AX469*AU$12","v":0},{"$f":"Inputs!AY469*AV$12","v":0},{"$f":"Inputs!AZ1071*AW$12","v":0},{"$f":"Inputs!BA1071*AX$12","v":0},{"$f":"Inputs!BB1071*AY$12","v":0},{"$f":"Inputs!BC1071*AZ$12","v":0},{"$f":"Inputs!BD1071*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":1995},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AF1959+AF1971-AF1983,0)","v":0.39607320000000001},0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.3815384036697248,0.36700360733944959,0.35246881100917438,0.33793401467889916,0.32339921834862395,0.32236951845024314,0.30696711899369339,0.29156471953714364,0.27616232008059388,0.26075992062404413,{"$f":"MAX(BB1959+BB1971-BB1983,0)","v":0.24564340348641839},0.23052688634879265,{"$f":"MAX(BD1959+BD1971-BD1983,0)","v":0.21541036921116691},0.20029385207354117,{"$f":"MAX(BF1959+BF1971-BF1983,0)","v":0.18517733493591543}]
[{"$f":"ROW()","v":2004},"Life (years)"]
[{"$f":"ROW()","v":2011},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AH2011-0.25,0)","v":49.75},49.5,49.25,49,48.75,48.5,48.25,48,47.75,47.5,{"$f":"MAX(AR2011-1,0)","v":46.5},45.5,44.5,43.5,42.5,41.5,40.5,39.5,38.5,37.5,36.5,35.5,34.5,33.5]
[{"$f":"ROW()","v":2014},"Non-depreciable assets"]
[{"$f":"ROW()","v":2021},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0528380000000002E-2,6.6361713333333336E-2,6.219504666666667E-2,5.8028380000000004E-2,5.3861713333333339E-2,4.9695046666666673E-2,4.5528380000000007E-2,4.1361713333333341E-2,3.7195046666666676E-2,3.302838000000001E-2,2.8861713333333344E-2,2.5013484888888899E-2,2.1165256444444454E-2,1.7317028000000009E-2,1.3468799555555563E-2,1.0048134229117609E-2,5.9701994335725197E-3,1.8922646380274306E-3,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2023},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":2032},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$176","v":8.4530830000000015E-2}]
[{"$f":"ROW()","v":2035},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$179","v":0}]
[{"$f":"ROW()","v":2042},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AK474*AH$12","v":0},{"$f":"Inputs!AL474*AI$12","v":0},{"$f":"Inputs!AM474*AJ$12","v":0},{"$f":"Inputs!AN474*AK$12","v":0},{"$f":"Inputs!AO474*AL$12","v":0},{"$f":"Inputs!AP474*AM$12","v":0},{"$f":"Inputs!AQ474*AN$12","v":0},{"$f":"Inputs!AR474*AO$12","v":0},{"$f":"Inputs!AS474*AP$12","v":0},{"$f":"Inputs!AT474*AQ$12","v":0},{"$f":"Inputs!AU474*AR$12","v":0},{"$f":"Inputs!AV474*AS$12","v":0},{"$f":"Inputs!AW474*AT$12","v":0},{"$f":"Inputs!AX474*AU$12","v":0},{"$f":"Inputs!AY474*AV$12","v":0},{"$f":"Inputs!AZ1076*AW$12","v":0},{"$f":"Inputs!BA1076*AX$12","v":0},{"$f":"Inputs!BB1076*AY$12","v":0},{"$f":"Inputs!BC1076*AZ$12","v":0},{"$f":"Inputs!BD1076*BA$12","v":0},{"$f":"IF(BB2006>1,BB2018/BB2006,BB2018)*BB$12","v":0},0,{"$f":"IF(BD2006>1,BD2018/BD2006,BD2018)*BD$12","v":0},0,{"$f":"IF(BF2006>1,BF2018/BF2006,BF2018)*BF$12","v":0}]
[{"$f":"ROW()","v":2051},"Total",null,{"$f":"SUM(D2041:D2050)","v":0},{"$f":"SUM(E2041:E2050)","v":0},{"$f":"SUM(F2041:F2050)","v":0},{"$f":"SUM(G2041:G2050)","v":0},{"$f":"SUM(H2041:H2050)","v":0},{"$f":"SUM(I2041:I2050)","v":0},{"$f":"SUM(J2041:J2050)","v":0},{"$f":"SUM(K2041:K2050)","v":0},{"$f":"SUM(L2041:L2050)","v":0},{"$f":"SUM(M2041:M2050)","v":0},{"$f":"SUM(N2041:N2050)","v":0},{"$f":"SUM(O2041:O2050)","v":0},{"$f":"SUM(P2041:P2050)","v":0},{"$f":"SUM(Q2041:Q2050)","v":0},{"$f":"SUM(R2041:R2050)","v":0},{"$f":"SUM(S2041:S2050)","v":0},{"$f":"SUM(T2041:T2050)","v":0},{"$f":"SUM(U2041:U2050)","v":0},{"$f":"SUM(V2041:V2050)","v":0},{"$f":"SUM(W2041:W2050)","v":0},{"$f":"SUM(X2041:X2050)","v":0},{"$f":"SUM(Y2041:Y2050)","v":0},{"$f":"SUM(Z2041:Z2050)","v":0},{"$f":"SUM(AA2041:AA2050)","v":0},{"$f":"SUM(AB2041:AB2050)","v":0},{"$f":"SUM(AC2041:AC2050)","v":0},{"$f":"SUM(AD2041:AD2050)","v":0},{"$f":"SUM(AE2041:AE2050)","v":0},{"$f":"SUM(AF2041:AF2050)","v":0},{"$f":"SUM(AG2041:AG2050)","v":0},{"$f":"SUM(AH2041:AH2050)","v":1.6552154960963458E-2},{"$f":"SUM(AI2041:AI2050)","v":1.6552154960963458E-2},{"$f":"SUM(AJ2041:AJ2050)","v":1.6552154960963461E-2},{"$f":"SUM(AK2041:AK2050)","v":1.6552154960963461E-2},{"$f":"SUM(AL2041:AL2050)","v":1.6552154960963461E-2},{"$f":"SUM(AM2041:AM2050)","v":1.6552154960963461E-2},{"$f":"SUM(AN2041:AN2050)","v":1.6552154960963461E-2},{"$f":"SUM(AO2041:AO2050)","v":1.6552154960963461E-2},{"$f":"SUM(AP2041:AP2050)","v":1.6552154960963461E-2},{"$f":"SUM(AQ2041:AQ2050)","v":1.6552154960963461E-2},{"$f":"SUM(AR2041:AR2050)","v":3.2090192730908185E-2},{"$f":"SUM(AS2041:AS2050)","v":3.2090192730908185E-2},{"$f":"SUM(AT2041:AT2050)","v":3.2090192730908185E-2},{"$f":"SUM(AU2041:AU2050)","v":3.2090192730908185E-2},{"$f":"SUM(AV2041:AV2050)","v":3.2090192730908185E-2},{"$f":"SUM(AW2041:AW2050)","v":3.4005702993552524E-2},{"$f":"SUM(AX2041:AX2050)","v":3.4005702993552531E-2},{"$f":"SUM(AY2041:AY2050)","v":2.2928965891442568E-2},{"$f":"SUM(AZ2041:AZ2050)","v":1.1852228789332607E-2},{"$f":"SUM(BA2041:BA2050)","v":1.1852228789332607E-2},{"$f":"SUM(BB2041:BB2050)","v":1.1645798372486917E-2},{"$f":"SUM(BC2041:BC2050)","v":1.1645798372486917E-2},{"$f":"SUM(BD2041:BD2050)","v":1.1645798372486917E-2},{"$f":"SUM(BE2041:BE2050)","v":1.1645798372486917E-2},{"$f":"SUM(BF2041:BF2050)","v":1.1645798372486917E-2}]
[{"$f":"ROW()","v":2058},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AG2022+AG2034-AG2046,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2022+BB2034-BB2046,0)","v":0},0,{"$f":"MAX(BD2022+BD2034-BD2046,0)","v":0},0,{"$f":"MAX(BF2022+BF2034-BF2046,0)","v":0}]
[{"$f":"ROW()","v":2061},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2070},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(AI2070-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,7.75,{"$f":"MAX(AR2070-1,0)","v":6.75},5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2071},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AI2071-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,13,12.75,{"$f":"MAX(AR2071-1,0)","v":11.75},10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0]
[{"$f":"ROW()","v":2080},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8372540000000001E-2,5.0721534147148403E-2,4.3070528294296799E-2,3.5419522441445195E-2,2.7768516588593594E-2,2.0117510735741993E-2,1.2466504882890393E-2,4.8154990300387909E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2083},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2090},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$173","v":0}]
[{"$f":"ROW()","v":2099},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$182","v":-2.9815456282847652E-2}]
[{"$f":"ROW()","v":2105},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AL488*AI$12","v":0},{"$f":"Inputs!AM488*AJ$12","v":0},{"$f":"Inputs!AN488*AK$12","v":0},{"$f":"Inputs!AO488*AL$12","v":0},{"$f":"Inputs!AP488*AM$12","v":0},{"$f":"Inputs!AQ488*AN$12","v":0},{"$f":"Inputs!AR488*AO$12","v":0},{"$f":"Inputs!AS488*AP$12","v":0},{"$f":"Inputs!AT488*AQ$12","v":0},{"$f":"Inputs!AU488*AR$12","v":4.6367567567567558E-6},{"$f":"Inputs!AV488*AS$12","v":4.6367567567567558E-6},{"$f":"Inputs!AW488*AT$12","v":4.6367567567567558E-6},{"$f":"Inputs!AX488*AU$12","v":4.6367567567567558E-6},{"$f":"Inputs!AY488*AV$12","v":4.6367567567567558E-6},{"$f":"Inputs!AZ1090*AW$12","v":4.9135315093246486E-6},{"$f":"Inputs!BA1090*AX$12","v":4.9135315093246477E-6},{"$f":"Inputs!BB1090*AY$12","v":4.9135315093246477E-6},{"$f":"Inputs!BC1090*AZ$12","v":4.9135315093246469E-6},{"$f":"Inputs!BD1090*BA$12","v":4.9135315093246477E-6},{"$f":"IF(BB2069>1,BB2081/BB2069,BB2081)*BB$12","v":4.8229092705836675E-6},4.8229092705836675E-6,{"$f":"IF(BD2069>1,BD2081/BD2069,BD2081)*BD$12","v":4.8229092705836675E-6},4.8229092705836684E-6,{"$f":"IF(BF2069>1,BF2081/BF2069,BF2081)*BF$12","v":4.8229092705836675E-6}]
[{"$f":"ROW()","v":2108},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AL491*AI$12","v":0},{"$f":"Inputs!AM491*AJ$12","v":0},{"$f":"Inputs!AN491*AK$12","v":0},{"$f":"Inputs!AO491*AL$12","v":0},{"$f":"Inputs!AP491*AM$12","v":0},{"$f":"Inputs!AQ491*AN$12","v":0},{"$f":"Inputs!AR491*AO$12","v":0},{"$f":"Inputs!AS491*AP$12","v":0},{"$f":"Inputs!AT491*AQ$12","v":0},{"$f":"Inputs!AU491*AR$12","v":2.1918031413612569E-4},{"$f":"Inputs!AV491*AS$12","v":2.1918031413612567E-4},{"$f":"Inputs!AW491*AT$12","v":2.1918031413612567E-4},{"$f":"Inputs!AX491*AU$12","v":2.1918031413612567E-4},{"$f":"Inputs!AY491*AV$12","v":2.1918031413612567E-4},{"$f":"Inputs!AZ1093*AW$12","v":2.3226350577096379E-4},{"$f":"Inputs!BA1093*AX$12","v":2.3226350577096376E-4},{"$f":"Inputs!BB1093*AY$12","v":2.3226350577096373E-4},{"$f":"Inputs!BC1093*AZ$12","v":2.3226350577096373E-4},{"$f":"Inputs!BD1093*BA$12","v":2.3226350577096371E-4},{"$f":"IF(BB2072>1,BB2084/BB2072,BB2084)*BB$12","v":2.2847857327867719E-4},2.2847857327867719E-4,{"$f":"IF(BD2072>1,BD2084/BD2072,BD2084)*BD$12","v":2.2847857327867722E-4},2.2847857327867722E-4,{"$f":"IF(BF2072>1,BF2084/BF2072,BF2084)*BF$12","v":2.2847857327867722E-4}]
[{"$f":"ROW()","v":2117},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH2081+AH2093-AH2105,0)","v":1.2866999999999997E-4},1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2403324324324321E-4,1.1939648648648645E-4,1.1475972972972969E-4,1.1012297297297293E-4,1.0548621621621617E-4,1.0526076559015867E-4,1.0034723408083403E-4,9.5433702571509385E-5,9.0520171062184743E-5,8.56066395528601E-5,{"$f":"MAX(BB2081+BB2093-BB2105,0)","v":8.0783730282276426E-5},7.5960821011692765E-5,{"$f":"MAX(BD2081+BD2093-BD2105,0)","v":7.1137911741109104E-5},6.631500247052543E-5,{"$f":"MAX(BF2081+BF2093-BF2105,0)","v":6.1492093199941756E-5}]
[{"$f":"ROW()","v":2118},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH2082+AH2094-AH2106,0)","v":1.7977360000000001E-2},1.3810693333333336E-2,9.6440266666666698E-3,5.4773600000000032E-3,1.3106933333333366E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2082+BB2094-BB2106,0)","v":0},0,{"$f":"MAX(BD2082+BD2094-BD2106,0)","v":0},0,{"$f":"MAX(BF2082+BF2094-BF2106,0)","v":0}]
[{"$f":"ROW()","v":2127},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AJ2127-0.25,0)","v":69.75},69.5,69.25,69,68.75,68.5,68.25,68,{"$f":"MAX(AR2127-1,0)","v":67},{"$f":"MAX(AS2127-1,0)","v":66},65,64,63,62,61,60,59,58,57,56,55,54]
[{"$f":"ROW()","v":2134},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AJ2134-0.25,0)","v":9.75},9.5,9.25,9,8.75,8.5,8.25,8,{"$f":"MAX(AR2134-1,0)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2137}]
[{"$f":"ROW()","v":2146},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9973899999999991E-3,1.2629075585548081E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2153},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$175","v":2.0242159999999999E-2}]
[{"$f":"ROW()","v":2156},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$178","v":0}]
[{"$f":"ROW()","v":2165},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AM499*AJ$12","v":7.6510058528516016E-3},{"$f":"Inputs!AN499*AK$12","v":7.6510058528516016E-3},{"$f":"Inputs!AO499*AL$12","v":7.6510058528516016E-3},{"$f":"Inputs!AP499*AM$12","v":7.6510058528516016E-3},{"$f":"Inputs!AQ499*AN$12","v":7.6510058528516016E-3},{"$f":"Inputs!AR499*AO$12","v":7.6510058528516016E-3},{"$f":"Inputs!AS499*AP$12","v":7.6510058528516016E-3},{"$f":"Inputs!AT499*AQ$12","v":7.6510058528516016E-3},{"$f":"Inputs!AU499*AR$12","v":0},{"$f":"Inputs!AV499*AS$12","v":0},{"$f":"Inputs!AW499*AT$12","v":0},{"$f":"Inputs!AX499*AU$12","v":0},{"$f":"Inputs!AY499*AV$12","v":0},{"$f":"Inputs!AZ1101*AW$12","v":0},{"$f":"Inputs!BA1101*AX$12","v":0},{"$f":"Inputs!BB1101*AY$12","v":0},{"$f":"Inputs!BC1101*AZ$12","v":0},{"$f":"Inputs!BD1101*BA$12","v":0},{"$f":"IF(BB2129>1,BB2141/BB2129,BB2141)*BB$12","v":0},0,{"$f":"IF(BD2129>1,BD2141/BD2129,BD2141)*BD$12","v":0},0,{"$f":"IF(BF2129>1,BF2141/BF2129,BF2141)*BF$12","v":0}]
[{"$f":"ROW()","v":2166},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AM500*AJ$12","v":0},{"$f":"Inputs!AN500*AK$12","v":0},{"$f":"Inputs!AO500*AL$12","v":0},{"$f":"Inputs!AP500*AM$12","v":0},{"$f":"Inputs!AQ500*AN$12","v":0},{"$f":"Inputs!AR500*AO$12","v":0},{"$f":"Inputs!AS500*AP$12","v":0},{"$f":"Inputs!AT500*AQ$12","v":0},{"$f":"Inputs!AU500*AR$12","v":0},{"$f":"Inputs!AV500*AS$12","v":0},{"$f":"Inputs!AW500*AT$12","v":0},{"$f":"Inputs!AX500*AU$12","v":0},{"$f":"Inputs!AY500*AV$12","v":0},{"$f":"Inputs!AZ1102*AW$12","v":0},{"$f":"Inputs!BA1102*AX$12","v":0},{"$f":"Inputs!BB1102*AY$12","v":0},{"$f":"Inputs!BC1102*AZ$12","v":0},{"$f":"Inputs!BD1102*BA$12","v":0},{"$f":"IF(BB2130>1,BB2142/BB2130,BB2142)*BB$12","v":0},0,{"$f":"IF(BD2130>1,BD2142/BD2130,BD2142)*BD$12","v":0},0,{"$f":"IF(BF2130>1,BF2142/BF2130,BF2142)*BF$12","v":0}]
[{"$f":"ROW()","v":2175},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AI2139+AI2151-AI2163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2139+BB2151-BB2163,0)","v":0},0,{"$f":"MAX(BD2139+BD2151-BD2163,0)","v":0},0,{"$f":"MAX(BF2139+BF2151-BF2163,0)","v":0}]
[{"$f":"ROW()","v":2182},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AI2146+AI2158-AI2170,0)","v":5.9973899999999991E-3},1.2629075585548081E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2184},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AI2148+AI2160-AI2172,0)","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]
[{"$f":"ROW()","v":2193},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AK2193-0.25,0)","v":14.75},14.5,14.25,14,13.75,13.5,13.25,{"$f":"MAX(AR2193-1,0)","v":12.25},11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0]
[{"$f":"ROW()","v":2200},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ2236","v":0},{"$f":"AK2236","v":0},{"$f":"AL2236","v":0},{"$f":"AM2236","v":0},{"$f":"AN2236","v":0},{"$f":"AO2236","v":0},{"$f":"AP2236","v":0},{"$f":"AQ2236","v":0},{"$f":"AR2236","v":0},{"$f":"AS2236","v":0},{"$f":"AT2236","v":0},{"$f":"AU2236","v":0},{"$f":"AV2236*AW$15","v":0},{"$f":"AW2236","v":0},{"$f":"AX2236","v":0},{"$f":"AY2236","v":0},{"$f":"AZ2236","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2203},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":2210},"Total",null,{"$f":"SUM(D2200:D2209)","v":0},{"$f":"SUM(E2200:E2209)","v":0},{"$f":"SUM(F2200:F2209)","v":0},{"$f":"SUM(G2200:G2209)","v":0},{"$f":"SUM(H2200:H2209)","v":0},{"$f":"SUM(I2200:I2209)","v":0},{"$f":"SUM(J2200:J2209)","v":0},{"$f":"SUM(K2200:K2209)","v":0},{"$f":"SUM(L2200:L2209)","v":0},{"$f":"SUM(M2200:M2209)","v":0},{"$f":"SUM(N2200:N2209)","v":0},{"$f":"SUM(O2200:O2209)","v":0},{"$f":"SUM(P2200:P2209)","v":0},{"$f":"SUM(Q2200:Q2209)","v":0},{"$f":"SUM(R2200:R2209)","v":0},{"$f":"SUM(S2200:S2209)","v":0},{"$f":"SUM(T2200:T2209)","v":0},{"$f":"SUM(U2200:U2209)","v":0},{"$f":"SUM(V2200:V2209)","v":0},{"$f":"SUM(W2200:W2209)","v":0},{"$f":"SUM(X2200:X2209)","v":0},{"$f":"SUM(Y2200:Y2209)","v":0},{"$f":"SUM(Z2200:Z2209)","v":0},{"$f":"SUM(AA2200:AA2209)","v":0},{"$f":"SUM(AB2200:AB2209)","v":0},{"$f":"SUM(AC2200:AC2209)","v":0},{"$f":"SUM(AD2200:AD2209)","v":0},{"$f":"SUM(AE2200:AE2209)","v":0},{"$f":"SUM(AF2200:AF2209)","v":0},{"$f":"SUM(AG2200:AG2209)","v":0},{"$f":"SUM(AH2200:AH2209)","v":0},{"$f":"SUM(AI2200:AI2209)","v":0},{"$f":"SUM(AJ2200:AJ2209)","v":0},{"$f":"SUM(AK2200:AK2209)","v":4.6401810000000002E-2},{"$f":"SUM(AL2200:AL2209)","v":3.633931E-2},{"$f":"SUM(AM2200:AM2209)","v":2.6276810000000001E-2},{"$f":"SUM(AN2200:AN2209)","v":1.6214310000000003E-2},{"$f":"SUM(AO2200:AO2209)","v":7.2682500000000004E-3},{"$f":"SUM(AP2200:AP2209)","v":7.2682500000000004E-3},{"$f":"SUM(AQ2200:AQ2209)","v":7.2682500000000004E-3},{"$f":"SUM(AR2200:AR2209)","v":7.2682500000000004E-3},{"$f":"SUM(AS2200:AS2209)","v":6.3872500000000006E-3},{"$f":"SUM(AT2200:AT2209)","v":5.5062500000000007E-3},{"$f":"SUM(AU2200:AU2209)","v":4.6252500000000009E-3},{"$f":"SUM(AV2200:AV2209)","v":3.744250000000001E-3},{"$f":"SUM(AW2200:AW2209)","v":2.9905002519334018E-3},{"$f":"SUM(AX2200:AX2209)","v":2.0569120809759778E-3},{"$f":"SUM(AY2200:AY2209)","v":1.1233239100185536E-3},{"$f":"SUM(AZ2200:AZ2209)","v":1.8973573906112926E-4},{"$f":"SUM(BA2200:BA2209)","v":0},{"$f":"SUM(BB2200:BB2209)","v":0},{"$f":"SUM(BC2200:BC2209)","v":0},{"$f":"SUM(BD2200:BD2209)","v":0},{"$f":"SUM(BE2200:BE2209)","v":0},{"$f":"SUM(BF2200:BF2209)","v":0}]
[{"$f":"ROW()","v":2213},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$174","v":0}]
[{"$f":"ROW()","v":2222},"Total",null,{"$f":"SUM(D2212:D2221)","v":0},{"$f":"SUM(E2212:E2221)","v":0},{"$f":"SUM(F2212:F2221)","v":0},{"$f":"SUM(G2212:G2221)","v":0},{"$f":"SUM(H2212:H2221)","v":0},{"$f":"SUM(I2212:I2221)","v":0},{"$f":"SUM(J2212:J2221)","v":0},{"$f":"SUM(K2212:K2221)","v":0},{"$f":"SUM(L2212:L2221)","v":0},{"$f":"SUM(M2212:M2221)","v":0},{"$f":"SUM(N2212:N2221)","v":0},{"$f":"SUM(O2212:O2221)","v":0},{"$f":"SUM(P2212:P2221)","v":0},{"$f":"SUM(Q2212:Q2221)","v":0},{"$f":"SUM(R2212:R2221)","v":0},{"$f":"SUM(S2212:S2221)","v":0},{"$f":"SUM(T2212:T2221)","v":0},{"$f":"SUM(U2212:U2221)","v":0},{"$f":"SUM(V2212:V2221)","v":0},{"$f":"SUM(W2212:W2221)","v":0},{"$f":"SUM(X2212:X2221)","v":0},{"$f":"SUM(Y2212:Y2221)","v":0},{"$f":"SUM(Z2212:Z2221)","v":0},{"$f":"SUM(AA2212:AA2221)","v":0},{"$f":"SUM(AB2212:AB2221)","v":0},{"$f":"SUM(AC2212:AC2221)","v":0},{"$f":"SUM(AD2212:AD2221)","v":0},{"$f":"SUM(AE2212:AE2221)","v":0},{"$f":"SUM(AF2212:AF2221)","v":0},{"$f":"SUM(AG2212:AG2221)","v":0},{"$f":"SUM(AH2212:AH2221)","v":0},{"$f":"SUM(AI2212:AI2221)","v":0},{"$f":"SUM(AJ2212:AJ2221)","v":-0.13580196448638293},{"$f":"SUM(AK2212:AK2221)","v":0},{"$f":"SUM(AL2212:AL2221)","v":0},{"$f":"SUM(AM2212:AM2221)","v":0},{"$f":"SUM(AN2212:AN2221)","v":0},{"$f":"SUM(AO2212:AO2221)","v":0},{"$f":"SUM(AP2212:AP2221)","v":0},{"$f":"SUM(AQ2212:AQ2221)","v":0},{"$f":"SUM(AR2212:AR2221)","v":0},{"$f":"SUM(AS2212:AS2221)","v":0},{"$f":"SUM(AT2212:AT2221)","v":0},{"$f":"SUM(AU2212:AU2221)","v":0},{"$f":"SUM(AV2212:AV2221)","v":0},{"$f":"SUM(AW2212:AW2221)","v":0},{"$f":"SUM(AX2212:AX2221)","v":0},{"$f":"SUM(AY2212:AY2221)","v":0},{"$f":"SUM(AZ2212:AZ2221)","v":0},{"$f":"SUM(BA2212:BA2221)","v":0},{"$f":"SUM(BB2212:BB2221)","v":0},{"$f":"SUM(BC2212:BC2221)","v":0},{"$f":"SUM(BD2212:BD2221)","v":0},{"$f":"SUM(BE2212:BE2221)","v":0},{"$f":"SUM(BF2212:BF2221)","v":0}]
[{"$f":"ROW()","v":2229},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AN514*AK$12","v":0},{"$f":"Inputs!AO514*AL$12","v":0},{"$f":"Inputs!AP514*AM$12","v":0},{"$f":"Inputs!AQ514*AN$12","v":0},{"$f":"Inputs!AR514*AO$12","v":0},{"$f":"Inputs!AS514*AP$12","v":0},{"$f":"Inputs!AT514*AQ$12","v":0},{"$f":"Inputs!AU514*AR$12","v":0},{"$f":"Inputs!AV514*AS$12","v":0},{"$f":"Inputs!AW514*AT$12","v":0},{"$f":"Inputs!AX514*AU$12","v":0},{"$f":"Inputs!AY514*AV$12","v":0},{"$f":"Inputs!AZ1116*AW$12","v":0},{"$f":"Inputs!BA1116*AX$12","v":0},{"$f":"Inputs!BB1116*AY$12","v":0},{"$f":"Inputs!BC1116*AZ$12","v":0},{"$f":"Inputs!BD1116*BA$12","v":0},{"$f":"IF(BB2193>1,BB2205/BB2193,BB2205)*BB$12","v":0},0,{"$f":"IF(BD2193>1,BD2205/BD2193,BD2205)*BD$12","v":0},0,{"$f":"IF(BF2193>1,BF2205/BF2193,BF2205)*BF$12","v":0}]
[{"$f":"ROW()","v":2232},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AN517*AK$12","v":0},{"$f":"Inputs!AO517*AL$12","v":0},{"$f":"Inputs!AP517*AM$12","v":0},{"$f":"Inputs!AQ517*AN$12","v":0},{"$f":"Inputs!AR517*AO$12","v":0},{"$f":"Inputs!AS517*AP$12","v":0},{"$f":"Inputs!AT517*AQ$12","v":0},{"$f":"Inputs!AU517*AR$12","v":0},{"$f":"Inputs!AV517*AS$12","v":0},{"$f":"Inputs!AW517*AT$12","v":0},{"$f":"Inputs!AX517*AU$12","v":0},{"$f":"Inputs!AY517*AV$12","v":0},{"$f":"Inputs!AZ1119*AW$12","v":0},{"$f":"Inputs!BA1119*AX$12","v":0},{"$f":"Inputs!BB1119*AY$12","v":0},{"$f":"Inputs!BC1119*AZ$12","v":0},{"$f":"Inputs!BD1119*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2241},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AJ2205+AJ2217-AJ2229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2205+BB2217-BB2229,0)","v":0},0,{"$f":"MAX(BD2205+BD2217-BD2229,0)","v":0},0,{"$f":"MAX(BF2205+BF2217-BF2229,0)","v":0}]
[{"$f":"ROW()","v":2248},"Life (years)"]
[{"$f":"ROW()","v":2251},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AL2251-0.25,0)","v":29.75},29.5,29.25,29,28.75,28.5,{"$f":"MAX(AR2251-1,0)","v":27.5},26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5,14.5]
[{"$f":"ROW()","v":2258},"Non-depreciable assets"]
[{"$f":"ROW()","v":2265},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.0554279411764713E-2,4.3813708823529418E-2,3.7073138235294123E-2,3.0332567647058828E-2,2.4640486561782526E-2,1.7497561514472657E-2,1.0354636467162788E-2,3.211711419852918E-3,0,0,0,0,0,0]
[{"$f":"ROW()","v":2269},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK2305","v":0},{"$f":"AL2305","v":0},{"$f":"AM2305","v":0},{"$f":"AN2305","v":0},{"$f":"AO2305","v":0},{"$f":"AP2305","v":0},{"$f":"AQ2305","v":0},{"$f":"AR2305","v":0},{"$f":"AS2305","v":0},{"$f":"AT2305","v":0},{"$f":"AU2305","v":0},0,{"$f":"AW2305","v":0},{"$f":"AX2305","v":0},{"$f":"AY2305","v":0},{"$f":"AZ2305","v":0},{"$f":"BA2305","v":0},{"$f":"BB2305","v":0},{"$f":"BC2305","v":0},{"$f":"BD2305","v":0},{"$f":"BE2305","v":0}]
[{"$f":"ROW()","v":2276},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$176","v":0}]
[{"$f":"ROW()","v":2279},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$179","v":6.127893999999999E-2}]
[{"$f":"ROW()","v":2288},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AO524*AL$12","v":0},{"$f":"Inputs!AP524*AM$12","v":0},{"$f":"Inputs!AQ524*AN$12","v":0},{"$f":"Inputs!AR524*AO$12","v":0},{"$f":"Inputs!AS524*AP$12","v":0},{"$f":"Inputs!AT524*AQ$12","v":0},{"$f":"Inputs!AU524*AR$12","v":0},{"$f":"Inputs!AV524*AS$12","v":0},{"$f":"Inputs!AW524*AT$12","v":0},{"$f":"Inputs!AX524*AU$12","v":0},{"$f":"Inputs!AY524*AV$12","v":0},{"$f":"Inputs!AZ1126*AW$12","v":0},{"$f":"Inputs!BA1126*AX$12","v":0},{"$f":"Inputs!BB1126*AY$12","v":0},{"$f":"Inputs!BC1126*AZ$12","v":0},{"$f":"Inputs!BD1126*BA$12","v":0},{"$f":"IF(BB2252>1,BB2264/BB2252,BB2264)*BB$12","v":0},0,{"$f":"IF(BD2252>1,BD2264/BD2252,BD2264)*BD$12","v":0},0,{"$f":"IF(BF2252>1,BF2264/BF2252,BF2264)*BF$12","v":0}]
[{"$f":"ROW()","v":2295},"Total",null,{"$f":"SUM(D2285:D2294)","v":0},{"$f":"SUM(E2285:E2294)","v":0},{"$f":"SUM(F2285:F2294)","v":0},{"$f":"SUM(G2285:G2294)","v":0},{"$f":"SUM(H2285:H2294)","v":0},{"$f":"SUM(I2285:I2294)","v":0},{"$f":"SUM(J2285:J2294)","v":0},{"$f":"SUM(K2285:K2294)","v":0},{"$f":"SUM(L2285:L2294)","v":0},{"$f":"SUM(M2285:M2294)","v":0},{"$f":"SUM(N2285:N2294)","v":0},{"$f":"SUM(O2285:O2294)","v":0},{"$f":"SUM(P2285:P2294)","v":0},{"$f":"SUM(Q2285:Q2294)","v":0},{"$f":"SUM(R2285:R2294)","v":0},{"$f":"SUM(S2285:S2294)","v":0},{"$f":"SUM(T2285:T2294)","v":0},{"$f":"SUM(U2285:U2294)","v":0},{"$f":"SUM(V2285:V2294)","v":0},{"$f":"SUM(W2285:W2294)","v":0},{"$f":"SUM(X2285:X2294)","v":0},{"$f":"SUM(Y2285:Y2294)","v":0},{"$f":"SUM(Z2285:Z2294)","v":0},{"$f":"SUM(AA2285:AA2294)","v":0},{"$f":"SUM(AB2285:AB2294)","v":0},{"$f":"SUM(AC2285:AC2294)","v":0},{"$f":"SUM(AD2285:AD2294)","v":0},{"$f":"SUM(AE2285:AE2294)","v":0},{"$f":"SUM(AF2285:AF2294)","v":0},{"$f":"SUM(AG2285:AG2294)","v":0},{"$f":"SUM(AH2285:AH2294)","v":0},{"$f":"SUM(AI2285:AI2294)","v":0},{"$f":"SUM(AJ2285:AJ2294)","v":0},{"$f":"SUM(AK2285:AK2294)","v":0},{"$f":"SUM(AL2285:AL2294)","v":1.00625E-2},{"$f":"SUM(AM2285:AM2294)","v":1.00625E-2},{"$f":"SUM(AN2285:AN2294)","v":1.00625E-2},{"$f":"SUM(AO2285:AO2294)","v":1.00625E-2},{"$f":"SUM(AP2285:AP2294)","v":1.00625E-2},{"$f":"SUM(AQ2285:AQ2294)","v":1.00625E-2},{"$f":"SUM(AR2285:AR2294)","v":3.0069561735581087E-2},{"$f":"SUM(AS2285:AS2294)","v":3.0069561735581087E-2},{"$f":"SUM(AT2285:AT2294)","v":3.0069561735581087E-2},{"$f":"SUM(AU2285:AU2294)","v":3.0069561735581087E-2},{"$f":"SUM(AV2285:AV2294)","v":3.0069561735581087E-2},{"$f":"SUM(AW2285:AW2294)","v":3.1864457596154923E-2},{"$f":"SUM(AX2285:AX2294)","v":3.1864457596154923E-2},{"$f":"SUM(AY2285:AY2294)","v":3.1864457596154923E-2},{"$f":"SUM(AZ2285:AZ2294)","v":2.3520859743826214E-2},{"$f":"SUM(BA2285:BA2294)","v":1.5177261891497505E-2},{"$f":"SUM(BB2285:BB2294)","v":1.4816746288951075E-2},{"$f":"SUM(BC2285:BC2294)","v":1.4816746288951075E-2},{"$f":"SUM(BD2285:BD2294)","v":1.4816746288951075E-2},{"$f":"SUM(BE2285:BE2294)","v":1.2328808666732017E-2},{"$f":"SUM(BF2285:BF2294)","v":9.8408710445129569E-3}]
[{"$f":"ROW()","v":2298},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AK2262+AK2274-AK2286,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2262+BB2274-BB2286,0)","v":0},0,{"$f":"MAX(BD2262+BD2274-BD2286,0)","v":0},0,{"$f":"MAX(BF2262+BF2274-BF2286,0)","v":0}]
[{"$f":"ROW()","v":2305},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2308},"2008-09-30"]
[{"$f":"ROW()","v":2317},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AM2317-0.25,0)","v":9.75},9.5,9.25,9,8.75,{"$f":"MAX(AR2317-1,0)","v":7.75},6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0]
[{"$f":"ROW()","v":2324},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,3.9542804086956519E-2,3.8117838173913038E-2,3.6692872260869556E-2,3.5267906347826075E-2,3.5347008433208559E-2,3.3836984232941889E-2,3.2326960032675219E-2,3.0816935832408549E-2,2.9306911632141878E-2,2.7796887431875208E-2,2.6314386768841864E-2,2.4831886105808519E-2,2.3349385442775174E-2,2.186688477974183E-2]
[{"$f":"ROW()","v":2327},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8755E-3,1.8755E-3,1.8755E-3,1.8755E-3,1.8755E-3,1.8755E-3,1.7390999999999999E-3,1.6026999999999999E-3,1.4662999999999998E-3,1.3298999999999997E-3,1.2465422337143151E-3,1.1020003193912815E-3,9.5745840506824805E-4,8.1291649074521455E-4,6.6837457642218105E-4,5.2383266209914754E-4,3.8414395220604154E-4,2.4445524231293553E-4,1.047665324198295E-4,0]
[{"$f":"ROW()","v":2334},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$173","v":1.002201E-2}]
[{"$f":"ROW()","v":2342},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$181","v":0}]
[{"$f":"ROW()","v":2345},"Depreciation"]
[{"$f":"ROW()","v":2352},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AP539*AM$12","v":0},{"$f":"Inputs!AQ539*AN$12","v":0},{"$f":"Inputs!AR539*AO$12","v":0},{"$f":"Inputs!AS539*AP$12","v":0},{"$f":"Inputs!AT539*AQ$12","v":0},{"$f":"Inputs!AU539*AR$12","v":2.5113989743589746E-4},{"$f":"Inputs!AV539*AS$12","v":2.5113989743589746E-4},{"$f":"Inputs!AW539*AT$12","v":2.5113989743589746E-4},{"$f":"Inputs!AX539*AU$12","v":2.5113989743589746E-4},{"$f":"Inputs!AY539*AV$12","v":2.5113989743589746E-4},{"$f":"Inputs!AZ1141*AW$12","v":2.6613080306653173E-4},{"$f":"Inputs!BA1141*AX$12","v":2.6613080306653173E-4},{"$f":"Inputs!BB1141*AY$12","v":2.6613080306653173E-4},{"$f":"Inputs!BC1141*AZ$12","v":2.6613080306653173E-4},{"$f":"Inputs!BD1141*BA$12","v":2.6613080306653173E-4},{"$f":"IF(BB2316>1,BB2328/BB2316,BB2328)*BB$12","v":2.6180706384093527E-4},2.6180706384093527E-4,{"$f":"IF(BD2316>1,BD2328/BD2316,BD2328)*BD$12","v":2.6180706384093527E-4},2.6180706384093527E-4,{"$f":"IF(BF2316>1,BF2328/BF2316,BF2328)*BF$12","v":2.6180706384093527E-4}]
[{"$f":"ROW()","v":2355},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AP542*AM$12","v":0},{"$f":"Inputs!AQ542*AN$12","v":0},{"$f":"Inputs!AR542*AO$12","v":0},{"$f":"Inputs!AS542*AP$12","v":0},{"$f":"Inputs!AT542*AQ$12","v":0},{"$f":"Inputs!AU542*AR$12","v":0},{"$f":"Inputs!AV542*AS$12","v":0},{"$f":"Inputs!AW542*AT$12","v":0},{"$f":"Inputs!AX542*AU$12","v":0},{"$f":"Inputs!AY542*AV$12","v":0},{"$f":"Inputs!AZ1144*AW$12","v":0},{"$f":"Inputs!BA1144*AX$12","v":0},{"$f":"Inputs!BB1144*AY$12","v":0},{"$f":"Inputs!BC1144*AZ$12","v":0},{"$f":"Inputs!BD1144*BA$12","v":0}]
[{"$f":"ROW()","v":2364},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AL2328+AL2340-AL2352,0)","v":1.2243069999999998E-2},1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.1991930102564101E-2,1.1740790205128204E-2,1.1489650307692306E-2,1.1238510410256409E-2,1.0987370512820512E-2,1.1209546936102368E-2,1.0943416133035837E-2,1.0677285329969305E-2,1.0411154526902774E-2,1.0145023723836242E-2,{"$f":"MAX(BB2328+BB2340-BB2352,0)","v":9.8832166599953069E-3},9.6214095961543716E-3,{"$f":"MAX(BD2328+BD2340-BD2352,0)","v":9.3596025323134362E-3},9.0977954684725009E-3,{"$f":"MAX(BF2328+BF2340-BF2352,0)","v":8.8359884046315656E-3}]
[{"$f":"ROW()","v":2371},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AN2371-0.25,0)","v":69.75},69.5,69.25,69,{"$f":"MAX(AR2371-1,0)","v":68},{"$f":"MAX(AS2371-1,0)","v":67},66,65,64,63,62,61,60,59,58,57,56,55]
[{"$f":"ROW()","v":2374},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AN2374-0.25,0)","v":29.75},29.5,29.25,29,{"$f":"MAX(AR2374-1,0)","v":28},27,26,25,24,23,22,21,20,19,18,17,16,15]
[{"$f":"ROW()","v":2381}]
[{"$f":"ROW()","v":2390},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6923119999999996E-2,6.8606199999999961E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2393},"Total",null,{"$f":"SUM(D2383:D2392)","v":0},{"$f":"SUM(E2383:E2392)","v":0},{"$f":"SUM(F2383:F2392)","v":0},{"$f":"SUM(G2383:G2392)","v":0},{"$f":"SUM(H2383:H2392)","v":0},{"$f":"SUM(I2383:I2392)","v":0},{"$f":"SUM(J2383:J2392)","v":0},{"$f":"SUM(K2383:K2392)","v":0},{"$f":"SUM(L2383:L2392)","v":0},{"$f":"SUM(M2383:M2392)","v":0},{"$f":"SUM(N2383:N2392)","v":0},{"$f":"SUM(O2383:O2392)","v":0},{"$f":"SUM(P2383:P2392)","v":0},{"$f":"SUM(Q2383:Q2392)","v":0},{"$f":"SUM(R2383:R2392)","v":0},{"$f":"SUM(S2383:S2392)","v":0},{"$f":"SUM(T2383:T2392)","v":0},{"$f":"SUM(U2383:U2392)","v":0},{"$f":"SUM(V2383:V2392)","v":0},{"$f":"SUM(W2383:W2392)","v":0},{"$f":"SUM(X2383:X2392)","v":0},{"$f":"SUM(Y2383:Y2392)","v":0},{"$f":"SUM(Z2383:Z2392)","v":0},{"$f":"SUM(AA2383:AA2392)","v":0},{"$f":"SUM(AB2383:AB2392)","v":0},{"$f":"SUM(AC2383:AC2392)","v":0},{"$f":"SUM(AD2383:AD2392)","v":0},{"$f":"SUM(AE2383:AE2392)","v":0},{"$f":"SUM(AF2383:AF2392)","v":0},{"$f":"SUM(AG2383:AG2392)","v":0},{"$f":"SUM(AH2383:AH2392)","v":0},{"$f":"SUM(AI2383:AI2392)","v":0},{"$f":"SUM(AJ2383:AJ2392)","v":0},{"$f":"SUM(AK2383:AK2392)","v":0},{"$f":"SUM(AL2383:AL2392)","v":0},{"$f":"SUM(AM2383:AM2392)","v":0},{"$f":"SUM(AN2383:AN2392)","v":0.66417979000000005},{"$f":"SUM(AO2383:AO2392)","v":0.65411729000000007},{"$f":"SUM(AP2383:AP2392)","v":0.64725667000000009},{"$f":"SUM(AQ2383:AQ2392)","v":0.64725667000000009},{"$f":"SUM(AR2383:AR2392)","v":0.64725667000000009},{"$f":"SUM(AS2383:AS2392)","v":0.5996166855795062},{"$f":"SUM(AT2383:AT2392)","v":0.55197670115901232},{"$f":"SUM(AU2383:AU2392)","v":0.50433671673851843},{"$f":"SUM(AV2383:AV2392)","v":0.45669673231802466},{"$f":"SUM(AW2383:AW2392)","v":0.42723629010481917},{"$f":"SUM(AX2383:AX2392)","v":0.376752605746625},{"$f":"SUM(AY2383:AY2392)","v":0.32626892138843089},{"$f":"SUM(AZ2383:AZ2392)","v":0.27578523703023677},{"$f":"SUM(BA2383:BA2392)","v":0.22758626056781023},{"$f":"SUM(BB2383:BB2392)","v":0.21679546372752329},{"$f":"SUM(BC2383:BC2392)","v":0.20624504064385846},{"$f":"SUM(BD2383:BD2392)","v":0.19569461756019363},{"$f":"SUM(BE2383:BE2392)","v":0.18514419447652875},{"$f":"SUM(BF2383:BF2392)","v":0.17459377139286394}]
[{"$f":"ROW()","v":2400},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$178","v":4.616319E-2}]
[{"$f":"ROW()","v":2403},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$181","v":0}]
[{"$f":"ROW()","v":2412},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AQ550*AN$12","v":0},{"$f":"Inputs!AR550*AO$12","v":0},{"$f":"Inputs!AS550*AP$12","v":0},{"$f":"Inputs!AT550*AQ$12","v":0},{"$f":"Inputs!AU550*AR$12","v":3.2973707142857143E-3},{"$f":"Inputs!AV550*AS$12","v":3.2973707142857143E-3},{"$f":"Inputs!AW550*AT$12","v":3.2973707142857143E-3},{"$f":"Inputs!AX550*AU$12","v":3.2973707142857148E-3},{"$f":"Inputs!AY550*AV$12","v":3.2973707142857143E-3},{"$f":"Inputs!AZ1152*AW$12","v":3.4941955665364062E-3},{"$f":"Inputs!BA1152*AX$12","v":3.4941955665364062E-3},{"$f":"Inputs!BB1152*AY$12","v":3.4941955665364062E-3},{"$f":"Inputs!BC1152*AZ$12","v":3.4941955665364057E-3},{"$f":"Inputs!BD1152*BA$12","v":3.4941955665364057E-3},{"$f":"IF(BB2376>1,BB2388/BB2376,BB2388)*BB$12","v":3.3810629779687735E-3},3.3810629779687739E-3,{"$f":"IF(BD2376>1,BD2388/BD2376,BD2388)*BD$12","v":3.3810629779687735E-3},3.3810629779687735E-3,{"$f":"IF(BF2376>1,BF2388/BF2376,BF2388)*BF$12","v":0}]
[{"$f":"ROW()","v":2419},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AM2383+AM2395-AM2407,0)","v":6.076866999999999E-2},6.076866999999999E-2,6.076866999999999E-2,6.076866999999999E-2,6.076866999999999E-2,5.9887964637681153E-2,5.9007259275362309E-2,5.8126553913043472E-2,5.7245848550724635E-2,5.6365143188405797E-2,5.7936880311890648E-2,5.7003604365965972E-2,5.6070328420041296E-2,5.513705247411662E-2,5.4203776528191944E-2,{"$f":"MAX(BB2383+BB2395-BB2407,0)","v":5.328506845144293E-2},5.2366360374693915E-2,{"$f":"MAX(BD2383+BD2395-BD2407,0)","v":5.1447652297944901E-2},5.0528944221195887E-2,{"$f":"MAX(BF2383+BF2395-BF2407,0)","v":4.9610236144446873E-2}]
[{"$f":"ROW()","v":2425},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AM2389+AM2401-AM2413,0)","v":7.1221339999999994E-2},7.1221339999999994E-2,7.1221339999999994E-2,7.1221339999999994E-2,7.1221339999999994E-2,6.976784326530612E-2,6.8314346530612247E-2,6.6860849795918373E-2,6.5407353061224499E-2,6.3953856326530625E-2,6.5255873410630272E-2,6.3715615342485613E-2,6.2175357274340953E-2,6.0635099206196294E-2,5.9094841138051635E-2,{"$f":"MAX(BB2389+BB2401-BB2413,0)","v":5.7579588801178513E-2},5.6064336464305392E-2,{"$f":"MAX(BD2389+BD2401-BD2413,0)","v":5.4549084127432271E-2},5.3033831790559149E-2,{"$f":"MAX(BF2389+BF2401-BF2413,0)","v":5.1518579453686028E-2}]
[{"$f":"ROW()","v":2428},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AM2392+AM2404-AM2416,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2437},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15},{"$f":"MAX(AO2437-0.25,0)","v":14.75},14.5,14.25,{"$f":"MAX(AR2437-1,0)","v":13.25},12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25]
[{"$f":"ROW()","v":2440},"Equity Raising Cost"]
[{"$f":"ROW()","v":2447},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2450},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2457},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$174","v":2.7114489999999998E-2}]
[{"$f":"ROW()","v":2466},"Total",null,{"$f":"SUM(D2456:D2465)","v":0},{"$f":"SUM(E2456:E2465)","v":0},{"$f":"SUM(F2456:F2465)","v":0},{"$f":"SUM(G2456:G2465)","v":0},{"$f":"SUM(H2456:H2465)","v":0},{"$f":"SUM(I2456:I2465)","v":0},{"$f":"SUM(J2456:J2465)","v":0},{"$f":"SUM(K2456:K2465)","v":0},{"$f":"SUM(L2456:L2465)","v":0},{"$f":"SUM(M2456:M2465)","v":0},{"$f":"SUM(N2456:N2465)","v":0},{"$f":"SUM(O2456:O2465)","v":0},{"$f":"SUM(P2456:P2465)","v":0},{"$f":"SUM(Q2456:Q2465)","v":0},{"$f":"SUM(R2456:R2465)","v":0},{"$f":"SUM(S2456:S2465)","v":0},{"$f":"SUM(T2456:T2465)","v":0},{"$f":"SUM(U2456:U2465)","v":0},{"$f":"SUM(V2456:V2465)","v":0},{"$f":"SUM(W2456:W2465)","v":0},{"$f":"SUM(X2456:X2465)","v":0},{"$f":"SUM(Y2456:Y2465)","v":0},{"$f":"SUM(Z2456:Z2465)","v":0},{"$f":"SUM(AA2456:AA2465)","v":0},{"$f":"SUM(AB2456:AB2465)","v":0},{"$f":"SUM(AC2456:AC2465)","v":0},{"$f":"SUM(AD2456:AD2465)","v":0},{"$f":"SUM(AE2456:AE2465)","v":0},{"$f":"SUM(AF2456:AF2465)","v":0},{"$f":"SUM(AG2456:AG2465)","v":0},{"$f":"SUM(AH2456:AH2465)","v":0},{"$f":"SUM(AI2456:AI2465)","v":0},{"$f":"SUM(AJ2456:AJ2465)","v":0},{"$f":"SUM(AK2456:AK2465)","v":0},{"$f":"SUM(AL2456:AL2465)","v":0},{"$f":"SUM(AM2456:AM2465)","v":0},{"$f":"SUM(AN2456:AN2465)","v":1.1833149721739129},{"$f":"SUM(AO2456:AO2465)","v":0},{"$f":"SUM(AP2456:AP2465)","v":0},{"$f":"SUM(AQ2456:AQ2465)","v":0},{"$f":"SUM(AR2456:AR2465)","v":0},{"$f":"SUM(AS2456:AS2465)","v":0},{"$f":"SUM(AT2456:AT2465)","v":0},{"$f":"SUM(AU2456:AU2465)","v":0},{"$f":"SUM(AV2456:AV2465)","v":0},{"$f":"SUM(AW2456:AW2465)","v":0},{"$f":"SUM(AX2456:AX2465)","v":0},{"$f":"SUM(AY2456:AY2465)","v":0},{"$f":"SUM(AZ2456:AZ2465)","v":0},{"$f":"SUM(BA2456:BA2465)","v":0},{"$f":"SUM(BB2456:BB2465)","v":0},{"$f":"SUM(BC2456:BC2465)","v":0},{"$f":"SUM(BD2456:BD2465)","v":0},{"$f":"SUM(BE2456:BE2465)","v":0},{"$f":"SUM(BF2456:BF2465)","v":0}]
[{"$f":"ROW()","v":2469},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AR558*AO$12","v":0},{"$f":"Inputs!AS558*AP$12","v":0},{"$f":"Inputs!AT558*AQ$12","v":0},{"$f":"Inputs!AU558*AR$12","v":5.5054802030456845E-4},{"$f":"Inputs!AV558*AS$12","v":5.5054802030456845E-4},{"$f":"Inputs!AW558*AT$12","v":5.5054802030456845E-4},{"$f":"Inputs!AX558*AU$12","v":5.5054802030456845E-4},{"$f":"Inputs!AY558*AV$12","v":5.5054802030456845E-4},{"$f":"Inputs!AZ1160*AW$12","v":5.83411032123011E-4},{"$f":"Inputs!BA1160*AX$12","v":5.83411032123011E-4},{"$f":"Inputs!BB1160*AY$12","v":5.83411032123011E-4},{"$f":"Inputs!BC1160*AZ$12","v":5.83411032123011E-4},{"$f":"Inputs!BD1160*BA$12","v":5.83411032123011E-4},{"$f":"IF(BB2433>1,BB2445/BB2433,BB2445)*BB$12","v":5.7394634528202149E-4},5.7394634528202149E-4,{"$f":"IF(BD2433>1,BD2445/BD2433,BD2445)*BD$12","v":5.7394634528202149E-4},5.7394634528202149E-4,{"$f":"IF(BF2433>1,BF2445/BF2433,BF2445)*BF$12","v":5.739463452820216E-4}]
[{"$f":"ROW()","v":2476},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AR565*AO$12","v":0},{"$f":"Inputs!AS565*AP$12","v":0},{"$f":"Inputs!AT565*AQ$12","v":0},{"$f":"Inputs!AU565*AR$12","v":0},{"$f":"Inputs!AV565*AS$12","v":0},{"$f":"Inputs!AW565*AT$12","v":0},{"$f":"Inputs!AX565*AU$12","v":0},{"$f":"Inputs!AY565*AV$12","v":0},{"$f":"Inputs!AZ1167*AW$12","v":0},{"$f":"Inputs!BA1167*AX$12","v":0},{"$f":"Inputs!BB1167*AY$12","v":0},{"$f":"Inputs!BC1167*AZ$12","v":0},{"$f":"Inputs!BD1167*BA$12","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":2485},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AN2449+AN2461-AN2473,0)","v":0.10849443},0.10849443,0.10849443,0.10849443,0.10088078578947368,9.326714157894736E-2,8.5653497368421039E-2,7.8039853157894717E-2,7.0426208947368396E-2,6.5488018523752911E-2,5.7419904820204856E-2,4.9351791116656801E-2,4.1283677413108746E-2,3.3215563709560691E-2,{"$f":"MAX(BB2449+BB2461-BB2473,0)","v":2.5400136954369941E-2},1.758471019917919E-2,{"$f":"MAX(BD2449+BD2461-BD2473,0)","v":9.7692834439884399E-3},1.9538566887976876E-3,{"$f":"MAX(BF2449+BF2461-BF2473,0)","v":0}]
[{"$f":"ROW()","v":2488},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2495},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AP2495-0.25,0)","v":29.75},29.5,{"$f":"MAX(AR2495-1,0)","v":28.5},27.5,26.5,25.5,24.5,23.5,22.5,21.5,20.5,19.5,18.5,17.5,16.5,15.5]
[{"$f":"ROW()","v":2502},"Non-depreciable assets"]
[{"$f":"ROW()","v":2504},"Opening Asset Values"]
[{"$f":"ROW()","v":2513},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO2549","v":0},{"$f":"AP2549","v":0},{"$f":"AQ2549","v":0},{"$f":"AR2549","v":0},{"$f":"AS2549","v":0},{"$f":"AT2549","v":0},{"$f":"AU2549","v":0},0,{"$f":"AW2549","v":0},{"$f":"AX2549","v":0},{"$f":"AY2549","v":0},{"$f":"AZ2549","v":0},{"$f":"BA2549","v":0},{"$f":"BB2549","v":0},{"$f":"BC2549","v":0},{"$f":"BD2549","v":0},{"$f":"BE2549","v":0}]
[{"$f":"ROW()","v":2516},"Capex"]
[{"$f":"ROW()","v":2523},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO$179","v":0}]
[{"$f":"ROW()","v":2532},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AS572*AP$12","v":0},{"$f":"Inputs!AT572*AQ$12","v":0},{"$f":"Inputs!AU572*AR$12","v":0},{"$f":"Inputs!AV572*AS$12","v":0},{"$f":"Inputs!AW572*AT$12","v":0},{"$f":"Inputs!AX572*AU$12","v":0},{"$f":"Inputs!AY572*AV$12","v":0},{"$f":"Inputs!AZ1174*AW$12","v":0},{"$f":"Inputs!BA1174*AX$12","v":0},{"$f":"Inputs!BB1174*AY$12","v":0},{"$f":"Inputs!BC1174*AZ$12","v":0},{"$f":"Inputs!BD1174*BA$12","v":0},{"$f":"IF(BB2496>1,BB2508/BB2496,BB2508)*BB$12","v":0},0,{"$f":"IF(BD2496>1,BD2508/BD2496,BD2508)*BD$12","v":0},0,{"$f":"IF(BF2496>1,BF2508/BF2496,BF2508)*BF$12","v":0}]
[{"$f":"ROW()","v":2533},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AS573*AP$12","v":0},{"$f":"Inputs!AT573*AQ$12","v":0},{"$f":"Inputs!AU573*AR$12","v":4.8822384210526315E-2},{"$f":"Inputs!AV573*AS$12","v":4.8822384210526315E-2},{"$f":"Inputs!AW573*AT$12","v":4.8822384210526315E-2},{"$f":"Inputs!AX573*AU$12","v":4.8822384210526315E-2},{"$f":"Inputs!AY573*AV$12","v":4.8822384210526315E-2},{"$f":"Inputs!AZ1175*AW$12","v":5.1736663310880671E-2},{"$f":"Inputs!BA1175*AX$12","v":5.1736663310880671E-2},{"$f":"Inputs!BB1175*AY$12","v":5.1736663310880671E-2},{"$f":"Inputs!BC1175*AZ$12","v":5.1736663310880671E-2},{"$f":"Inputs!BD1175*BA$12","v":2.5868331655440335E-2},{"$f":"IF(BB2497>1,BB2509/BB2497,BB2509)*BB$12","v":0},0,{"$f":"IF(BD2497>1,BD2509/BD2497,BD2509)*BD$12","v":0},0,{"$f":"IF(BF2497>1,BF2509/BF2497,BF2509)*BF$12","v":0}]
[{"$f":"ROW()","v":2542},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AO2506+AO2518-AO2530,0)","v":1.1449200000000002E-3},1.1449200000000002E-3,1.1449200000000002E-3,1.1217903030303032E-3,1.0986606060606062E-3,1.0755309090909092E-3,1.0524012121212122E-3,1.0292715151515152E-3,1.0505046670846337E-3,1.0259943248726712E-3,1.0014839826607087E-3,9.7697364044874624E-4,9.5246329823678387E-4,{"$f":"MAX(BB2506+BB2518-BB2530,0)","v":9.2835030334471338E-4},9.0423730845264289E-4,{"$f":"MAX(BD2506+BD2518-BD2530,0)","v":8.801243135605724E-4},8.5601131866850191E-4,{"$f":"MAX(BF2506+BF2518-BF2530,0)","v":8.3189832377643142E-4}]
[{"$f":"ROW()","v":2545},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AO2509+AO2521-AO2533,0)","v":0.46381264999999999},0.46381264999999999,0.46381264999999999,0.41499026578947368,0.36616788157894736,0.31734549736842105,0.26852311315789473,0.21970072894736842,0.17772813552507741,0.12599147221419674,7.4254808903316066E-2,2.2518145592435396E-2,0,{"$f":"MAX(BB2509+BB2521-BB2533,0)","v":0},0,{"$f":"MAX(BD2509+BD2521-BD2533,0)","v":0},0,{"$f":"MAX(BF2509+BF2521-BF2533,0)","v":0}]
[{"$f":"ROW()","v":2552},"2009-09-30"]
[{"$f":"ROW()","v":2561},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AQ2561-0.25,0)","v":9.75},{"$f":"MAX(AR2561-1,0)","v":8.75},7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0]
[{"$f":"ROW()","v":2564}]
[{"$f":"ROW()","v":2571},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16139918,0.16139918,0.1504568627118644,0.13951454542372879,0.12857222813559319,0.11762991084745759,0.11142906676585024,9.9833586648862382E-2,8.8238106531874527E-2,7.6642626414886672E-2,6.5047146297898817E-2,5.3451666180910962E-2,4.2198683827034969E-2,3.0945701473158976E-2,1.9692719119282984E-2,8.4397367654069928E-3]
[{"$f":"ROW()","v":2580},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$175","v":1.9474400000000002E-3}]
[{"$f":"ROW()","v":2581},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$176","v":0}]
[{"$f":"ROW()","v":2589},"Depreciation"]
[{"$f":"ROW()","v":2592},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AT583*AQ$12","v":0},{"$f":"Inputs!AU583*AR$12","v":6.5460168067226897E-5},{"$f":"Inputs!AV583*AS$12","v":6.5460168067226897E-5},{"$f":"Inputs!AW583*AT$12","v":6.5460168067226897E-5},{"$f":"Inputs!AX583*AU$12","v":6.5460168067226897E-5},{"$f":"Inputs!AY583*AV$12","v":6.5460168067226897E-5},{"$f":"Inputs!AZ1185*AW$12","v":6.9367580677012403E-5},{"$f":"Inputs!BA1185*AX$12","v":6.9367580677012403E-5},{"$f":"Inputs!BB1185*AY$12","v":6.9367580677012403E-5},{"$f":"Inputs!BC1185*AZ$12","v":6.9367580677012403E-5},{"$f":"Inputs!BD1185*BA$12","v":6.936758067701243E-5},{"$f":"IF(BB2556>1,BB2568/BB2556,BB2568)*BB$12","v":6.8116680514192709E-5},6.8116680514192709E-5,{"$f":"IF(BD2556>1,BD2568/BD2556,BD2568)*BD$12","v":6.8116680514192696E-5},6.8116680514192696E-5,{"$f":"IF(BF2556>1,BF2568/BF2556,BF2568)*BF$12","v":6.8116680514192696E-5}]
[{"$f":"ROW()","v":2599},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AT590*AQ$12","v":0},{"$f":"Inputs!AU590*AR$12","v":0},{"$f":"Inputs!AV590*AS$12","v":0},{"$f":"Inputs!AW590*AT$12","v":0},{"$f":"Inputs!AX590*AU$12","v":0},{"$f":"Inputs!AY590*AV$12","v":0},{"$f":"Inputs!AZ1192*AW$12","v":0},{"$f":"Inputs!BA1192*AX$12","v":0},{"$f":"Inputs!BB1192*AY$12","v":0},{"$f":"Inputs!BC1192*AZ$12","v":0},{"$f":"Inputs!BD1192*BA$12","v":0}]
[{"$f":"ROW()","v":2608},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP2572+AP2584-AP2596,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2572+BB2584-BB2596,0)","v":0},0,{"$f":"MAX(BD2572+BD2584-BD2596,0)","v":0},0,{"$f":"MAX(BF2572+BF2584-BF2596,0)","v":0}]
[{"$f":"ROW()","v":2611},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP2575+AP2587-AP2599,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2618},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AR2618-1,0)","v":29},28,27,26,25,24,23,22,21,20,19,18,17,16]
[{"$f":"ROW()","v":2627},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ2663","v":7.1535999999999995E-4},{"$f":"AR2663","v":7.0514057142857139E-4},{"$f":"AS2663","v":6.9492114285714282E-4},{"$f":"AT2663","v":6.8470171428571425E-4},{"$f":"AU2663","v":6.7448228571428568E-4},{"$f":"AV2663*AW$15","v":6.9378442037395073E-4},{"$f":"AW2663","v":6.8295497925223675E-4},{"$f":"AX2663","v":6.7212553813052276E-4},{"$f":"AY2663","v":6.6129609700880877E-4},{"$f":"AZ2663","v":6.5046665588709479E-4},6.396372147653808E-4,6.2897659451929117E-4,6.1831597427320154E-4,6.076553540271119E-4,5.9699473378102227E-4]
[{"$f":"ROW()","v":2628},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2637},"Total",null,{"$f":"SUM(D2627:D2636)","v":0},{"$f":"SUM(E2627:E2636)","v":0},{"$f":"SUM(F2627:F2636)","v":0},{"$f":"SUM(G2627:G2636)","v":0},{"$f":"SUM(H2627:H2636)","v":0},{"$f":"SUM(I2627:I2636)","v":0},{"$f":"SUM(J2627:J2636)","v":0},{"$f":"SUM(K2627:K2636)","v":0},{"$f":"SUM(L2627:L2636)","v":0},{"$f":"SUM(M2627:M2636)","v":0},{"$f":"SUM(N2627:N2636)","v":0},{"$f":"SUM(O2627:O2636)","v":0},{"$f":"SUM(P2627:P2636)","v":0},{"$f":"SUM(Q2627:Q2636)","v":0},{"$f":"SUM(R2627:R2636)","v":0},{"$f":"SUM(S2627:S2636)","v":0},{"$f":"SUM(T2627:T2636)","v":0},{"$f":"SUM(U2627:U2636)","v":0},{"$f":"SUM(V2627:V2636)","v":0},{"$f":"SUM(W2627:W2636)","v":0},{"$f":"SUM(X2627:X2636)","v":0},{"$f":"SUM(Y2627:Y2636)","v":0},{"$f":"SUM(Z2627:Z2636)","v":0},{"$f":"SUM(AA2627:AA2636)","v":0},{"$f":"SUM(AB2627:AB2636)","v":0},{"$f":"SUM(AC2627:AC2636)","v":0},{"$f":"SUM(AD2627:AD2636)","v":0},{"$f":"SUM(AE2627:AE2636)","v":0},{"$f":"SUM(AF2627:AF2636)","v":0},{"$f":"SUM(AG2627:AG2636)","v":0},{"$f":"SUM(AH2627:AH2636)","v":0},{"$f":"SUM(AI2627:AI2636)","v":0},{"$f":"SUM(AJ2627:AJ2636)","v":0},{"$f":"SUM(AK2627:AK2636)","v":0},{"$f":"SUM(AL2627:AL2636)","v":0},{"$f":"SUM(AM2627:AM2636)","v":0},{"$f":"SUM(AN2627:AN2636)","v":0},{"$f":"SUM(AO2627:AO2636)","v":0},{"$f":"SUM(AP2627:AP2636)","v":0},{"$f":"SUM(AQ2627:AQ2636)","v":0},{"$f":"SUM(AR2627:AR2636)","v":0.73151163000000008},{"$f":"SUM(AS2627:AS2636)","v":0.67954934423809532},{"$f":"SUM(AT2627:AT2636)","v":0.62758705847619056},{"$f":"SUM(AU2627:AU2636)","v":0.57562477271428569},{"$f":"SUM(AV2627:AV2636)","v":0.52366248695238093},{"$f":"SUM(AW2627:AW2636)","v":0.49266378084245327},{"$f":"SUM(AX2627:AX2636)","v":0.43759979069123461},{"$f":"SUM(AY2627:AY2636)","v":0.3825358005400159},{"$f":"SUM(AZ2627:AZ2636)","v":0.32747181038879725},{"$f":"SUM(BA2627:BA2636)","v":0.27240782023757859},{"$f":"SUM(BB2627:BB2636)","v":0.21828394872340223},{"$f":"SUM(BC2627:BC2636)","v":0.17748984137946183},{"$f":"SUM(BD2627:BD2636)","v":0.1366957340355214},{"$f":"SUM(BE2627:BE2636)","v":9.5901626691580991E-2},{"$f":"SUM(BF2627:BF2636)","v":5.5107519347640591E-2}]
[{"$f":"ROW()","v":2640},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ$174","v":0}]
[{"$f":"ROW()","v":2647},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ$181","v":0}]
[{"$f":"ROW()","v":2656},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AU598*AR$12","v":3.9245521333333339E-2},{"$f":"Inputs!AV598*AS$12","v":3.9245521333333339E-2},{"$f":"Inputs!AW598*AT$12","v":3.9245521333333339E-2},{"$f":"Inputs!AX598*AU$12","v":3.9245521333333339E-2},{"$f":"Inputs!AY598*AV$12","v":3.9245521333333339E-2},{"$f":"Inputs!AZ1200*AW$12","v":4.1588143563969594E-2},{"$f":"Inputs!BA1200*AX$12","v":4.1588143563969594E-2},{"$f":"Inputs!BB1200*AY$12","v":4.1588143563969594E-2},{"$f":"Inputs!BC1200*AZ$12","v":4.1588143563969594E-2},{"$f":"Inputs!BD1200*BA$12","v":4.1588143563969608E-2},{"$f":"IF(BB2620>1,BB2632/BB2620,BB2632)*BB$12","v":4.0391244498261029E-2},4.0391244498261029E-2,{"$f":"IF(BD2620>1,BD2632/BD2620,BD2632)*BD$12","v":4.0391244498261029E-2},4.0391244498261022E-2,{"$f":"IF(BF2620>1,BF2632/BF2620,BF2632)*BF$12","v":4.0391244498261022E-2}]
[{"$f":"ROW()","v":2658},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AU600*AR$12","v":1.2330345E-2},{"$f":"Inputs!AV600*AS$12","v":1.2330345000000001E-2},{"$f":"Inputs!AW600*AT$12","v":1.2330345E-2},{"$f":"Inputs!AX600*AU$12","v":1.2330345E-2},{"$f":"Inputs!AY600*AV$12","v":1.2330345E-2},{"$f":"Inputs!AZ1202*AW$12","v":1.3066361221139635E-2},{"$f":"Inputs!BA1202*AX$12","v":1.3066361221139635E-2},{"$f":"Inputs!BB1202*AY$12","v":1.3066361221139633E-2},{"$f":"Inputs!BC1202*AZ$12","v":1.3066361221139635E-2},{"$f":"Inputs!BD1202*BA$12","v":1.3066361221139635E-2},{"$f":"IF(BB2622>1,BB2634/BB2622,BB2634)*BB$12","v":0},0,{"$f":"IF(BD2622>1,BD2634/BD2622,BD2634)*BD$12","v":0},0,{"$f":"IF(BF2622>1,BF2634/BF2622,BF2634)*BF$12","v":0}]
[{"$f":"ROW()","v":2665},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AQ2629+AQ2641-AQ2653,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BB2629+BB2641-BB2653,0)","v":0},0,{"$f":"MAX(BD2629+BD2641-BD2653,0)","v":0},0,{"$f":"MAX(BF2629+BF2641-BF2653,0)","v":0}]
[{"$f":"ROW()","v":2674},"2010-12-31"]
[{"$f":"ROW()","v":2675},"Life (years)"]
[{"$f":"ROW()","v":2684},"Equity Raising Cost"]
[{"$f":"ROW()","v":2687},"Opening Asset Values"]
[{"$f":"ROW()","v":2694},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8273239999999999E-2,6.7837778937902299E-2,6.7402317875804599E-2,6.6966856813706899E-2,6.9488223437236735E-2,6.7955554926379766E-2,6.6422886415522797E-2,6.4890217904665828E-2,6.335754939380886E-2,6.1824880882951898E-2,6.0316956958977458E-2,5.8809033035003025E-2,5.7301109111028592E-2,5.5793185187054152E-2]
[{"$f":"ROW()","v":2703},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$176","v":0}]
[{"$f":"ROW()","v":2710},"Total",null,{"$f":"SUM(D2700:D2709)","v":0},{"$f":"SUM(E2700:E2709)","v":0},{"$f":"SUM(F2700:F2709)","v":0},{"$f":"SUM(G2700:G2709)","v":0},{"$f":"SUM(H2700:H2709)","v":0},{"$f":"SUM(I2700:I2709)","v":0},{"$f":"SUM(J2700:J2709)","v":0},{"$f":"SUM(K2700:K2709)","v":0},{"$f":"SUM(L2700:L2709)","v":0},{"$f":"SUM(M2700:M2709)","v":0},{"$f":"SUM(N2700:N2709)","v":0},{"$f":"SUM(O2700:O2709)","v":0},{"$f":"SUM(P2700:P2709)","v":0},{"$f":"SUM(Q2700:Q2709)","v":0},{"$f":"SUM(R2700:R2709)","v":0},{"$f":"SUM(S2700:S2709)","v":0},{"$f":"SUM(T2700:T2709)","v":0},{"$f":"SUM(U2700:U2709)","v":0},{"$f":"SUM(V2700:V2709)","v":0},{"$f":"SUM(W2700:W2709)","v":0},{"$f":"SUM(X2700:X2709)","v":0},{"$f":"SUM(Y2700:Y2709)","v":0},{"$f":"SUM(Z2700:Z2709)","v":0},{"$f":"SUM(AA2700:AA2709)","v":0},{"$f":"SUM(AB2700:AB2709)","v":0},{"$f":"SUM(AC2700:AC2709)","v":0},{"$f":"SUM(AD2700:AD2709)","v":0},{"$f":"SUM(AE2700:AE2709)","v":0},{"$f":"SUM(AF2700:AF2709)","v":0},{"$f":"SUM(AG2700:AG2709)","v":0},{"$f":"SUM(AH2700:AH2709)","v":0},{"$f":"SUM(AI2700:AI2709)","v":0},{"$f":"SUM(AJ2700:AJ2709)","v":0},{"$f":"SUM(AK2700:AK2709)","v":0},{"$f":"SUM(AL2700:AL2709)","v":0},{"$f":"SUM(AM2700:AM2709)","v":0},{"$f":"SUM(AN2700:AN2709)","v":0},{"$f":"SUM(AO2700:AO2709)","v":0},{"$f":"SUM(AP2700:AP2709)","v":0},{"$f":"SUM(AQ2700:AQ2709)","v":0},{"$f":"SUM(AR2700:AR2709)","v":0.45728972000000007},{"$f":"SUM(AS2700:AS2709)","v":0},{"$f":"SUM(AT2700:AT2709)","v":0},{"$f":"SUM(AU2700:AU2709)","v":0},{"$f":"SUM(AV2700:AV2709)","v":0},{"$f":"SUM(AW2700:AW2709)","v":0},{"$f":"SUM(AX2700:AX2709)","v":0},{"$f":"SUM(AY2700:AY2709)","v":0},{"$f":"SUM(AZ2700:AZ2709)","v":0},{"$f":"SUM(BA2700:BA2709)","v":0},{"$f":"SUM(BB2700:BB2709)","v":0},{"$f":"SUM(BC2700:BC2709)","v":0},{"$f":"SUM(BD2700:BD2709)","v":0},{"$f":"SUM(BE2700:BE2709)","v":0},{"$f":"SUM(BF2700:BF2709)","v":0}]
[{"$f":"ROW()","v":2713},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AV606*AS$12","v":1.32E-3},{"$f":"Inputs!AW606*AT$12","v":1.32E-3},{"$f":"Inputs!AX606*AU$12","v":1.32E-3},{"$f":"Inputs!AY606*AV$12","v":1.3200000000000002E-3},{"$f":"Inputs!AZ1208*AW$12","v":-5.5951708770206558E-3},{"$f":"Inputs!BA1208*AX$12","v":0},{"$f":"Inputs!BB1208*AY$12","v":0},{"$f":"Inputs!BC1208*AZ$12","v":0},{"$f":"Inputs!BD1208*BA$12","v":0},{"$f":"MIN(BB2689,IF(BB2677>1,BB2689/BB2677,BB2689)*BB$12)","v":1.9637558668921573E-6},1.9637558668921573E-6,{"$f":"MIN(BD2689,IF(BD2677>1,BD2689/BD2677,BD2689)*BD$12)","v":1.9637558668921573E-6},1.9637558668921577E-6,{"$f":"MIN(BF2689,IF(BF2677>1,BF2689/BF2677,BF2689)*BF$12)","v":1.9637558668921577E-6}]
[{"$f":"ROW()","v":2722},"Total",null,{"$f":"SUM(D2712:D2721)","v":0},{"$f":"SUM(E2712:E2721)","v":0},{"$f":"SUM(F2712:F2721)","v":0},{"$f":"SUM(G2712:G2721)","v":0},{"$f":"SUM(H2712:H2721)","v":0},{"$f":"SUM(I2712:I2721)","v":0},{"$f":"SUM(J2712:J2721)","v":0},{"$f":"SUM(K2712:K2721)","v":0},{"$f":"SUM(L2712:L2721)","v":0},{"$f":"SUM(M2712:M2721)","v":0},{"$f":"SUM(N2712:N2721)","v":0},{"$f":"SUM(O2712:O2721)","v":0},{"$f":"SUM(P2712:P2721)","v":0},{"$f":"SUM(Q2712:Q2721)","v":0},{"$f":"SUM(R2712:R2721)","v":0},{"$f":"SUM(S2712:S2721)","v":0},{"$f":"SUM(T2712:T2721)","v":0},{"$f":"SUM(U2712:U2721)","v":0},{"$f":"SUM(V2712:V2721)","v":0},{"$f":"SUM(W2712:W2721)","v":0},{"$f":"SUM(X2712:X2721)","v":0},{"$f":"SUM(Y2712:Y2721)","v":0},{"$f":"SUM(Z2712:Z2721)","v":0},{"$f":"SUM(AA2712:AA2721)","v":0},{"$f":"SUM(AB2712:AB2721)","v":0},{"$f":"SUM(AC2712:AC2721)","v":0},{"$f":"SUM(AD2712:AD2721)","v":0},{"$f":"SUM(AE2712:AE2721)","v":0},{"$f":"SUM(AF2712:AF2721)","v":0},{"$f":"SUM(AG2712:AG2721)","v":0},{"$f":"SUM(AH2712:AH2721)","v":0},{"$f":"SUM(AI2712:AI2721)","v":0},{"$f":"SUM(AJ2712:AJ2721)","v":0},{"$f":"SUM(AK2712:AK2721)","v":0},{"$f":"SUM(AL2712:AL2721)","v":0},{"$f":"SUM(AM2712:AM2721)","v":0},{"$f":"SUM(AN2712:AN2721)","v":0},{"$f":"SUM(AO2712:AO2721)","v":0},{"$f":"SUM(AP2712:AP2721)","v":0},{"$f":"SUM(AQ2712:AQ2721)","v":0},{"$f":"SUM(AR2712:AR2721)","v":0},{"$f":"SUM(AS2712:AS2721)","v":0.59066741845791304},{"$f":"SUM(AT2712:AT2721)","v":0.59066741845791304},{"$f":"SUM(AU2712:AU2721)","v":0.59066741845791304},{"$f":"SUM(AV2712:AV2721)","v":0.59066741845791304},{"$f":"SUM(AW2712:AW2721)","v":-2.0880849366510299},{"$f":"SUM(AX2712:AX2721)","v":1.5326685108569644E-3},{"$f":"SUM(AY2712:AY2721)","v":1.5326685108569644E-3},{"$f":"SUM(AZ2712:AZ2721)","v":1.5326685108569644E-3},{"$f":"SUM(BA2712:BA2721)","v":1.5326685108569642E-3},{"$f":"SUM(BB2712:BB2721)","v":2.4419716090946814E-2},{"$f":"SUM(BC2712:BC2721)","v":2.4940524352952695E-3},{"$f":"SUM(BD2712:BD2721)","v":2.4940524352952695E-3},{"$f":"SUM(BE2712:BE2721)","v":2.49405243529527E-3},{"$f":"SUM(BF2712:BF2721)","v":2.4940524352952695E-3}]
[{"$f":"ROW()","v":2723},"Closing Asset Values"]
[{"$f":"ROW()","v":2732},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2739},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30},{"$f":"MAX(AT2739-1,0)","v":29},28,27,26,25,24,23,22,21,20,19,18]
[{"$f":"ROW()","v":2741},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(AT2741-1,0)","v":9},8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":2750},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2757},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS2793","v":0},{"$f":"AT2793","v":0},{"$f":"AU2793","v":0},0,{"$f":"AW2793","v":0},{"$f":"AX2793","v":0},{"$f":"AY2793","v":0},{"$f":"AZ2793","v":0},{"$f":"BA2793","v":0},{"$f":"BB2793","v":0},{"$f":"BC2793","v":0},{"$f":"BD2793","v":0},{"$f":"BE2793","v":0}]
[{"$f":"ROW()","v":2760},"Capex"]
[{"$f":"ROW()","v":2769},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS$181","v":0}]
[{"$f":"ROW()","v":2770},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS$182","v":0}]
[{"$f":"ROW()","v":2779},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AW623*AT$12","v":4.5878418016614671E-4},{"$f":"Inputs!AX623*AU$12","v":4.5878418016614671E-4},{"$f":"Inputs!AY623*AV$12","v":4.5878418016614671E-4},{"$f":"Inputs!AZ1225*AW$12","v":-1.4585090248314897E-3},{"$f":"Inputs!BA1225*AX$12","v":0},{"$f":"Inputs!BB1225*AY$12","v":0},{"$f":"Inputs!BC1225*AZ$12","v":0},{"$f":"Inputs!BD1225*BA$12","v":0},{"$f":"MIN(BB2755,IF(BB2743>1,BB2755/BB2743,BB2755)*BB$12)","v":4.9970975572215835E-7},4.9970975572215835E-7,{"$f":"MIN(BD2755,IF(BD2743>1,BD2755/BD2743,BD2755)*BD$12)","v":4.9970975572215835E-7},4.9970975572215835E-7,{"$f":"MIN(BF2755,IF(BF2743>1,BF2755/BF2743,BF2755)*BF$12)","v":4.9970975572215835E-7}]
[{"$f":"ROW()","v":2786},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AT2750+AT2762-AT2774","v":0},0,0,0,0,0,0,0,{"$f":"BB2750+BB2762-BB2774","v":0},0,{"$f":"BD2750+BD2762-BD2774","v":0},0,{"$f":"BF2750+BF2762-BF2774","v":0}]
[{"$f":"ROW()","v":2789},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24413459999999992,5.5808387519358266E-2,-0.13251782496128339,-0.32084403744192502,4.8925064008033536E-3,4.8925064008033536E-3,4.8925064008033536E-3,4.8925064008033536E-3,4.8925064008033536E-3,{"$f":"BB2753+BB2765-BB2777","v":2.4462532004016768E-3},0,{"$f":"BD2753+BD2765-BD2777","v":0},0,{"$f":"BF2753+BF2765-BF2777","v":0}]
[{"$f":"ROW()","v":2798},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AU2798-1,0)","v":69},68,67,66,65,64,63,62,61,60,59]
[{"$f":"ROW()","v":2805},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},{"$f":"MAX(AU2805-1,0)","v":9},8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":2808}]
[{"$f":"ROW()","v":2817},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5780999999999998E-2,-5.5482250172579711E-2,-0.14282282484343251,2.0852132427141012E-3,2.0852132427141012E-3,2.0852132427141012E-3,2.0852132427141012E-3,2.0852132427141012E-3,1.390142161809401E-3,6.9507108090470049E-4,0,0]
[{"$f":"ROW()","v":2818},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT2854","v":0},{"$f":"AU2854","v":0},0,{"$f":"AW2854","v":0},{"$f":"AX2854","v":0},{"$f":"AY2854","v":0},{"$f":"AZ2854","v":0},{"$f":"BA2854","v":0},{"$f":"BB2854","v":0},{"$f":"BC2854","v":0},{"$f":"BD2854","v":0},{"$f":"BE2854","v":0}]
[{"$f":"ROW()","v":2826},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT$177","v":0.48731913999999987}]
[{"$f":"ROW()","v":2833},"Depreciation"]
[{"$f":"ROW()","v":2836},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AX631*AU$12","v":2.6964039453431322E-2},{"$f":"Inputs!AY631*AV$12","v":2.6964039453431319E-2},{"$f":"Inputs!AZ1233*AW$12","v":3.6570222653696752E-3},{"$f":"Inputs!BA1233*AX$12","v":3.6570222653696744E-3},{"$f":"Inputs!BB1233*AY$12","v":3.6570222653696752E-3},{"$f":"Inputs!BC1233*AZ$12","v":3.6570222653696757E-3},{"$f":"Inputs!BD1233*BA$12","v":3.6570222653696752E-3},{"$f":"MIN(BB2812,IF(BB2800>1,BB2812/BB2800,BB2812)*BB$12)","v":3.592958007787628E-3},3.592958007787628E-3,{"$f":"MIN(BD2812,IF(BD2800>1,BD2812/BD2800,BD2812)*BD$12)","v":3.5929580077876284E-3},3.5929580077876284E-3,{"$f":"MIN(BF2812,IF(BF2800>1,BF2812/BF2800,BF2812)*BF$12)","v":3.5929580077876284E-3}]
[{"$f":"ROW()","v":2845},"Closing Asset Values"]
[{"$f":"ROW()","v":2852},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.8303534272095138E-4,-9.6607068544190275E-4,1.4731478414987129E-5,1.4731478414987129E-5,1.4731478414987129E-5,1.4731478414987129E-5,1.4731478414987129E-5,{"$f":"BB2816+BB2828-BB2840","v":1.4388885893708358E-5},1.4046293372429588E-5,{"$f":"BD2816+BD2828-BD2840","v":1.3703700851150817E-5},1.3361108329872047E-5,{"$f":"BF2816+BF2828-BF2840","v":1.3018515808593276E-5}]
[{"$f":"ROW()","v":2855},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT2819+AT2831-AT2843","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2862},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AV2862-1,0)","v":29},28,27,26,25,24,23,22,21,20]
[{"$f":"ROW()","v":2865},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AV2865-1,0)","v":49},48,47,46,45,44,43,42,41,40]
[{"$f":"ROW()","v":2874},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1356,0.13941579779241148,0.13453816784619835,0.12966053789998522,0.12478290795377209,0.11990527800755896,0.11502764806134583,0.11023482939212309,0.10544201072290035,0.10064919205367762,9.5856373384454879E-2]
[{"$f":"ROW()","v":2881},"Total",null,{"$f":"SUM(D2871:D2880)","v":0},{"$f":"SUM(E2871:E2880)","v":0},{"$f":"SUM(F2871:F2880)","v":0},{"$f":"SUM(G2871:G2880)","v":0},{"$f":"SUM(H2871:H2880)","v":0},{"$f":"SUM(I2871:I2880)","v":0},{"$f":"SUM(J2871:J2880)","v":0},{"$f":"SUM(K2871:K2880)","v":0},{"$f":"SUM(L2871:L2880)","v":0},{"$f":"SUM(M2871:M2880)","v":0},{"$f":"SUM(N2871:N2880)","v":0},{"$f":"SUM(O2871:O2880)","v":0},{"$f":"SUM(P2871:P2880)","v":0},{"$f":"SUM(Q2871:Q2880)","v":0},{"$f":"SUM(R2871:R2880)","v":0},{"$f":"SUM(S2871:S2880)","v":0},{"$f":"SUM(T2871:T2880)","v":0},{"$f":"SUM(U2871:U2880)","v":0},{"$f":"SUM(V2871:V2880)","v":0},{"$f":"SUM(W2871:W2880)","v":0},{"$f":"SUM(X2871:X2880)","v":0},{"$f":"SUM(Y2871:Y2880)","v":0},{"$f":"SUM(Z2871:Z2880)","v":0},{"$f":"SUM(AA2871:AA2880)","v":0},{"$f":"SUM(AB2871:AB2880)","v":0},{"$f":"SUM(AC2871:AC2880)","v":0},{"$f":"SUM(AD2871:AD2880)","v":0},{"$f":"SUM(AE2871:AE2880)","v":0},{"$f":"SUM(AF2871:AF2880)","v":0},{"$f":"SUM(AG2871:AG2880)","v":0},{"$f":"SUM(AH2871:AH2880)","v":0},{"$f":"SUM(AI2871:AI2880)","v":0},{"$f":"SUM(AJ2871:AJ2880)","v":0},{"$f":"SUM(AK2871:AK2880)","v":0},{"$f":"SUM(AL2871:AL2880)","v":0},{"$f":"SUM(AM2871:AM2880)","v":0},{"$f":"SUM(AN2871:AN2880)","v":0},{"$f":"SUM(AO2871:AO2880)","v":0},{"$f":"SUM(AP2871:AP2880)","v":0},{"$f":"SUM(AQ2871:AQ2880)","v":0},{"$f":"SUM(AR2871:AR2880)","v":0},{"$f":"SUM(AS2871:AS2880)","v":0},{"$f":"SUM(AT2871:AT2880)","v":0},{"$f":"SUM(AU2871:AU2880)","v":0},{"$f":"SUM(AV2871:AV2880)","v":2.5932940286993849},{"$f":"SUM(AW2871:AW2880)","v":2.4959578114079801},{"$f":"SUM(AX2871:AX2880)","v":2.3684246082512583},{"$f":"SUM(AY2871:AY2880)","v":2.2381999338309351},{"$f":"SUM(AZ2871:AZ2880)","v":2.1079752594106123},{"$f":"SUM(BA2871:BA2880)","v":1.9777505849902892},{"$f":"SUM(BB2871:BB2880)","v":1.8475259105699662},{"$f":"SUM(BC2871:BC2880)","v":1.7208137861321324},{"$f":"SUM(BD2871:BD2880)","v":1.5941016616942989},{"$f":"SUM(BE2871:BE2880)","v":1.4673895372564651},{"$f":"SUM(BF2871:BF2880)","v":1.3406774128186316}]
[{"$f":"ROW()","v":2884},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU$174","v":0}]
[{"$f":"ROW()","v":2893},"Total",null,{"$f":"SUM(D2883:D2892)","v":0},{"$f":"SUM(E2883:E2892)","v":0},{"$f":"SUM(F2883:F2892)","v":0},{"$f":"SUM(G2883:G2892)","v":0},{"$f":"SUM(H2883:H2892)","v":0},{"$f":"SUM(I2883:I2892)","v":0},{"$f":"SUM(J2883:J2892)","v":0},{"$f":"SUM(K2883:K2892)","v":0},{"$f":"SUM(L2883:L2892)","v":0},{"$f":"SUM(M2883:M2892)","v":0},{"$f":"SUM(N2883:N2892)","v":0},{"$f":"SUM(O2883:O2892)","v":0},{"$f":"SUM(P2883:P2892)","v":0},{"$f":"SUM(Q2883:Q2892)","v":0},{"$f":"SUM(R2883:R2892)","v":0},{"$f":"SUM(S2883:S2892)","v":0},{"$f":"SUM(T2883:T2892)","v":0},{"$f":"SUM(U2883:U2892)","v":0},{"$f":"SUM(V2883:V2892)","v":0},{"$f":"SUM(W2883:W2892)","v":0},{"$f":"SUM(X2883:X2892)","v":0},{"$f":"SUM(Y2883:Y2892)","v":0},{"$f":"SUM(Z2883:Z2892)","v":0},{"$f":"SUM(AA2883:AA2892)","v":0},{"$f":"SUM(AB2883:AB2892)","v":0},{"$f":"SUM(AC2883:AC2892)","v":0},{"$f":"SUM(AD2883:AD2892)","v":0},{"$f":"SUM(AE2883:AE2892)","v":0},{"$f":"SUM(AF2883:AF2892)","v":0},{"$f":"SUM(AG2883:AG2892)","v":0},{"$f":"SUM(AH2883:AH2892)","v":0},{"$f":"SUM(AI2883:AI2892)","v":0},{"$f":"SUM(AJ2883:AJ2892)","v":0},{"$f":"SUM(AK2883:AK2892)","v":0},{"$f":"SUM(AL2883:AL2892)","v":0},{"$f":"SUM(AM2883:AM2892)","v":0},{"$f":"SUM(AN2883:AN2892)","v":0},{"$f":"SUM(AO2883:AO2892)","v":0},{"$f":"SUM(AP2883:AP2892)","v":0},{"$f":"SUM(AQ2883:AQ2892)","v":0},{"$f":"SUM(AR2883:AR2892)","v":0},{"$f":"SUM(AS2883:AS2892)","v":0},{"$f":"SUM(AT2883:AT2892)","v":0},{"$f":"SUM(AU2883:AU2892)","v":2.5932940286993849},{"$f":"SUM(AV2883:AV2892)","v":0},{"$f":"SUM(AW2883:AW2892)","v":0},{"$f":"SUM(AX2883:AX2892)","v":0},{"$f":"SUM(AY2883:AY2892)","v":0},{"$f":"SUM(AZ2883:AZ2892)","v":0},{"$f":"SUM(BA2883:BA2892)","v":0},{"$f":"SUM(BB2883:BB2892)","v":0},{"$f":"SUM(BC2883:BC2892)","v":0},{"$f":"SUM(BD2883:BD2892)","v":0},{"$f":"SUM(BE2883:BE2892)","v":0},{"$f":"SUM(BF2883:BF2892)","v":0}]
[{"$f":"ROW()","v":2900},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AY646*AV$12","v":2.5398631398695685E-3},{"$f":"Inputs!AZ1248*AW$12","v":-2.6914712636016002E-3},{"$f":"Inputs!BA1248*AX$12","v":0},{"$f":"Inputs!BB1248*AY$12","v":0},{"$f":"Inputs!BC1248*AZ$12","v":0},{"$f":"Inputs!BD1248*BA$12","v":0},{"$f":"MIN(BB2876,IF(BB2864>1,BB2876/BB2864,BB2876)*BB$12)","v":4.3033357917277223E-6},4.3033357917277223E-6,{"$f":"MIN(BD2876,IF(BD2864>1,BD2876/BD2864,BD2876)*BD$12)","v":4.3033357917277223E-6},4.3033357917277223E-6,{"$f":"MIN(BF2876,IF(BF2864>1,BF2876/BF2864,BF2876)*BF$12)","v":4.3033357917277223E-6}]
[{"$f":"ROW()","v":2901},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AY647*AV$12","v":5.0797262797391395E-4},{"$f":"Inputs!AZ1249*AW$12","v":2.2826446554110428E-2},{"$f":"Inputs!BA1249*AX$12","v":2.2826446554110428E-2},{"$f":"Inputs!BB1249*AY$12","v":2.2826446554110428E-2},{"$f":"Inputs!BC1249*AZ$12","v":2.2826446554110428E-2},{"$f":"Inputs!BD1249*BA$12","v":2.2826446554110428E-2},{"$f":"MIN(BB2877,IF(BB2865>1,BB2877/BB2865,BB2877)*BB$12)","v":2.2460649915381097E-2},2.2460649915381097E-2,{"$f":"MIN(BD2877,IF(BD2865>1,BD2877/BD2865,BD2877)*BD$12)","v":2.2460649915381097E-2},2.2460649915381097E-2,{"$f":"MIN(BF2877,IF(BF2865>1,BF2877/BF2865,BF2877)*BF$12)","v":2.2460649915381097E-2}]
[{"$f":"ROW()","v":2909},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47831218461538461,0.44995609393101305,0.45351142538906031,0.43706954168542411,0.42062765798178792,0.40418577427815172,0.38774389057451553,{"$f":"BB2873+BB2885-BB2897","v":0.37158789513391072},0.35543189969330591,{"$f":"BD2873+BD2885-BD2897","v":0.3392759042527011},0.32311990881209629,{"$f":"BF2873+BF2885-BF2897","v":0.30696391337149148}]
[{"$f":"ROW()","v":2912},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.5398631398695685E-3,3.8730022125549497E-5,3.8730022125549497E-5,3.8730022125549497E-5,3.8730022125549497E-5,3.8730022125549497E-5,{"$f":"BB2876+BB2888-BB2900","v":3.4426686333821778E-5},3.0123350542094056E-5,{"$f":"BD2876+BD2888-BD2900","v":2.5820014750366334E-5},2.1516678958638611E-5,{"$f":"BF2876+BF2888-BF2900","v":1.7213343166910889E-5}]
[{"$f":"ROW()","v":2921},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},{"$f":"MAX(AW2921-1,0)","v":49},48,47,46,45,44,43,42,41]
[{"$f":"ROW()","v":2928},"Equity Raising Cost"]
[{"$f":"ROW()","v":2931},"Opening Asset Values"]
[{"$f":"ROW()","v":2940},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AW2976","v":0},{"$f":"AX2976","v":0},{"$f":"AY2976","v":0},{"$f":"AZ2976","v":0},{"$f":"BA2976","v":0},{"$f":"BB2976","v":0},{"$f":"BC2976","v":0},{"$f":"BD2976","v":0},{"$f":"BE2976","v":0}]
[{"$f":"ROW()","v":2947},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$176","v":0.18456526005888116}]
[{"$f":"ROW()","v":2950},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$179","v":1.7512303042198231E-2}]
[{"$f":"ROW()","v":2957},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AZ1256*AW$12","v":0},{"$f":"Inputs!BA1256*AX$12","v":0},{"$f":"Inputs!BB1256*AY$12","v":0},{"$f":"Inputs!BC1256*AZ$12","v":0},{"$f":"Inputs!BD1256*BA$12","v":0},{"$f":"MIN(BB2933,IF(BB2921>1,BB2933/BB2921,BB2933)*BB$12)","v":0},0,{"$f":"MIN(BD2933,IF(BD2921>1,BD2933/BD2921,BD2933)*BD$12)","v":0},0,{"$f":"MIN(BF2933,IF(BF2921>1,BF2933/BF2921,BF2933)*BF$12)","v":0}]
[{"$f":"ROW()","v":2960},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!AZ1259*AW$12","v":0.1236257578151688},{"$f":"Inputs!BA1259*AX$12","v":0.1236257578151688},{"$f":"Inputs!BB1259*AY$12","v":0.1236257578151688},{"$f":"Inputs!BC1259*AZ$12","v":0.1236257578151688},{"$f":"Inputs!BD1259*BA$12","v":0.12362575781516878},{"$f":"MIN(BB2936,IF(BB2924>1,BB2936/BB2924,BB2936)*BB$12)","v":0.11595293028102258},0.11595293028102258,{"$f":"MIN(BD2936,IF(BD2924>1,BD2936/BD2924,BD2936)*BD$12)","v":0.11595293028102256},0.11595293028102258,{"$f":"MIN(BF2936,IF(BF2924>1,BF2936/BF2924,BF2936)*BF$12)","v":0.11595293028102258}]
[{"$f":"ROW()","v":2969},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$174","v":0},{"$f":"AW2933+AW2945-AW2957","v":0},0,0,0,0,{"$f":"BB2933+BB2945-BB2957","v":0},0,{"$f":"BD2933+BD2945-BD2957","v":0},0,{"$f":"BF2933+BF2945-BF2957","v":0}]
[{"$f":"ROW()","v":2976},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$181","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2978},"Total",null,{"$f":"SUM(D2968:D2977)","v":0},{"$f":"SUM(E2968:E2977)","v":0},{"$f":"SUM(F2968:F2977)","v":0},{"$f":"SUM(G2968:G2977)","v":0},{"$f":"SUM(H2968:H2977)","v":0},{"$f":"SUM(I2968:I2977)","v":0},{"$f":"SUM(J2968:J2977)","v":0},{"$f":"SUM(K2968:K2977)","v":0},{"$f":"SUM(L2968:L2977)","v":0},{"$f":"SUM(M2968:M2977)","v":0},{"$f":"SUM(N2968:N2977)","v":0},{"$f":"SUM(O2968:O2977)","v":0},{"$f":"SUM(P2968:P2977)","v":0},{"$f":"SUM(Q2968:Q2977)","v":0},{"$f":"SUM(R2968:R2977)","v":0},{"$f":"SUM(S2968:S2977)","v":0},{"$f":"SUM(T2968:T2977)","v":0},{"$f":"SUM(U2968:U2977)","v":0},{"$f":"SUM(V2968:V2977)","v":0},{"$f":"SUM(W2968:W2977)","v":0},{"$f":"SUM(X2968:X2977)","v":0},{"$f":"SUM(Y2968:Y2977)","v":0},{"$f":"SUM(Z2968:Z2977)","v":0},{"$f":"SUM(AA2968:AA2977)","v":0},{"$f":"SUM(AB2968:AB2977)","v":0},{"$f":"SUM(AC2968:AC2977)","v":0},{"$f":"SUM(AD2968:AD2977)","v":0},{"$f":"SUM(AE2968:AE2977)","v":0},{"$f":"SUM(AF2968:AF2977)","v":0},{"$f":"SUM(AG2968:AG2977)","v":0},{"$f":"SUM(AH2968:AH2977)","v":0},{"$f":"SUM(AI2968:AI2977)","v":0},{"$f":"SUM(AJ2968:AJ2977)","v":0},{"$f":"SUM(AK2968:AK2977)","v":0},{"$f":"SUM(AL2968:AL2977)","v":0},{"$f":"SUM(AM2968:AM2977)","v":0},{"$f":"SUM(AN2968:AN2977)","v":0},{"$f":"SUM(AO2968:AO2977)","v":0},{"$f":"SUM(AP2968:AP2977)","v":0},{"$f":"SUM(AQ2968:AQ2977)","v":0},{"$f":"SUM(AR2968:AR2977)","v":0},{"$f":"SUM(AS2968:AS2977)","v":0},{"$f":"SUM(AT2968:AT2977)","v":0},{"$f":"SUM(AU2968:AU2977)","v":0},{"$f":"SUM(AV2968:AV2977)","v":2.1001410126594688},{"$f":"SUM(AW2968:AW2977)","v":2.031548489827157},{"$f":"SUM(AX2968:AX2977)","v":1.8696202565411355},{"$f":"SUM(AY2968:AY2977)","v":1.7076920232551143},{"$f":"SUM(AZ2968:AZ2977)","v":1.5457637899690926},{"$f":"SUM(BA2968:BA2977)","v":1.3838355566830711},{"$f":"SUM(BB2968:BB2977)","v":1.2311657765137802},{"$f":"SUM(BC2968:BC2977)","v":1.0784959963444896},{"$f":"SUM(BD2968:BD2977)","v":0.92582621617519867},{"$f":"SUM(BE2968:BE2977)","v":0.77315643600590789},{"$f":"SUM(BF2968:BF2977)","v":0.62048665583661722}]
[{"$f":"ROW()","v":2985},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},{"$f":"MAX(AX2985-1,0)","v":9},8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2994},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11443573074253069,0.11443573074253069,0.11443573074253069,0.11443573074253069,0.11443573074253069,0.11194799746551916,0.10946026418850763,0.1069725309114961,0.10448479763448457]
[{"$f":"ROW()","v":2997},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9312051707392065,0.90828946413013989,0.88537375752107328,0.86245805091200667,0.83954234430294006,0.69961862025245003,0.55969489620196,0.41977117215146997,0.27984744810097995]
[{"$f":"ROW()","v":3004},"Capex"]
[{"$f":"ROW()","v":3007},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW$175","v":-1.6351793222481207E-2}]
[{"$f":"ROW()","v":3016},"Depreciation"]
[{"$f":"ROW()","v":3023},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BA1273*AX$12","v":3.4877912452615364E-3},{"$f":"Inputs!BB1273*AY$12","v":3.4877912452615364E-3},{"$f":"Inputs!BC1273*AZ$12","v":3.4877912452615368E-3},{"$f":"Inputs!BD1273*BA$12","v":3.4877912452615368E-3},{"$f":"MIN(BB2999,IF(BB2987>1,BB2999/BB2987,BB2999)*BB$12)","v":2.6434564831203999E-4},2.6434564831203999E-4,{"$f":"MIN(BD2999,IF(BD2987>1,BD2999/BD2987,BD2999)*BD$12)","v":2.6434564831203999E-4},2.6434564831203999E-4,{"$f":"MIN(BF2999,IF(BF2987>1,BF2999/BF2987,BF2999)*BF$12)","v":2.6434564831203993E-4}]
[{"$f":"ROW()","v":3026},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BA1276*AX$12","v":0},{"$f":"Inputs!BB1276*AY$12","v":0},{"$f":"Inputs!BC1276*AZ$12","v":0},{"$f":"Inputs!BD1276*BA$12","v":0}]
[{"$f":"ROW()","v":3033},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9312051707392065,0.90828946413013989,0.88537375752107328,0.86245805091200667,0.83954234430294006,{"$f":"BB2997+BB3009-BB3021","v":0.69961862025245003},0.55969489620196,{"$f":"BD2997+BD3009-BD3021","v":0.41977117215146997},0.27984744810097995,{"$f":"BF2997+BF3009-BF3021","v":0.13992372405048997}]
[{"$f":"ROW()","v":3042},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70},{"$f":"MAX(AY3042-1,0)","v":69},68,67,66,65,64,63]
[{"$f":"ROW()","v":3045},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},{"$f":"MAX(AY3045-1,0)","v":29},28,27,26,25,24,23]
[{"$f":"ROW()","v":3052}]
[{"$f":"ROW()","v":3055},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5440216530060555E-3,-9.5069902696649951E-3,-2.0558002192336045E-2,-3.1609014115007099E-2,0,0,0,0]
[{"$f":"ROW()","v":3062},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX3098","v":0},{"$f":"AY3098","v":0},{"$f":"AZ3098","v":0},{"$f":"BA3098","v":0},{"$f":"BB3098","v":0},{"$f":"BC3098","v":0},{"$f":"BD3098","v":0},{"$f":"BE3098","v":0}]
[{"$f":"ROW()","v":3070},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX$177","v":1.0186990278307195}]
[{"$f":"ROW()","v":3073},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX$180","v":0.33059819895689735}]
[{"$f":"ROW()","v":3080},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BB1281*AY$12","v":2.591371599430127E-2},{"$f":"Inputs!BC1281*AZ$12","v":2.591371599430127E-2},{"$f":"Inputs!BD1281*BA$12","v":2.5913715994301277E-2},{"$f":"MIN(BB3056,IF(BB3044>1,BB3056/BB3044,BB3056)*BB$12)","v":-7.7741147982903824E-2},0,{"$f":"MIN(BD3056,IF(BD3044>1,BD3056/BD3044,BD3056)*BD$12)","v":0},0,{"$f":"MIN(BF3056,IF(BF3044>1,BF3056/BF3044,BF3056)*BF$12)","v":0}]
[{"$f":"ROW()","v":3089},"Closing Asset Values"]
[{"$f":"ROW()","v":3092},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.591371599430127E-2,-5.182743198860254E-2,-7.7741147982903824E-2,{"$f":"BB3056+BB3068-BB3080","v":0},0,{"$f":"BD3056+BD3068-BD3080","v":0},0,{"$f":"BF3056+BF3068-BF3080","v":0}]
[{"$f":"ROW()","v":3099},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX3063+AX3075-AX3087","v":-5.7461848185835773E-2},-5.7461848185835773E-2,-5.7461848185835773E-2,-5.7461848185835773E-2,-5.7461848185835773E-2,-5.7461848185835773E-2,-5.7461848185835773E-2,-5.7461848185835773E-2,-5.7461848185835773E-2]
[{"$f":"ROW()","v":3102},"Life (years)"]
[{"$f":"ROW()","v":3109},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},{"$f":"MAX(AZ3109-1,0)","v":49},48,47,46,45,44]
[{"$f":"ROW()","v":3118},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3037609999999996E-3,-1.3661150978617049E-2,-2.8626062957234098E-2,0,0,0,0]
[{"$f":"ROW()","v":3121},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3128},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY$174","v":0}]
[{"$f":"ROW()","v":3137},"Total",null,{"$f":"SUM(D3127:D3136)","v":0},{"$f":"SUM(E3127:E3136)","v":0},{"$f":"SUM(F3127:F3136)","v":0},{"$f":"SUM(G3127:G3136)","v":0},{"$f":"SUM(H3127:H3136)","v":0},{"$f":"SUM(I3127:I3136)","v":0},{"$f":"SUM(J3127:J3136)","v":0},{"$f":"SUM(K3127:K3136)","v":0},{"$f":"SUM(L3127:L3136)","v":0},{"$f":"SUM(M3127:M3136)","v":0},{"$f":"SUM(N3127:N3136)","v":0},{"$f":"SUM(O3127:O3136)","v":0},{"$f":"SUM(P3127:P3136)","v":0},{"$f":"SUM(Q3127:Q3136)","v":0},{"$f":"SUM(R3127:R3136)","v":0},{"$f":"SUM(S3127:S3136)","v":0},{"$f":"SUM(T3127:T3136)","v":0},{"$f":"SUM(U3127:U3136)","v":0},{"$f":"SUM(V3127:V3136)","v":0},{"$f":"SUM(W3127:W3136)","v":0},{"$f":"SUM(X3127:X3136)","v":0},{"$f":"SUM(Y3127:Y3136)","v":0},{"$f":"SUM(Z3127:Z3136)","v":0},{"$f":"SUM(AA3127:AA3136)","v":0},{"$f":"SUM(AB3127:AB3136)","v":0},{"$f":"SUM(AC3127:AC3136)","v":0},{"$f":"SUM(AD3127:AD3136)","v":0},{"$f":"SUM(AE3127:AE3136)","v":0},{"$f":"SUM(AF3127:AF3136)","v":0},{"$f":"SUM(AG3127:AG3136)","v":0},{"$f":"SUM(AH3127:AH3136)","v":0},{"$f":"SUM(AI3127:AI3136)","v":0},{"$f":"SUM(AJ3127:AJ3136)","v":0},{"$f":"SUM(AK3127:AK3136)","v":0},{"$f":"SUM(AL3127:AL3136)","v":0},{"$f":"SUM(AM3127:AM3136)","v":0},{"$f":"SUM(AN3127:AN3136)","v":0},{"$f":"SUM(AO3127:AO3136)","v":0},{"$f":"SUM(AP3127:AP3136)","v":0},{"$f":"SUM(AQ3127:AQ3136)","v":0},{"$f":"SUM(AR3127:AR3136)","v":0},{"$f":"SUM(AS3127:AS3136)","v":0},{"$f":"SUM(AT3127:AT3136)","v":0},{"$f":"SUM(AU3127:AU3136)","v":0},{"$f":"SUM(AV3127:AV3136)","v":0},{"$f":"SUM(AW3127:AW3136)","v":0},{"$f":"SUM(AX3127:AX3136)","v":0},{"$f":"SUM(AY3127:AY3136)","v":1.3963500992159383},{"$f":"SUM(AZ3127:AZ3136)","v":0},{"$f":"SUM(BA3127:BA3136)","v":0},{"$f":"SUM(BB3127:BB3136)","v":0},{"$f":"SUM(BC3127:BC3136)","v":0},{"$f":"SUM(BD3127:BD3136)","v":0},{"$f":"SUM(BE3127:BE3136)","v":0},{"$f":"SUM(BF3127:BF3136)","v":0}]
[{"$f":"ROW()","v":3138},"Depreciation"]
[{"$f":"ROW()","v":3146},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BC1298*AZ$12","v":3.6245016812210496E-3},{"$f":"Inputs!BD1298*BA$12","v":3.6245016812210496E-3},{"$f":"MIN(BB3122,IF(BB3110>1,BB3122/BB3110,BB3122)*BB$12)","v":1.4846428668539663E-2},1.4846428668539663E-2,{"$f":"MIN(BD3122,IF(BD3110>1,BD3122/BD3110,BD3122)*BD$12)","v":1.4846428668539663E-2},1.4846428668539663E-2,{"$f":"MIN(BF3122,IF(BF3110>1,BF3122/BF3110,BF3122)*BF$12)","v":1.4846428668539663E-2}]
[{"$f":"ROW()","v":3149},"Total",null,{"$f":"SUM(D3139:D3148)","v":0},{"$f":"SUM(E3139:E3148)","v":0},{"$f":"SUM(F3139:F3148)","v":0},{"$f":"SUM(G3139:G3148)","v":0},{"$f":"SUM(H3139:H3148)","v":0},{"$f":"SUM(I3139:I3148)","v":0},{"$f":"SUM(J3139:J3148)","v":0},{"$f":"SUM(K3139:K3148)","v":0},{"$f":"SUM(L3139:L3148)","v":0},{"$f":"SUM(M3139:M3148)","v":0},{"$f":"SUM(N3139:N3148)","v":0},{"$f":"SUM(O3139:O3148)","v":0},{"$f":"SUM(P3139:P3148)","v":0},{"$f":"SUM(Q3139:Q3148)","v":0},{"$f":"SUM(R3139:R3148)","v":0},{"$f":"SUM(S3139:S3148)","v":0},{"$f":"SUM(T3139:T3148)","v":0},{"$f":"SUM(U3139:U3148)","v":0},{"$f":"SUM(V3139:V3148)","v":0},{"$f":"SUM(W3139:W3148)","v":0},{"$f":"SUM(X3139:X3148)","v":0},{"$f":"SUM(Y3139:Y3148)","v":0},{"$f":"SUM(Z3139:Z3148)","v":0},{"$f":"SUM(AA3139:AA3148)","v":0},{"$f":"SUM(AB3139:AB3148)","v":0},{"$f":"SUM(AC3139:AC3148)","v":0},{"$f":"SUM(AD3139:AD3148)","v":0},{"$f":"SUM(AE3139:AE3148)","v":0},{"$f":"SUM(AF3139:AF3148)","v":0},{"$f":"SUM(AG3139:AG3148)","v":0},{"$f":"SUM(AH3139:AH3148)","v":0},{"$f":"SUM(AI3139:AI3148)","v":0},{"$f":"SUM(AJ3139:AJ3148)","v":0},{"$f":"SUM(AK3139:AK3148)","v":0},{"$f":"SUM(AL3139:AL3148)","v":0},{"$f":"SUM(AM3139:AM3148)","v":0},{"$f":"SUM(AN3139:AN3148)","v":0},{"$f":"SUM(AO3139:AO3148)","v":0},{"$f":"SUM(AP3139:AP3148)","v":0},{"$f":"SUM(AQ3139:AQ3148)","v":0},{"$f":"SUM(AR3139:AR3148)","v":0},{"$f":"SUM(AS3139:AS3148)","v":0},{"$f":"SUM(AT3139:AT3148)","v":0},{"$f":"SUM(AU3139:AU3148)","v":0},{"$f":"SUM(AV3139:AV3148)","v":0},{"$f":"SUM(AW3139:AW3148)","v":0},{"$f":"SUM(AX3139:AX3148)","v":0},{"$f":"SUM(AY3139:AY3148)","v":0},{"$f":"SUM(AZ3139:AZ3148)","v":3.3060503630188871E-2},{"$f":"SUM(BA3139:BA3148)","v":3.3060503630188878E-2},{"$f":"SUM(BB3139:BB3148)","v":2.6168128193429452E-2},{"$f":"SUM(BC3139:BC3148)","v":5.9702357355899745E-2},{"$f":"SUM(BD3139:BD3148)","v":5.9702357355899738E-2},{"$f":"SUM(BE3139:BE3148)","v":5.9702357355899738E-2},{"$f":"SUM(BF3139:BF3148)","v":5.9702357355899738E-2}]
[{"$f":"ROW()","v":3156},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.4540831026180964E-3,-4.9081662052361929E-3,{"$f":"BB3120+BB3132-BB3144","v":0},0,{"$f":"BD3120+BD3132-BD3144","v":0},0,{"$f":"BF3120+BF3132-BF3144","v":0}]
[{"$f":"ROW()","v":3165},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},49,48,47,46,45]
[{"$f":"ROW()","v":3168},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":3175},"Opening Asset Values"]
[{"$f":"ROW()","v":3184},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ3220","v":0},{"$f":"BA3220","v":0},{"$f":"BB3220","v":0},{"$f":"BC3220","v":0},{"$f":"BD3220","v":0},{"$f":"BE3220","v":0}]
[{"$f":"ROW()","v":3185},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ3221","v":-5.5820005434781717E-2},{"$f":"BA3221","v":-5.5820005434781717E-2},{"$f":"BB3221","v":-5.5820005434781717E-2},{"$f":"BC3221","v":-5.5820005434781717E-2},{"$f":"BD3221","v":-5.5820005434781717E-2},{"$f":"BE3221","v":-5.5820005434781717E-2}]
[{"$f":"ROW()","v":3194},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ$179","v":1.9E-2}]
[{"$f":"ROW()","v":3197},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ$182","v":-5.5820005434781717E-2}]
[{"$f":"ROW()","v":3204},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!BD1307*BA$12","v":2.2424407051480212E-3},1.1973062143872441E-2,{"$f":"MIN(BC3180,IF(BC3168>1,BC3180/BC3168,BC3180)*BC$12)","v":1.1973062143872441E-2},1.197306214387244E-2,{"$f":"MIN(BE3180,IF(BE3168>1,BE3180/BE3168,BE3180)*BE$12)","v":1.1973062143872441E-2},1.1973062143872441E-2]
[{"$f":"ROW()","v":3213},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ3177+AZ3189-AZ3201","v":0},0,{"$f":"BB3177+BB3189-BB3201","v":0},0,{"$f":"BD3177+BD3189-BD3201","v":0},0,{"$f":"BF3177+BF3189-BF3201","v":0}]
[{"$f":"ROW()","v":3216},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11,0.10775755929485198,{"$f":"BB3180+BB3192-BB3204","v":9.5784497150979531E-2},8.3811435007107082E-2,{"$f":"BD3180+BD3192-BD3204","v":7.1838372863234648E-2},5.9865310719362207E-2,{"$f":"BF3180+BF3192-BF3204","v":4.7892248575489765E-2}]
[{"$f":"ROW()","v":3222},"Total",null,{"$f":"SUM(D3212:D3221)","v":0},{"$f":"SUM(E3212:E3221)","v":0},{"$f":"SUM(F3212:F3221)","v":0},{"$f":"SUM(G3212:G3221)","v":0},{"$f":"SUM(H3212:H3221)","v":0},{"$f":"SUM(I3212:I3221)","v":0},{"$f":"SUM(J3212:J3221)","v":0},{"$f":"SUM(K3212:K3221)","v":0},{"$f":"SUM(L3212:L3221)","v":0},{"$f":"SUM(M3212:M3221)","v":0},{"$f":"SUM(N3212:N3221)","v":0},{"$f":"SUM(O3212:O3221)","v":0},{"$f":"SUM(P3212:P3221)","v":0},{"$f":"SUM(Q3212:Q3221)","v":0},{"$f":"SUM(R3212:R3221)","v":0},{"$f":"SUM(S3212:S3221)","v":0},{"$f":"SUM(T3212:T3221)","v":0},{"$f":"SUM(U3212:U3221)","v":0},{"$f":"SUM(V3212:V3221)","v":0},{"$f":"SUM(W3212:W3221)","v":0},{"$f":"SUM(X3212:X3221)","v":0},{"$f":"SUM(Y3212:Y3221)","v":0},{"$f":"SUM(Z3212:Z3221)","v":0},{"$f":"SUM(AA3212:AA3221)","v":0},{"$f":"SUM(AB3212:AB3221)","v":0},{"$f":"SUM(AC3212:AC3221)","v":0},{"$f":"SUM(AD3212:AD3221)","v":0},{"$f":"SUM(AE3212:AE3221)","v":0},{"$f":"SUM(AF3212:AF3221)","v":0},{"$f":"SUM(AG3212:AG3221)","v":0},{"$f":"SUM(AH3212:AH3221)","v":0},{"$f":"SUM(AI3212:AI3221)","v":0},{"$f":"SUM(AJ3212:AJ3221)","v":0},{"$f":"SUM(AK3212:AK3221)","v":0},{"$f":"SUM(AL3212:AL3221)","v":0},{"$f":"SUM(AM3212:AM3221)","v":0},{"$f":"SUM(AN3212:AN3221)","v":0},{"$f":"SUM(AO3212:AO3221)","v":0},{"$f":"SUM(AP3212:AP3221)","v":0},{"$f":"SUM(AQ3212:AQ3221)","v":0},{"$f":"SUM(AR3212:AR3221)","v":0},{"$f":"SUM(AS3212:AS3221)","v":0},{"$f":"SUM(AT3212:AT3221)","v":0},{"$f":"SUM(AU3212:AU3221)","v":0},{"$f":"SUM(AV3212:AV3221)","v":0},{"$f":"SUM(AW3212:AW3221)","v":0},{"$f":"SUM(AX3212:AX3221)","v":0},{"$f":"SUM(AY3212:AY3221)","v":0},{"$f":"SUM(AZ3212:AZ3221)","v":0.77528077226094738},{"$f":"SUM(BA3212:BA3221)","v":0.75112951664860428},{"$f":"SUM(BB3212:BB3221)","v":0.70946633624996858},{"$f":"SUM(BC3212:BC3221)","v":0.66572553532564749},{"$f":"SUM(BD3212:BD3221)","v":0.62198473440132662},{"$f":"SUM(BE3212:BE3221)","v":0.57824393347700553},{"$f":"SUM(BF3212:BF3221)","v":0.53450313255268456}]
[{"$f":"ROW()","v":3231},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},49,48,47,46]
[{"$f":"ROW()","v":3232},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10},9,8,7,6]
[{"$f":"ROW()","v":3241},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3244},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22107089503820787,0.19896380553438708,0.1768567160305663,0.15474962652674551,0.13264253702292472]
[{"$f":"ROW()","v":3251},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA$175","v":0.90771923357427065}]
[{"$f":"ROW()","v":3260},"Depreciation"]
[{"$f":"ROW()","v":3263},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BB3239,IF(BB3227>1,BB3239/BB3227,BB3239)*BB$12)","v":3.0257307785809023E-2},3.0257307785809019E-2,3.0257307785809019E-2,3.0257307785809019E-2,3.0257307785809019E-2]
[{"$f":"ROW()","v":3270},"Non-depreciable assets"]
[{"$f":"ROW()","v":3279},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30904423380726698,0.30286334913112162,{"$f":"BC3243+BC3255-BC3267","v":0.29668246445497626},0.2905015797788309,{"$f":"BE3243+BE3255-BE3267","v":0.28432069510268554},0.27813981042654018]
[{"$f":"ROW()","v":3280},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22107089503820787,0.19896380553438708,{"$f":"BC3244+BC3256-BC3268","v":0.1768567160305663},0.15474962652674551,0.13264253702292472,0.11053544751910394]
[{"$f":"ROW()","v":3289},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30},29,28,27]
[{"$f":"ROW()","v":3292},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50},49,48,47]
[{"$f":"ROW()","v":3299},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3307},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB3343","v":-4.7708921925461834E-2},{"$f":"BC3343","v":-4.7708921925461834E-2},{"$f":"BD3343","v":-4.7708921925461834E-2},{"$f":"BE3343","v":-4.7708921925461834E-2}]
[{"$f":"ROW()","v":3314},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB$177","v":0.2163325991518702}]
[{"$f":"ROW()","v":3317},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB$180","v":0}]
[{"$f":"ROW()","v":3326},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BC3302,IF(BC3290>1,BC3302/BC3290,BC3302)*BC$12)","v":2.1633259915187018E-2},2.1633259915187018E-2,{"$f":"MIN(BE3302,IF(BE3290>1,BE3302/BE3290,BE3302)*BE$12)","v":2.1633259915187018E-2},2.1633259915187018E-2]
[{"$f":"ROW()","v":3327},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BC3303,IF(BC3291>1,BC3303/BC3291,BC3303)*BC$12)","v":0},0,{"$f":"MIN(BE3303,IF(BE3291>1,BE3303/BE3291,BE3303)*BE$12)","v":0},0]
[{"$f":"ROW()","v":3336},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB3300+BB3312-BB3324","v":0.54880562947693068},0.53051210849436636,0.51221858751180205,{"$f":"BE3300+BE3312-BE3324","v":0.49392506652923768},0.47563154554667331]
[{"$f":"ROW()","v":3339},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB3303+BB3315-BB3327","v":0},0,0,{"$f":"BE3303+BE3315-BE3327","v":0},0]
[{"$f":"ROW()","v":3346},"Life (years)"]
[{"$f":"ROW()","v":3355},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":32.982551628626652},{"$f":"MAX(BD3355-1,0)","v":31.982551628626652},{"$f":"MAX(BE3355-1,0)","v":30.982551628626652}]
[{"$f":"ROW()","v":3362},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6086032698462549,0.5883164941847131,0.5680297185231713]
[{"$f":"ROW()","v":3365},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17496679253034619,0.17146745667973928,0.16796812082913237]
[{"$f":"ROW()","v":3374},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC$176","v":0.6086032698462549}]
[{"$f":"ROW()","v":3375},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC$177","v":9.1478149433276632E-2}]
[{"$f":"ROW()","v":3382},"Depreciation"]
[{"$f":"ROW()","v":3390},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BD3366,IF(BD3354>1,BD3366/BD3354,BD3366)*BD$12)","v":0},0,{"$f":"MIN(BF3366,IF(BF3354>1,BF3366/BF3354,BF3366)*BF$12)","v":0}]
[{"$f":"ROW()","v":3393},"Total",null,{"$f":"SUM(D3383:D3392)","v":0},{"$f":"SUM(E3383:E3392)","v":0},{"$f":"SUM(F3383:F3392)","v":0},{"$f":"SUM(G3383:G3392)","v":0},{"$f":"SUM(H3383:H3392)","v":0},{"$f":"SUM(I3383:I3392)","v":0},{"$f":"SUM(J3383:J3392)","v":0},{"$f":"SUM(K3383:K3392)","v":0},{"$f":"SUM(L3383:L3392)","v":0},{"$f":"SUM(M3383:M3392)","v":0},{"$f":"SUM(N3383:N3392)","v":0},{"$f":"SUM(O3383:O3392)","v":0},{"$f":"SUM(P3383:P3392)","v":0},{"$f":"SUM(Q3383:Q3392)","v":0},{"$f":"SUM(R3383:R3392)","v":0},{"$f":"SUM(S3383:S3392)","v":0},{"$f":"SUM(T3383:T3392)","v":0},{"$f":"SUM(U3383:U3392)","v":0},{"$f":"SUM(V3383:V3392)","v":0},{"$f":"SUM(W3383:W3392)","v":0},{"$f":"SUM(X3383:X3392)","v":0},{"$f":"SUM(Y3383:Y3392)","v":0},{"$f":"SUM(Z3383:Z3392)","v":0},{"$f":"SUM(AA3383:AA3392)","v":0},{"$f":"SUM(AB3383:AB3392)","v":0},{"$f":"SUM(AC3383:AC3392)","v":0},{"$f":"SUM(AD3383:AD3392)","v":0},{"$f":"SUM(AE3383:AE3392)","v":0},{"$f":"SUM(AF3383:AF3392)","v":0},{"$f":"SUM(AG3383:AG3392)","v":0},{"$f":"SUM(AH3383:AH3392)","v":0},{"$f":"SUM(AI3383:AI3392)","v":0},{"$f":"SUM(AJ3383:AJ3392)","v":0},{"$f":"SUM(AK3383:AK3392)","v":0},{"$f":"SUM(AL3383:AL3392)","v":0},{"$f":"SUM(AM3383:AM3392)","v":0},{"$f":"SUM(AN3383:AN3392)","v":0},{"$f":"SUM(AO3383:AO3392)","v":0},{"$f":"SUM(AP3383:AP3392)","v":0},{"$f":"SUM(AQ3383:AQ3392)","v":0},{"$f":"SUM(AR3383:AR3392)","v":0},{"$f":"SUM(AS3383:AS3392)","v":0},{"$f":"SUM(AT3383:AT3392)","v":0},{"$f":"SUM(AU3383:AU3392)","v":0},{"$f":"SUM(AV3383:AV3392)","v":0},{"$f":"SUM(AW3383:AW3392)","v":0},{"$f":"SUM(AX3383:AX3392)","v":0},{"$f":"SUM(AY3383:AY3392)","v":0},{"$f":"SUM(AZ3383:AZ3392)","v":0},{"$f":"SUM(BA3383:BA3392)","v":0},{"$f":"SUM(BB3383:BB3392)","v":0},{"$f":"SUM(BC3383:BC3392)","v":0},{"$f":"SUM(BD3383:BD3392)","v":3.8379604026827482E-2},{"$f":"SUM(BE3383:BE3392)","v":3.8379604026827482E-2},{"$f":"SUM(BF3383:BF3392)","v":3.8379604026827482E-2}]
[{"$f":"ROW()","v":3402},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC3366+BC3378-BC3390","v":0},0,0,{"$f":"BF3366+BF3378-BF3390","v":0}]
[{"$f":"ROW()","v":3409},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50},49]
[{"$f":"ROW()","v":3412},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10},9]
[{"$f":"ROW()","v":3421},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":3422},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43230784543475081,0.41789758392025911]
[{"$f":"ROW()","v":3431},"Capex"]
[{"$f":"ROW()","v":3438},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD$179","v":0}]
[{"$f":"ROW()","v":3441},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD$182","v":-4.6510629508504486E-2}]
[{"$f":"ROW()","v":3450},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BE3426,IF(BE3414>1,BE3426/BE3414,BE3426)*BE$12)","v":0},{"$f":"MIN(BF3426,IF(BF3414>1,BF3426/BF3414,BF3426)*BF$12)","v":0}]
[{"$f":"ROW()","v":3457},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD3421+BD3433-BD3445","v":0},0,{"$f":"BF3421+BF3433-BF3445","v":0}]
[{"$f":"ROW()","v":3460},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD3424+BD3436-BD3448","v":0.1653073044490603},0.14877657400415428,{"$f":"BF3424+BF3436-BF3448","v":0.13224584355924826}]
[{"$f":"ROW()","v":3464},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3465},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD3429+BD3441-BD3453","v":-4.6510629508504486E-2},{"$f":"BE3429+BE3441-BE3453","v":-4.6510629508504486E-2},{"$f":"BF3429+BF3441-BF3453","v":-4.6510629508504486E-2}]
[{"$f":"ROW()","v":3466},"Total",null,{"$f":"SUM(D3456:D3465)","v":0},{"$f":"SUM(E3456:E3465)","v":0},{"$f":"SUM(F3456:F3465)","v":0},{"$f":"SUM(G3456:G3465)","v":0},{"$f":"SUM(H3456:H3465)","v":0},{"$f":"SUM(I3456:I3465)","v":0},{"$f":"SUM(J3456:J3465)","v":0},{"$f":"SUM(K3456:K3465)","v":0},{"$f":"SUM(L3456:L3465)","v":0},{"$f":"SUM(M3456:M3465)","v":0},{"$f":"SUM(N3456:N3465)","v":0},{"$f":"SUM(O3456:O3465)","v":0},{"$f":"SUM(P3456:P3465)","v":0},{"$f":"SUM(Q3456:Q3465)","v":0},{"$f":"SUM(R3456:R3465)","v":0},{"$f":"SUM(S3456:S3465)","v":0},{"$f":"SUM(T3456:T3465)","v":0},{"$f":"SUM(U3456:U3465)","v":0},{"$f":"SUM(V3456:V3465)","v":0},{"$f":"SUM(W3456:W3465)","v":0},{"$f":"SUM(X3456:X3465)","v":0},{"$f":"SUM(Y3456:Y3465)","v":0},{"$f":"SUM(Z3456:Z3465)","v":0},{"$f":"SUM(AA3456:AA3465)","v":0},{"$f":"SUM(AB3456:AB3465)","v":0},{"$f":"SUM(AC3456:AC3465)","v":0},{"$f":"SUM(AD3456:AD3465)","v":0},{"$f":"SUM(AE3456:AE3465)","v":0},{"$f":"SUM(AF3456:AF3465)","v":0},{"$f":"SUM(AG3456:AG3465)","v":0},{"$f":"SUM(AH3456:AH3465)","v":0},{"$f":"SUM(AI3456:AI3465)","v":0},{"$f":"SUM(AJ3456:AJ3465)","v":0},{"$f":"SUM(AK3456:AK3465)","v":0},{"$f":"SUM(AL3456:AL3465)","v":0},{"$f":"SUM(AM3456:AM3465)","v":0},{"$f":"SUM(AN3456:AN3465)","v":0},{"$f":"SUM(AO3456:AO3465)","v":0},{"$f":"SUM(AP3456:AP3465)","v":0},{"$f":"SUM(AQ3456:AQ3465)","v":0},{"$f":"SUM(AR3456:AR3465)","v":0},{"$f":"SUM(AS3456:AS3465)","v":0},{"$f":"SUM(AT3456:AT3465)","v":0},{"$f":"SUM(AU3456:AU3465)","v":0},{"$f":"SUM(AV3456:AV3465)","v":0},{"$f":"SUM(AW3456:AW3465)","v":0},{"$f":"SUM(AX3456:AX3465)","v":0},{"$f":"SUM(AY3456:AY3465)","v":0},{"$f":"SUM(AZ3456:AZ3465)","v":0},{"$f":"SUM(BA3456:BA3465)","v":0},{"$f":"SUM(BB3456:BB3465)","v":0},{"$f":"SUM(BC3456:BC3465)","v":0},{"$f":"SUM(BD3456:BD3465)","v":0.63275907426324163},{"$f":"SUM(BE3456:BE3465)","v":0.59909626384091275},{"$f":"SUM(BF3456:BF3465)","v":0.56543345341858398}]
[{"$f":"ROW()","v":3467},"2023-12-31"]
[{"$f":"ROW()","v":3468},"Life (years)"]
[{"$f":"ROW()","v":3469},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeAL","v":70}]
[{"$f":"ROW()","v":3470},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainAL","v":50}]
[{"$f":"ROW()","v":3471},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompAL","v":30}]
[{"$f":"ROW()","v":3472},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptAL","v":30}]
[{"$f":"ROW()","v":3473},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADAAL","v":10}]
[{"$f":"ROW()","v":3474},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodAL","v":15}]
[{"$f":"ROW()","v":3475},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenAL","v":50}]
[{"$f":"ROW()","v":3476},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherAL","v":10}]
[{"$f":"ROW()","v":3477},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EquityRCAL","v":32.982551628626652}]
[{"$f":"ROW()","v":3478},"Non-depreciable assets"]
[{"$f":"ROW()","v":3479}]
[{"$f":"ROW()","v":3480},"Opening Asset Values"]
[{"$f":"ROW()","v":3481},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3517","v":0}]
[{"$f":"ROW()","v":3482},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3483},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9589125573691946E-2]
[{"$f":"ROW()","v":3484},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3485},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42518933540503662]
[{"$f":"ROW()","v":3486},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3487},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3488},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3489},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3490},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3526","v":-4.5922817445206654E-2}]
[{"$f":"ROW()","v":3491},"Total",null,{"$f":"SUM(D3481:D3490)","v":0},{"$f":"SUM(E3481:E3490)","v":0},{"$f":"SUM(F3481:F3490)","v":0},{"$f":"SUM(G3481:G3490)","v":0},{"$f":"SUM(H3481:H3490)","v":0},{"$f":"SUM(I3481:I3490)","v":0},{"$f":"SUM(J3481:J3490)","v":0},{"$f":"SUM(K3481:K3490)","v":0},{"$f":"SUM(L3481:L3490)","v":0},{"$f":"SUM(M3481:M3490)","v":0},{"$f":"SUM(N3481:N3490)","v":0},{"$f":"SUM(O3481:O3490)","v":0},{"$f":"SUM(P3481:P3490)","v":0},{"$f":"SUM(Q3481:Q3490)","v":0},{"$f":"SUM(R3481:R3490)","v":0},{"$f":"SUM(S3481:S3490)","v":0},{"$f":"SUM(T3481:T3490)","v":0},{"$f":"SUM(U3481:U3490)","v":0},{"$f":"SUM(V3481:V3490)","v":0},{"$f":"SUM(W3481:W3490)","v":0},{"$f":"SUM(X3481:X3490)","v":0},{"$f":"SUM(Y3481:Y3490)","v":0},{"$f":"SUM(Z3481:Z3490)","v":0},{"$f":"SUM(AA3481:AA3490)","v":0},{"$f":"SUM(AB3481:AB3490)","v":0},{"$f":"SUM(AC3481:AC3490)","v":0},{"$f":"SUM(AD3481:AD3490)","v":0},{"$f":"SUM(AE3481:AE3490)","v":0},{"$f":"SUM(AF3481:AF3490)","v":0},{"$f":"SUM(AG3481:AG3490)","v":0},{"$f":"SUM(AH3481:AH3490)","v":0},{"$f":"SUM(AI3481:AI3490)","v":0},{"$f":"SUM(AJ3481:AJ3490)","v":0},{"$f":"SUM(AK3481:AK3490)","v":0},{"$f":"SUM(AL3481:AL3490)","v":0},{"$f":"SUM(AM3481:AM3490)","v":0},{"$f":"SUM(AN3481:AN3490)","v":0},{"$f":"SUM(AO3481:AO3490)","v":0},{"$f":"SUM(AP3481:AP3490)","v":0},{"$f":"SUM(AQ3481:AQ3490)","v":0},{"$f":"SUM(AR3481:AR3490)","v":0},{"$f":"SUM(AS3481:AS3490)","v":0},{"$f":"SUM(AT3481:AT3490)","v":0},{"$f":"SUM(AU3481:AU3490)","v":0},{"$f":"SUM(AV3481:AV3490)","v":0},{"$f":"SUM(AW3481:AW3490)","v":0},{"$f":"SUM(AX3481:AX3490)","v":0},{"$f":"SUM(AY3481:AY3490)","v":0},{"$f":"SUM(AZ3481:AZ3490)","v":0},{"$f":"SUM(BA3481:BA3490)","v":0},{"$f":"SUM(BB3481:BB3490)","v":0},{"$f":"SUM(BC3481:BC3490)","v":0},{"$f":"SUM(BD3481:BD3490)","v":0},{"$f":"SUM(BE3481:BE3490)","v":0},{"$f":"SUM(BF3481:BF3490)","v":0.4288556435335219}]
[{"$f":"ROW()","v":3492},"Capex"]
[{"$f":"ROW()","v":3493},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$173","v":0}]
[{"$f":"ROW()","v":3494},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$174","v":0}]
[{"$f":"ROW()","v":3495},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$175","v":4.9589125573691946E-2}]
[{"$f":"ROW()","v":3496},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$176","v":0}]
[{"$f":"ROW()","v":3497},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$177","v":0.42518933540503662}]
[{"$f":"ROW()","v":3498},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$178","v":0}]
[{"$f":"ROW()","v":3499},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$179","v":0}]
[{"$f":"ROW()","v":3500},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$180","v":0}]
[{"$f":"ROW()","v":3501},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$181","v":0}]
[{"$f":"ROW()","v":3502},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$182","v":-4.5922817445206654E-2}]
[{"$f":"ROW()","v":3503},"Total",null,{"$f":"SUM(D3493:D3502)","v":0},{"$f":"SUM(E3493:E3502)","v":0},{"$f":"SUM(F3493:F3502)","v":0},{"$f":"SUM(G3493:G3502)","v":0},{"$f":"SUM(H3493:H3502)","v":0},{"$f":"SUM(I3493:I3502)","v":0},{"$f":"SUM(J3493:J3502)","v":0},{"$f":"SUM(K3493:K3502)","v":0},{"$f":"SUM(L3493:L3502)","v":0},{"$f":"SUM(M3493:M3502)","v":0},{"$f":"SUM(N3493:N3502)","v":0},{"$f":"SUM(O3493:O3502)","v":0},{"$f":"SUM(P3493:P3502)","v":0},{"$f":"SUM(Q3493:Q3502)","v":0},{"$f":"SUM(R3493:R3502)","v":0},{"$f":"SUM(S3493:S3502)","v":0},{"$f":"SUM(T3493:T3502)","v":0},{"$f":"SUM(U3493:U3502)","v":0},{"$f":"SUM(V3493:V3502)","v":0},{"$f":"SUM(W3493:W3502)","v":0},{"$f":"SUM(X3493:X3502)","v":0},{"$f":"SUM(Y3493:Y3502)","v":0},{"$f":"SUM(Z3493:Z3502)","v":0},{"$f":"SUM(AA3493:AA3502)","v":0},{"$f":"SUM(AB3493:AB3502)","v":0},{"$f":"SUM(AC3493:AC3502)","v":0},{"$f":"SUM(AD3493:AD3502)","v":0},{"$f":"SUM(AE3493:AE3502)","v":0},{"$f":"SUM(AF3493:AF3502)","v":0},{"$f":"SUM(AG3493:AG3502)","v":0},{"$f":"SUM(AH3493:AH3502)","v":0},{"$f":"SUM(AI3493:AI3502)","v":0},{"$f":"SUM(AJ3493:AJ3502)","v":0},{"$f":"SUM(AK3493:AK3502)","v":0},{"$f":"SUM(AL3493:AL3502)","v":0},{"$f":"SUM(AM3493:AM3502)","v":0},{"$f":"SUM(AN3493:AN3502)","v":0},{"$f":"SUM(AO3493:AO3502)","v":0},{"$f":"SUM(AP3493:AP3502)","v":0},{"$f":"SUM(AQ3493:AQ3502)","v":0},{"$f":"SUM(AR3493:AR3502)","v":0},{"$f":"SUM(AS3493:AS3502)","v":0},{"$f":"SUM(AT3493:AT3502)","v":0},{"$f":"SUM(AU3493:AU3502)","v":0},{"$f":"SUM(AV3493:AV3502)","v":0},{"$f":"SUM(AW3493:AW3502)","v":0},{"$f":"SUM(AX3493:AX3502)","v":0},{"$f":"SUM(AY3493:AY3502)","v":0},{"$f":"SUM(AZ3493:AZ3502)","v":0},{"$f":"SUM(BA3493:BA3502)","v":0},{"$f":"SUM(BB3493:BB3502)","v":0},{"$f":"SUM(BC3493:BC3502)","v":0},{"$f":"SUM(BD3493:BD3502)","v":0},{"$f":"SUM(BE3493:BE3502)","v":0.4288556435335219},{"$f":"SUM(BF3493:BF3502)","v":0}]
[{"$f":"ROW()","v":3504},"Depreciation"]
[{"$f":"ROW()","v":3505},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3481,IF(BF3469>1,BF3481/BF3469,BF3481)*BF$12)","v":0}]
[{"$f":"ROW()","v":3506},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3482,IF(BF3470>1,BF3482/BF3470,BF3482)*BF$12)","v":0}]
[{"$f":"ROW()","v":3507},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3483,IF(BF3471>1,BF3483/BF3471,BF3483)*BF$12)","v":1.6529708524563981E-3}]
[{"$f":"ROW()","v":3508},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3484,IF(BF3472>1,BF3484/BF3472,BF3484)*BF$12)","v":0}]
[{"$f":"ROW()","v":3509},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3485,IF(BF3473>1,BF3485/BF3473,BF3485)*BF$12)","v":4.2518933540503664E-2}]
[{"$f":"ROW()","v":3510},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3486,IF(BF3474>1,BF3486/BF3474,BF3486)*BF$12)","v":0}]
[{"$f":"ROW()","v":3511},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3487,IF(BF3475>1,BF3487/BF3475,BF3487)*BF$12)","v":0}]
[{"$f":"ROW()","v":3512},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF3488,IF(BF3476>1,BF3488/BF3476,BF3488)*BF$12)","v":0}]
[{"$f":"ROW()","v":3513},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3514},"Non-depreciable assets"]
[{"$f":"ROW()","v":3515},"Total",null,{"$f":"SUM(D3505:D3514)","v":0},{"$f":"SUM(E3505:E3514)","v":0},{"$f":"SUM(F3505:F3514)","v":0},{"$f":"SUM(G3505:G3514)","v":0},{"$f":"SUM(H3505:H3514)","v":0},{"$f":"SUM(I3505:I3514)","v":0},{"$f":"SUM(J3505:J3514)","v":0},{"$f":"SUM(K3505:K3514)","v":0},{"$f":"SUM(L3505:L3514)","v":0},{"$f":"SUM(M3505:M3514)","v":0},{"$f":"SUM(N3505:N3514)","v":0},{"$f":"SUM(O3505:O3514)","v":0},{"$f":"SUM(P3505:P3514)","v":0},{"$f":"SUM(Q3505:Q3514)","v":0},{"$f":"SUM(R3505:R3514)","v":0},{"$f":"SUM(S3505:S3514)","v":0},{"$f":"SUM(T3505:T3514)","v":0},{"$f":"SUM(U3505:U3514)","v":0},{"$f":"SUM(V3505:V3514)","v":0},{"$f":"SUM(W3505:W3514)","v":0},{"$f":"SUM(X3505:X3514)","v":0},{"$f":"SUM(Y3505:Y3514)","v":0},{"$f":"SUM(Z3505:Z3514)","v":0},{"$f":"SUM(AA3505:AA3514)","v":0},{"$f":"SUM(AB3505:AB3514)","v":0},{"$f":"SUM(AC3505:AC3514)","v":0},{"$f":"SUM(AD3505:AD3514)","v":0},{"$f":"SUM(AE3505:AE3514)","v":0},{"$f":"SUM(AF3505:AF3514)","v":0},{"$f":"SUM(AG3505:AG3514)","v":0},{"$f":"SUM(AH3505:AH3514)","v":0},{"$f":"SUM(AI3505:AI3514)","v":0},{"$f":"SUM(AJ3505:AJ3514)","v":0},{"$f":"SUM(AK3505:AK3514)","v":0},{"$f":"SUM(AL3505:AL3514)","v":0},{"$f":"SUM(AM3505:AM3514)","v":0},{"$f":"SUM(AN3505:AN3514)","v":0},{"$f":"SUM(AO3505:AO3514)","v":0},{"$f":"SUM(AP3505:AP3514)","v":0},{"$f":"SUM(AQ3505:AQ3514)","v":0},{"$f":"SUM(AR3505:AR3514)","v":0},{"$f":"SUM(AS3505:AS3514)","v":0},{"$f":"SUM(AT3505:AT3514)","v":0},{"$f":"SUM(AU3505:AU3514)","v":0},{"$f":"SUM(AV3505:AV3514)","v":0},{"$f":"SUM(AW3505:AW3514)","v":0},{"$f":"SUM(AX3505:AX3514)","v":0},{"$f":"SUM(AY3505:AY3514)","v":0},{"$f":"SUM(AZ3505:AZ3514)","v":0},{"$f":"SUM(BA3505:BA3514)","v":0},{"$f":"SUM(BB3505:BB3514)","v":0},{"$f":"SUM(BC3505:BC3514)","v":0},{"$f":"SUM(BD3505:BD3514)","v":0},{"$f":"SUM(BE3505:BE3514)","v":0},{"$f":"SUM(BF3505:BF3514)","v":4.4171904392960065E-2}]
[{"$f":"ROW()","v":3516},"Closing Asset Values"]
[{"$f":"ROW()","v":3517},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3481+BE3493-BE3505","v":0},0]
[{"$f":"ROW()","v":3518},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3482+BE3494-BE3506","v":0},0]
[{"$f":"ROW()","v":3519},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3483+BE3495-BE3507","v":4.9589125573691946E-2},4.7936154721235545E-2]
[{"$f":"ROW()","v":3520},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3484+BE3496-BE3508","v":0},0]
[{"$f":"ROW()","v":3521},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3485+BE3497-BE3509","v":0.42518933540503662},0.38267040186453294]
[{"$f":"ROW()","v":3522},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3486+BE3498-BE3510","v":0},0]
[{"$f":"ROW()","v":3523},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3487+BE3499-BE3511","v":0},0]
[{"$f":"ROW()","v":3524},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3488+BE3500-BE3512","v":0},0]
[{"$f":"ROW()","v":3525},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":3526},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE3490+BE3502-BE3514","v":-4.5922817445206654E-2},{"$f":"BF3490+BF3502-BF3514","v":-4.5922817445206654E-2}]
[{"$f":"ROW()","v":3527},"Total",null,{"$f":"SUM(D3517:D3526)","v":0},{"$f":"SUM(E3517:E3526)","v":0},{"$f":"SUM(F3517:F3526)","v":0},{"$f":"SUM(G3517:G3526)","v":0},{"$f":"SUM(H3517:H3526)","v":0},{"$f":"SUM(I3517:I3526)","v":0},{"$f":"SUM(J3517:J3526)","v":0},{"$f":"SUM(K3517:K3526)","v":0},{"$f":"SUM(L3517:L3526)","v":0},{"$f":"SUM(M3517:M3526)","v":0},{"$f":"SUM(N3517:N3526)","v":0},{"$f":"SUM(O3517:O3526)","v":0},{"$f":"SUM(P3517:P3526)","v":0},{"$f":"SUM(Q3517:Q3526)","v":0},{"$f":"SUM(R3517:R3526)","v":0},{"$f":"SUM(S3517:S3526)","v":0},{"$f":"SUM(T3517:T3526)","v":0},{"$f":"SUM(U3517:U3526)","v":0},{"$f":"SUM(V3517:V3526)","v":0},{"$f":"SUM(W3517:W3526)","v":0},{"$f":"SUM(X3517:X3526)","v":0},{"$f":"SUM(Y3517:Y3526)","v":0},{"$f":"SUM(Z3517:Z3526)","v":0},{"$f":"SUM(AA3517:AA3526)","v":0},{"$f":"SUM(AB3517:AB3526)","v":0},{"$f":"SUM(AC3517:AC3526)","v":0},{"$f":"SUM(AD3517:AD3526)","v":0},{"$f":"SUM(AE3517:AE3526)","v":0},{"$f":"SUM(AF3517:AF3526)","v":0},{"$f":"SUM(AG3517:AG3526)","v":0},{"$f":"SUM(AH3517:AH3526)","v":0},{"$f":"SUM(AI3517:AI3526)","v":0},{"$f":"SUM(AJ3517:AJ3526)","v":0},{"$f":"SUM(AK3517:AK3526)","v":0},{"$f":"SUM(AL3517:AL3526)","v":0},{"$f":"SUM(AM3517:AM3526)","v":0},{"$f":"SUM(AN3517:AN3526)","v":0},{"$f":"SUM(AO3517:AO3526)","v":0},{"$f":"SUM(AP3517:AP3526)","v":0},{"$f":"SUM(AQ3517:AQ3526)","v":0},{"$f":"SUM(AR3517:AR3526)","v":0},{"$f":"SUM(AS3517:AS3526)","v":0},{"$f":"SUM(AT3517:AT3526)","v":0},{"$f":"SUM(AU3517:AU3526)","v":0},{"$f":"SUM(AV3517:AV3526)","v":0},{"$f":"SUM(AW3517:AW3526)","v":0},{"$f":"SUM(AX3517:AX3526)","v":0},{"$f":"SUM(AY3517:AY3526)","v":0},{"$f":"SUM(AZ3517:AZ3526)","v":0},{"$f":"SUM(BA3517:BA3526)","v":0},{"$f":"SUM(BB3517:BB3526)","v":0},{"$f":"SUM(BC3517:BC3526)","v":0},{"$f":"SUM(BD3517:BD3526)","v":0},{"$f":"SUM(BE3517:BE3526)","v":0.4288556435335219},{"$f":"SUM(BF3517:BF3526)","v":0.38468373914056181}]
[{"$f":"ROW()","v":3528},"2024-12-31"]
[{"$f":"ROW()","v":3529},"Life (years)"]
[{"$f":"ROW()","v":3530},"Pipeline and laterals"]
[{"$f":"ROW()","v":3531},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":3532},"Compressor stations"]
[{"$f":"ROW()","v":3533},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":3534},"SCADA and communications"]
[{"$f":"ROW()","v":3535},"Cathodic protection"]
[{"$f":"ROW()","v":3536},"Maintenance bases and depots"]
[{"$f":"ROW()","v":3537},"Other assets"]
[{"$f":"ROW()","v":3538},"Equity Raising Cost"]
[{"$f":"ROW()","v":3539},"Non-depreciable assets"]
[{"$f":"ROW()","v":3540}]
[{"$f":"ROW()","v":3541},"Opening Asset Values"]
[{"$f":"ROW()","v":3542},"Pipeline and laterals"]
[{"$f":"ROW()","v":3543},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":3544},"Compressor stations"]
[{"$f":"ROW()","v":3545},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":3546},"SCADA and communications"]
[{"$f":"ROW()","v":3547},"Cathodic protection"]
[{"$f":"ROW()","v":3548},"Maintenance bases and depots"]
[{"$f":"ROW()","v":3549},"Other assets"]
[{"$f":"ROW()","v":3550},"Equity Raising Cost"]
[{"$f":"ROW()","v":3551},"Non-depreciable assets"]
[{"$f":"ROW()","v":3552},"Total",null,{"$f":"SUM(D3542:D3551)","v":0},{"$f":"SUM(E3542:E3551)","v":0},{"$f":"SUM(F3542:F3551)","v":0},{"$f":"SUM(G3542:G3551)","v":0},{"$f":"SUM(H3542:H3551)","v":0},{"$f":"SUM(I3542:I3551)","v":0},{"$f":"SUM(J3542:J3551)","v":0},{"$f":"SUM(K3542:K3551)","v":0},{"$f":"SUM(L3542:L3551)","v":0},{"$f":"SUM(M3542:M3551)","v":0},{"$f":"SUM(N3542:N3551)","v":0},{"$f":"SUM(O3542:O3551)","v":0},{"$f":"SUM(P3542:P3551)","v":0},{"$f":"SUM(Q3542:Q3551)","v":0},{"$f":"SUM(R3542:R3551)","v":0},{"$f":"SUM(S3542:S3551)","v":0},{"$f":"SUM(T3542:T3551)","v":0},{"$f":"SUM(U3542:U3551)","v":0},{"$f":"SUM(V3542:V3551)","v":0},{"$f":"SUM(W3542:W3551)","v":0},{"$f":"SUM(X3542:X3551)","v":0},{"$f":"SUM(Y3542:Y3551)","v":0},{"$f":"SUM(Z3542:Z3551)","v":0},{"$f":"SUM(AA3542:AA3551)","v":0},{"$f":"SUM(AB3542:AB3551)","v":0},{"$f":"SUM(AC3542:AC3551)","v":0},{"$f":"SUM(AD3542:AD3551)","v":0},{"$f":"SUM(AE3542:AE3551)","v":0},{"$f":"SUM(AF3542:AF3551)","v":0},{"$f":"SUM(AG3542:AG3551)","v":0},{"$f":"SUM(AH3542:AH3551)","v":0},{"$f":"SUM(AI3542:AI3551)","v":0},{"$f":"SUM(AJ3542:AJ3551)","v":0},{"$f":"SUM(AK3542:AK3551)","v":0},{"$f":"SUM(AL3542:AL3551)","v":0},{"$f":"SUM(AM3542:AM3551)","v":0},{"$f":"SUM(AN3542:AN3551)","v":0},{"$f":"SUM(AO3542:AO3551)","v":0},{"$f":"SUM(AP3542:AP3551)","v":0},{"$f":"SUM(AQ3542:AQ3551)","v":0},{"$f":"SUM(AR3542:AR3551)","v":0},{"$f":"SUM(AS3542:AS3551)","v":0},{"$f":"SUM(AT3542:AT3551)","v":0},{"$f":"SUM(AU3542:AU3551)","v":0},{"$f":"SUM(AV3542:AV3551)","v":0},{"$f":"SUM(AW3542:AW3551)","v":0},{"$f":"SUM(AX3542:AX3551)","v":0},{"$f":"SUM(AY3542:AY3551)","v":0},{"$f":"SUM(AZ3542:AZ3551)","v":0},{"$f":"SUM(BA3542:BA3551)","v":0},{"$f":"SUM(BB3542:BB3551)","v":0},{"$f":"SUM(BC3542:BC3551)","v":0},{"$f":"SUM(BD3542:BD3551)","v":0},{"$f":"SUM(BE3542:BE3551)","v":0},{"$f":"SUM(BF3542:BF3551)","v":0}]
[{"$f":"ROW()","v":3553},"Capex"]
[{"$f":"ROW()","v":3554},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$173","v":0}]
[{"$f":"ROW()","v":3555},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$174","v":0}]
[{"$f":"ROW()","v":3556},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$175","v":0.51543826216828925}]
[{"$f":"ROW()","v":3557},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$176","v":0}]
[{"$f":"ROW()","v":3558},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$177","v":0.31659153049897754}]
[{"$f":"ROW()","v":3559},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$178","v":0}]
[{"$f":"ROW()","v":3560},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$179","v":0}]
[{"$f":"ROW()","v":3561},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$180","v":0}]
[{"$f":"ROW()","v":3562},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$181","v":0}]
[{"$f":"ROW()","v":3563},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$182","v":-4.5342434286340882E-2}]
[{"$f":"ROW()","v":3564},"Total",null,{"$f":"SUM(D3554:D3563)","v":0},{"$f":"SUM(E3554:E3563)","v":0},{"$f":"SUM(F3554:F3563)","v":0},{"$f":"SUM(G3554:G3563)","v":0},{"$f":"SUM(H3554:H3563)","v":0},{"$f":"SUM(I3554:I3563)","v":0},{"$f":"SUM(J3554:J3563)","v":0},{"$f":"SUM(K3554:K3563)","v":0},{"$f":"SUM(L3554:L3563)","v":0},{"$f":"SUM(M3554:M3563)","v":0},{"$f":"SUM(N3554:N3563)","v":0},{"$f":"SUM(O3554:O3563)","v":0},{"$f":"SUM(P3554:P3563)","v":0},{"$f":"SUM(Q3554:Q3563)","v":0},{"$f":"SUM(R3554:R3563)","v":0},{"$f":"SUM(S3554:S3563)","v":0},{"$f":"SUM(T3554:T3563)","v":0},{"$f":"SUM(U3554:U3563)","v":0},{"$f":"SUM(V3554:V3563)","v":0},{"$f":"SUM(W3554:W3563)","v":0},{"$f":"SUM(X3554:X3563)","v":0},{"$f":"SUM(Y3554:Y3563)","v":0},{"$f":"SUM(Z3554:Z3563)","v":0},{"$f":"SUM(AA3554:AA3563)","v":0},{"$f":"SUM(AB3554:AB3563)","v":0},{"$f":"SUM(AC3554:AC3563)","v":0},{"$f":"SUM(AD3554:AD3563)","v":0},{"$f":"SUM(AE3554:AE3563)","v":0},{"$f":"SUM(AF3554:AF3563)","v":0},{"$f":"SUM(AG3554:AG3563)","v":0},{"$f":"SUM(AH3554:AH3563)","v":0},{"$f":"SUM(AI3554:AI3563)","v":0},{"$f":"SUM(AJ3554:AJ3563)","v":0},{"$f":"SUM(AK3554:AK3563)","v":0},{"$f":"SUM(AL3554:AL3563)","v":0},{"$f":"SUM(AM3554:AM3563)","v":0},{"$f":"SUM(AN3554:AN3563)","v":0},{"$f":"SUM(AO3554:AO3563)","v":0},{"$f":"SUM(AP3554:AP3563)","v":0},{"$f":"SUM(AQ3554:AQ3563)","v":0},{"$f":"SUM(AR3554:AR3563)","v":0},{"$f":"SUM(AS3554:AS3563)","v":0},{"$f":"SUM(AT3554:AT3563)","v":0},{"$f":"SUM(AU3554:AU3563)","v":0},{"$f":"SUM(AV3554:AV3563)","v":0},{"$f":"SUM(AW3554:AW3563)","v":0},{"$f":"SUM(AX3554:AX3563)","v":0},{"$f":"SUM(AY3554:AY3563)","v":0},{"$f":"SUM(AZ3554:AZ3563)","v":0},{"$f":"SUM(BA3554:BA3563)","v":0},{"$f":"SUM(BB3554:BB3563)","v":0},{"$f":"SUM(BC3554:BC3563)","v":0},{"$f":"SUM(BD3554:BD3563)","v":0},{"$f":"SUM(BE3554:BE3563)","v":0},{"$f":"SUM(BF3554:BF3563)","v":0.78668735838092596}]
[{"$f":"ROW()","v":3565},"Depreciation"]
[{"$f":"ROW()","v":3566},"Pipeline and laterals"]
[{"$f":"ROW()","v":3567},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":3568},"Compressor stations"]
[{"$f":"ROW()","v":3569},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":3570},"SCADA and communications"]
[{"$f":"ROW()","v":3571},"Cathodic protection"]
[{"$f":"ROW()","v":3572},"Maintenance bases and depots"]
[{"$f":"ROW()","v":3573},"Other assets"]
[{"$f":"ROW()","v":3574},"Equity Raising Cost"]
[{"$f":"ROW()","v":3575},"Non-depreciable assets"]
[{"$f":"ROW()","v":3576},"Total",null,{"$f":"SUM(D3566:D3575)","v":0},{"$f":"SUM(E3566:E3575)","v":0},{"$f":"SUM(F3566:F3575)","v":0},{"$f":"SUM(G3566:G3575)","v":0},{"$f":"SUM(H3566:H3575)","v":0},{"$f":"SUM(I3566:I3575)","v":0},{"$f":"SUM(J3566:J3575)","v":0},{"$f":"SUM(K3566:K3575)","v":0},{"$f":"SUM(L3566:L3575)","v":0},{"$f":"SUM(M3566:M3575)","v":0},{"$f":"SUM(N3566:N3575)","v":0},{"$f":"SUM(O3566:O3575)","v":0},{"$f":"SUM(P3566:P3575)","v":0},{"$f":"SUM(Q3566:Q3575)","v":0},{"$f":"SUM(R3566:R3575)","v":0},{"$f":"SUM(S3566:S3575)","v":0},{"$f":"SUM(T3566:T3575)","v":0},{"$f":"SUM(U3566:U3575)","v":0},{"$f":"SUM(V3566:V3575)","v":0},{"$f":"SUM(W3566:W3575)","v":0},{"$f":"SUM(X3566:X3575)","v":0},{"$f":"SUM(Y3566:Y3575)","v":0},{"$f":"SUM(Z3566:Z3575)","v":0},{"$f":"SUM(AA3566:AA3575)","v":0},{"$f":"SUM(AB3566:AB3575)","v":0},{"$f":"SUM(AC3566:AC3575)","v":0},{"$f":"SUM(AD3566:AD3575)","v":0},{"$f":"SUM(AE3566:AE3575)","v":0},{"$f":"SUM(AF3566:AF3575)","v":0},{"$f":"SUM(AG3566:AG3575)","v":0},{"$f":"SUM(AH3566:AH3575)","v":0},{"$f":"SUM(AI3566:AI3575)","v":0},{"$f":"SUM(AJ3566:AJ3575)","v":0},{"$f":"SUM(AK3566:AK3575)","v":0},{"$f":"SUM(AL3566:AL3575)","v":0},{"$f":"SUM(AM3566:AM3575)","v":0},{"$f":"SUM(AN3566:AN3575)","v":0},{"$f":"SUM(AO3566:AO3575)","v":0},{"$f":"SUM(AP3566:AP3575)","v":0},{"$f":"SUM(AQ3566:AQ3575)","v":0},{"$f":"SUM(AR3566:AR3575)","v":0},{"$f":"SUM(AS3566:AS3575)","v":0},{"$f":"SUM(AT3566:AT3575)","v":0},{"$f":"SUM(AU3566:AU3575)","v":0},{"$f":"SUM(AV3566:AV3575)","v":0},{"$f":"SUM(AW3566:AW3575)","v":0},{"$f":"SUM(AX3566:AX3575)","v":0},{"$f":"SUM(AY3566:AY3575)","v":0},{"$f":"SUM(AZ3566:AZ3575)","v":0},{"$f":"SUM(BA3566:BA3575)","v":0},{"$f":"SUM(BB3566:BB3575)","v":0},{"$f":"SUM(BC3566:BC3575)","v":0},{"$f":"SUM(BD3566:BD3575)","v":0},{"$f":"SUM(BE3566:BE3575)","v":0},{"$f":"SUM(BF3566:BF3575)","v":0}]
[{"$f":"ROW()","v":3577},"Closing Asset Values"]
[{"$f":"ROW()","v":3578},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3542+BF3554-BF3566","v":0}]
[{"$f":"ROW()","v":3579},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3543+BF3555-BF3567","v":0}]
[{"$f":"ROW()","v":3580},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3544+BF3556-BF3568","v":0.51543826216828925}]
[{"$f":"ROW()","v":3581},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3545+BF3557-BF3569","v":0}]
[{"$f":"ROW()","v":3582},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3546+BF3558-BF3570","v":0.31659153049897754}]
[{"$f":"ROW()","v":3583},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3547+BF3559-BF3571","v":0}]
[{"$f":"ROW()","v":3584},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3548+BF3560-BF3572","v":0}]
[{"$f":"ROW()","v":3585},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3549+BF3561-BF3573","v":0}]
[{"$f":"ROW()","v":3586},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":3587},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3551+BF3563-BF3575","v":-4.5342434286340882E-2}]
[{"$f":"ROW()","v":3588},"Total",null,{"$f":"SUM(D3578:D3587)","v":0},{"$f":"SUM(E3578:E3587)","v":0},{"$f":"SUM(F3578:F3587)","v":0},{"$f":"SUM(G3578:G3587)","v":0},{"$f":"SUM(H3578:H3587)","v":0},{"$f":"SUM(I3578:I3587)","v":0},{"$f":"SUM(J3578:J3587)","v":0},{"$f":"SUM(K3578:K3587)","v":0},{"$f":"SUM(L3578:L3587)","v":0},{"$f":"SUM(M3578:M3587)","v":0},{"$f":"SUM(N3578:N3587)","v":0},{"$f":"SUM(O3578:O3587)","v":0},{"$f":"SUM(P3578:P3587)","v":0},{"$f":"SUM(Q3578:Q3587)","v":0},{"$f":"SUM(R3578:R3587)","v":0},{"$f":"SUM(S3578:S3587)","v":0},{"$f":"SUM(T3578:T3587)","v":0},{"$f":"SUM(U3578:U3587)","v":0},{"$f":"SUM(V3578:V3587)","v":0},{"$f":"SUM(W3578:W3587)","v":0},{"$f":"SUM(X3578:X3587)","v":0},{"$f":"SUM(Y3578:Y3587)","v":0},{"$f":"SUM(Z3578:Z3587)","v":0},{"$f":"SUM(AA3578:AA3587)","v":0},{"$f":"SUM(AB3578:AB3587)","v":0},{"$f":"SUM(AC3578:AC3587)","v":0},{"$f":"SUM(AD3578:AD3587)","v":0},{"$f":"SUM(AE3578:AE3587)","v":0},{"$f":"SUM(AF3578:AF3587)","v":0},{"$f":"SUM(AG3578:AG3587)","v":0},{"$f":"SUM(AH3578:AH3587)","v":0},{"$f":"SUM(AI3578:AI3587)","v":0},{"$f":"SUM(AJ3578:AJ3587)","v":0},{"$f":"SUM(AK3578:AK3587)","v":0},{"$f":"SUM(AL3578:AL3587)","v":0},{"$f":"SUM(AM3578:AM3587)","v":0},{"$f":"SUM(AN3578:AN3587)","v":0},{"$f":"SUM(AO3578:AO3587)","v":0},{"$f":"SUM(AP3578:AP3587)","v":0},{"$f":"SUM(AQ3578:AQ3587)","v":0},{"$f":"SUM(AR3578:AR3587)","v":0},{"$f":"SUM(AS3578:AS3587)","v":0},{"$f":"SUM(AT3578:AT3587)","v":0},{"$f":"SUM(AU3578:AU3587)","v":0},{"$f":"SUM(AV3578:AV3587)","v":0},{"$f":"SUM(AW3578:AW3587)","v":0},{"$f":"SUM(AX3578:AX3587)","v":0},{"$f":"SUM(AY3578:AY3587)","v":0},{"$f":"SUM(AZ3578:AZ3587)","v":0},{"$f":"SUM(BA3578:BA3587)","v":0},{"$f":"SUM(BB3578:BB3587)","v":0},{"$f":"SUM(BC3578:BC3587)","v":0},{"$f":"SUM(BD3578:BD3587)","v":0},{"$f":"SUM(BE3578:BE3587)","v":0},{"$f":"SUM(BF3578:BF3587)","v":0.78668735838092596}]

{"sheet":"Tax Assets","index":10,"n_rows":4097,"n_cols":82,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"Tax Assets"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81}]
[{"$f":"ROW()","v":4},"Actual or Forecast","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4]
[{"$f":"ROW()","v":7},"Start Date",null,null,{"$f":"D8+1","v":"1994-07-01"},"1994-10-01","1995-01-01","1995-04-01","1995-07-01","1995-10-01","1996-01-01","1996-04-01","1996-07-01","1996-10-01","1997-01-01","1997-04-01","1997-07-01","1997-10-01","1998-01-01","1998-04-01","1998-07-01","1998-10-01","1999-01-01","1999-04-01","1999-07-01","1999-10-01",{"$f":"Z8+1","v":"2000-01-01"},"2000-04-01","2000-07-01","2000-10-01","2001-01-01","2001-04-01","2001-07-01","2001-10-01","2002-01-01","2002-04-01","2002-07-01","2002-10-01","2003-01-01","2003-04-01","2003-07-01","2003-10-01","2004-01-01","2004-04-01","2004-07-01","2004-10-01","2005-01-01","2005-04-01","2005-07-01","2005-10-01","2006-01-01","2006-04-01","2006-07-01","2006-10-01","2007-01-01","2007-04-01","2007-07-01","2007-10-01","2008-01-01","2008-04-01","2008-07-01","2008-10-01","2009-01-01","2009-04-01","2009-07-01","2009-10-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01"]
[{"$f":"ROW()","v":8},"End Date",null,"1994-06-30",{"$f":"E7+E11-1","v":"1994-09-30"},"1994-12-31","1995-03-31","1995-06-30","1995-09-30","1995-12-31","1996-03-31","1996-06-30","1996-09-30","1996-12-31","1997-03-31","1997-06-30","1997-09-30","1997-12-31","1998-03-31","1998-06-30","1998-09-30","1998-12-31","1999-03-31","1999-06-30","1999-09-30",{"$f":"Z7+Z11-1","v":"1999-12-31"},"2000-03-31","2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30","2008-12-31","2009-03-31","2009-06-30","2009-09-30","2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31",{"$f":"BY7+BY11-1","v":"2020-12-31"},"2021-12-31",{"$f":"CA7+CA11-1","v":"2022-12-31"},"2023-12-31","2024-12-31"]
[{"$f":"ROW()","v":9},"Year",null,{"$f":"YEAR(D8)","v":1994},{"$f":"YEAR(E8)","v":1994},1994,1995,1995,1995,1995,1996,1996,1996,1996,1997,1997,1997,1997,1998,1998,1998,1998,1999,1999,1999,1999,2000,2000,2000,2000,2001,2001,2001,2001,2002,2002,2002,2002,2003,2003,2003,2003,2004,2004,2004,2004,2005,2005,2005,2005,2006,2006,2006,2006,2007,2007,2007,2007,2008,2008,2008,2008,2009,2009,2009,2009,2010,2011,{"$f":"YEAR(BQ8)","v":2012},2013,2014,2015,2016,2017,2018,2019,{"$f":"YEAR(BY8)","v":2020},2021,{"$f":"YEAR(CA8)","v":2022},2023,2024]
[{"$f":"ROW()","v":10},"Quarter",null,"Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$f":"ROW()","v":11},"Days",null,null,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,{"$f":"ROUND(YEARFRAC(E7,E8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"ROUND(YEARFRAC(Z7,Z8),2)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,{"$f":"ROUND(YEARFRAC(BY7,BY8),2)","v":1},1,{"$f":"ROUND(YEARFRAC(CA7,CA8),2)","v":1},1,1]
[{"$f":"ROW()","v":13},"Period End CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!G16","v":69.7},{"$f":"Inputs!H16","v":70.2},{"$f":"Inputs!I16","v":72.900000000000006},{"$f":"Inputs!J16","v":73.099999999999994},{"$f":"Inputs!K16","v":73.900000000000006},{"$f":"Inputs!L16","v":74.5},{"$f":"Inputs!M16","v":74.7},{"$f":"Inputs!N16","v":75.400000000000006},{"$f":"Inputs!O16","v":76.099999999999994},{"$f":"Inputs!P16","v":76.599999999999994},{"$f":"Inputs!Q16","v":77.099999999999994},{"$f":"Inputs!R16","v":77.599999999999994},{"$f":"Inputs!S16","v":78.599999999999994},{"$f":"Inputs!T16","v":78.599999999999994},{"$f":"Inputs!U16","v":79.099999999999994},{"$f":"Inputs!V16","v":79.5},{"$f":"Inputs!W16","v":80.2},{"$f":"Inputs!X16","v":80.599999999999994},{"$f":"Inputs!Y16","v":80.900000000000006},{"$f":"Inputs!Z16","v":81.5},{"$f":"Inputs!AA16","v":82.1},{"$f":"Inputs!AB16","v":82.6},{"$f":"Inputs!AC16","v":83.4},{"$f":"Inputs!AD16","v":83.8},{"$f":"Inputs!AE16","v":84.5},{"$f":"Inputs!AF16","v":85.9},{"$f":"Inputs!AG16","v":86.7},{"$f":"Inputs!AH16","v":86.6},{"$f":"Inputs!AI16","v":86.6},{"$f":"Inputs!AJ16","v":87.7},{"$f":"Inputs!AK16","v":88.3},{"$f":"Inputs!AL16","v":89.1},{"$f":"Inputs!AM16","v":90.3},{"$f":"Inputs!AN16","v":91.6},{"$f":"Inputs!AO16","v":92.7},{"$f":"Inputs!AP16","v":92.4},{"$f":"Inputs!AQ16","v":92.5},{"$f":"Inputs!AR16","v":92.9},{"$f":"Inputs!AS16","v":93.8},{"$f":"Inputs!AT16","v":94.3},{"$f":"Inputs!AU16","v":96.9},{"$f":"Inputs!AV16","v":99.8},{"$f":"Inputs!AW16","v":102},{"$f":"Inputs!AX16","v":104.8},{"$f":"Inputs!AY16","v":106.6},{"$f":"Inputs!AZ16","v":108.15635999999998},{"$f":"Inputs!BA16","v":109.73544285599995},{"$f":"Inputs!BB16","v":111.33758032169753},{"$f":"Inputs!BC16","v":112.96310899439429},{"$f":"Inputs!BD16","v":114.40903678952253},{"$f":"Inputs!BE16","v":115.87347246042842},{"$f":"Inputs!BF16","v":117.3566529079219},{"$f":"Inputs!BG16","v":118.85881806514328},{"$f":"Inputs!BH16","v":120.38021093637711},{"$f":"Inputs!BI16","v":121.92107763636272}]
[{"$f":"ROW()","v":14},"Period End December Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB13/AA13-1","v":7.1736011477760986E-3},{"$f":"AC13/AB13-1","v":3.8461538461538547E-2},2.7434842249656199E-3,1.0943912448700521E-2,8.1190798376182816E-3,2.6845637583892135E-3,9.3708165997323789E-3,9.2838196286471053E-3,6.5703022339027584E-3,6.5274151436032213E-3,6.4850843060959562E-3,1.2886597938144284E-2,0,6.3613231552162031E-3,5.0568900126422012E-3,8.8050314465408785E-3,4.9875311720697368E-3,3.7220843672458592E-3,7.4165636588379158E-3,7.3619631901840066E-3,6.0901339829475543E-3,9.6852300242131761E-3,4.7961630695443347E-3,8.3532219570405797E-3,1.6568047337278236E-2,9.3131548311990997E-3,-1.1534025374856371E-3,0,1.2702078521940052E-2,6.8415051311288E-3,9.060022650056565E-3,1.3468013468013407E-2,1.439645625692143E-2,1.2008733624454315E-2,-3.2362459546925182E-3,1.0822510822510178E-3,4.3243243243242802E-3,9.687836383207582E-3,5.3304904051172386E-3,2.7571580063626921E-2,2.9927760577915352E-2,2.2044088176352838E-2,2.7450980392156765E-2,1.7175572519083859E-2,1.4599999999999946E-2,1.4599999999999724E-2,1.4599999999999724E-2,1.4599999999999724E-2,1.2799999999999923E-2,1.2799999999999923E-2,1.2799999999999923E-2,1.2799999999999923E-2,1.2799999999999923E-2,1.2799999999999923E-2]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},"Tax Asset Base"]
[{"$f":"ROW()","v":17},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":18},"Total Assets ($m nominal)"]
[{"$f":"ROW()","v":19},"Opening Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z24","v":385.80093399812483},379.93345011362482,374.04912647912482,368.16480284462483,365.92461107012485,359.98760862999984,354.05060618987483,348.11360374974981,350.5679951096248,344.5233093884998,338.47862366737479,332.43393794624978,327.50863026512479,321.44484479274979,315.38105932037479,309.31727384799979,313.39223084562479,307.19836141824982,301.00449199087484,294.81062256349986,294.7561794961249,288.4601575939999,282.16413569187489,275.86811378974988,271.07273931762489,264.74841618173707,258.42409304584925,252.11070506599989,248.0660746106249,241.8795690469999,235.69306348337491,229.50655791974992,225.11560383612493,218.99588005187493,212.87615626762494,206.75643248337494,202.32880858912495,196.19071221287493,190.05261583662491,183.91451946037489,181.04625972412487,156.66973419712485,132.25827257012483,108.10611148497095,85.865609846978003,{"$f":"BT141+BT187","v":63.0202715665692},41.328910640408878,22.550083000458109,19.900651573979712,17.789227890283371,16.655858921833104,17.426308339817641,15.839363428865973,14.233390586569232,12.443955366714071]
[{"$f":"ROW()","v":20},"Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA198","v":0},{"$f":"AB198","v":0},0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906000000004,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.2551009860570224,1.4088802092402311,1.4320767560911378,0.8311007776957291,1.6571942403327855,3.3527701984016165,1.0788063920478859,0.71472177825573369,0.50595218022464361,0.89800971175985067]
[{"$f":"ROW()","v":21},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA163+AA209","v":5.8674838845000004},{"$f":"AB163+AB209","v":5.8843236345000003},5.8843236345000003,5.8843236345000003,5.9370024401250001,5.9370024401250001,5.9370024401250001,5.9370024401249992,6.044685721125,6.044685721125,6.044685721125,6.044685721125,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.296021902125001,6.296021902125001,6.2960219021250019,6.2960219021250019,6.3243231358878216,6.3243231358878216,6.3133879798493604,6.1785210553750023,6.186505563625003,6.186505563625003,6.186505563625003,6.186505563625003,6.1197237842500023,6.1197237842500023,6.1197237842500041,6.1197237842500041,6.1380963762500045,6.1380963762500045,6.1380963762500045,6.1380963762500054,24.833815247000018,24.726108227000019,24.815818019000019,24.833795666692339,24.981550417331505,24.946461912217345,20.187707849191,4.0815081825695358,2.9425244613920691,2.790563208783051,2.5823207804170818,2.6657513029995519,2.3206946205524739,2.2953874000798047,1.772113319833583]
[{"$f":"ROW()","v":22},"Over-Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN3817","v":0},null,null,null,null,{"$f":"0","v":0}]
[{"$f":"ROW()","v":23},"Asset Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA152+AA220","v":0},{"$f":"AB152+AB220","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]
[{"$f":"ROW()","v":24},"Closing Capital Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA141","v":385.80093399812483},{"$f":"AA19+AA20-AA21+AA22+AA23","v":379.93345011362482},{"$f":"AB19+AB20-AB21+AB22+AB23","v":374.04912647912482},368.16480284462483,365.92461107012485,359.98760862999984,354.05060618987483,348.11360374974981,350.5679951096248,344.5233093884998,338.47862366737479,332.43393794624978,327.50863026512479,321.44484479274979,315.38105932037479,309.31727384799979,313.39223084562479,307.19836141824982,301.00449199087484,294.81062256349986,294.7561794961249,288.4601575939999,282.16413569187489,275.86811378974988,271.07273931762489,264.74841618173707,258.42409304584925,252.11070506599989,248.0660746106249,241.8795690469999,235.69306348337491,229.50655791974992,225.11560383612493,218.99588005187493,212.87615626762494,206.75643248337494,202.32880858912495,196.19071221287493,190.05261583662491,183.91451946037489,181.04625972412487,156.66973419712485,132.25827257012483,108.10611148497095,85.865609846978003,63.020271566569207,41.328910640408878,22.550083000458109,19.900651573979712,17.789227890283371,16.655858921833104,17.426308339817641,15.839363428865973,14.233390586569232,12.443955366714071,11.56985175864034]
[{"$f":"ROW()","v":25},"Asset Account"]
[{"$f":"ROW()","v":26},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":27},"Openining Capital Base ($m nominal)"]
[{"$f":"ROW()","v":28},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N132+N178","v":354.38158899999996},{"$f":"N83","v":365.78781541749998},{"$f":"O83","v":361.16009560149996},356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,231.06312456250009,226.17906080050008,221.29499703850007,216.41093327650006,211.82837553450005,206.94054294725004,202.05271036000005,197.16487777275006,192.27704518550004,187.38921259825003,182.50138001100001,177.61354742374999,173.01192859649998,168.12051833724999,163.229108078,158.33769781875,153.5206293295,148.628289798125,143.73595026675,138.84361073537499,133.96341744399999,114.31051500649997,94.823486568999954,75.253521131499923,55.709188693999891,{"$f":"BT132+BT178","v":36.137941606499773},18.332777574647007,3.5949314005584103,2.6977024098229867,2.569947892455192,2.4037534608322662,{"$f":"BY83","v":2.4571284717239288},2.2703429108495445,2.0857406279003059,1.9031032950836986]
[{"$f":"ROW()","v":29},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,4.5868180900000004,{"$f":"N84","v":4.5672508738750004},4.5094435476250005,4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,5.2605696438749945,5.1538555251249942,5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.1545466788749934,2.7262772333749932,2.2980077878749929,1.8697383423749927,1.4414688968749925,1.0131994513749925,0.69449632536843342,0.31958369473438197,0.11699024302392869,0.1100239613134756,0.10305767960302251,9.6091397892569416E-2,8.9125116182116326E-2,8.2158834471663236E-2,7.5192552761210146E-2]
[{"$f":"ROW()","v":30},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,28.736501899999997,32.770543836249999,32.356421959875,31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,34.371179430516825,33.843387205204081,33.315594979891337,32.787802754578593,40.326723099265848,39.698096966828103,39.069470834390359,38.440844701952614,38.461671639514869,37.824927343702122,37.188183047889375,36.551438752076628,45.715953626263882,44.956693590826134,44.197433555388386,43.438173519950638,46.751789224512891,45.941618242325141,45.131447260137392,44.321276277949643,44.218226925761897,43.399216923199148,42.5802069206364,41.761196918073651,41.859706005510901,41.029227014323155,40.198748023135408,39.368269031947662,38.892821690759916,38.057904803947167,37.222987917134418,36.388071030321669,35.954922623508921,35.114983630696173,34.275044637883425,33.435105645070678,32.888966562257927,29.881756015506937,26.536248277755949,23.291632333851112,20.367243941023197,17.64373052953712,14.166303204103652,11.079394152420184,10.239624332486715,8.9740260460377712,8.3203350536826353,7.2767550539811507,5.9289815389815388,5.2583468941639326,4.1794360913421045]
[{"$f":"ROW()","v":31},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,4.3474000000000006E-2,4.2930575000000006E-2,4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.4833482912331788,1.4623220742959262,1.4412958573586736,1.420269640421421,1.4963877934841685,1.474147271921916,1.4519067503596634,1.4296662287974109,1.4665486172351583,1.4435690592979056,1.4205895013606529,1.3976099434234002,1.4441397554861477,1.4202913304238951,1.3964429053616425,1.3725944802993899,1.3825250552371373,1.3582543926748847,1.333983730112632,1.3097130675503794,1.3029960749881269,1.2785059915508743,1.2540159081136217,1.2295258246763692,1.5854257712391167,1.5561808124268641,1.5269358536146116,1.4976908948023591,1.9491786359901067,1.9139245184278542,1.8786704008656017,1.8434162833033492,1.8113813057410966,1.776086948928844,1.7407925921165914,1.7054982353043389,1.6702038784920863,1.529026451243076,1.3878490239940657,1.2466715967450555,1.2410941694960451,1.2808720163145599,1.5351858253621733,0.96250315940978681,1.1833337684574001,1.2368907162064706,1.2513961561514086,1.2860677134220828,1.7935562863603758,1.6978392881146176,1.5182635292751376]
[{"$f":"ROW()","v":32},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,4.6208323300000007,5.3832788817499999,5.2458088895000001,5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0629907777499987,5.824760198249999,5.5865296187499993,5.3482990392499996,5.11525080975,4.8768906715,4.63853053325,4.400170395,4.21770868675,3.9779510877500002,3.7381934887500003,{"$f":"AO87","v":3.4984358897500005},3.3280655607500007,3.0865732800000005,2.8450809992500004,2.6035887185000002,2.8016742577500002,2.5491925315000001,2.29671080525,2.0442290789999999,1.8232468927499998,1.5670156059935896,1.3107843192371793,1.0634392484999997,1.3755049719999999,1.2484603962499998,1.1214158204999998,0.99437124474999972,1.0627352689999996,1.0186494562499995,0.97456364349999947,0.93047783074999946,1.5914454179999993,1.5417811679999993,1.4921169179999993,1.4424526679999994,2.108444787999999,1.898924010999999,1.8703087139999988,2.0609827319999985,2.084812068999998,2.8822222652881462,3.331888896759331,3.7935583822305157,3.2766890807017006,2.8178265391728856,2.3084693376440706,2.0925839307384586,1.711449306240111,1.4234960426455903,1.4395622699579607]
[{"$f":"ROW()","v":33},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,1.0654488099999999,1.3089822897500001,1.2755918270000002,1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.54424275274999967,0.50080728874999969,0.45737182474999971,0.41393636074999973,0.37050089674999975,0.32706543274999977,0.28362996874999979,0.24019450474999982,0.19705604074999983,0.15293017174358958,0.10880430273717934,6.6727373749999874E-2,5.8170704999999906E-2,4.7912028749999898E-2,3.7653352499999897E-2,2.7394676249999896E-2,1.7135999999999894E-2,1.6527599999999896E-2,1.5919199999999897E-2,1.5310799999999897E-2,0.1284270599999999,0.1249755434999999,0.1215240269999999,0.11807251049999989,1.7130800340000001,1.539428064,1.3657760939999999,1.1921241239999998,1.0184721539999997,0.84639908399999952,0.67432601399999947,0.50228264399999945,0.33106427399999938,0.15984590399999934,7.5166749853130099E-2,6.7650074867817017E-2,6.0133399882503935E-2,5.2616724897190853E-2,4.5100049911877778E-2]
[{"$f":"ROW()","v":34},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,4.8415115599999998,6.1153275354999996,6.0381294551249995,5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.868181281500001,5.7764889703750013,5.6847966592500017,5.593104348125002,5.5056802170000028,5.413934553625003,5.3221888902500032,5.2304432268750034,5.1408975635000038,5.0491244001250042,4.9573512367500046,4.8655780733750049,4.7738049100000053,4.6820317466250057,4.590258583250006,4.4984854198750064,4.4067122565000068,4.3149390931250071,4.2231659297500075,4.1313927663750079,4.0422386030000084,3.9504327021250085,3.8586268012500087,3.7668209003750088,3.7098522995000089,3.6176109323750092,3.5253695652500094,3.4331281981250097,3.3530136910000099,3.2606207381250099,3.1682277852500098,3.0758348323750098,3.1281852295000099,3.0339829847500099,2.93978074000001,2.8455784952500101,2.7701862505000103,2.4607100115000105,2.0795468705000109,1.698383729500011,2.3732205885000117,1.9570705343730859,1.5472167390294322,1.1716318381857787,1.0443203643421248,0.99296043799847089,1.234650511654817,3.3456982412113954,3.331668230821065,3.1269911512587329,2.9224240716964007]
[{"$f":"ROW()","v":35},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.91782836999999995,0.89338588249999995,0.86894339499999995,0.84450090749999995,1.0381447499999998,1.0082501042499998,0.97835545849999983,0.94846081274999983,1.2712697969999998,1.2325575604999996,1.1938453239999995,1.1551330874999994,1.2992185109999994,1.2559363329999993,1.2126541549999992,1.1693719769999991,2.7192835989999988,2.6361715759999989,2.5530595529999989,2.4699475299999989,2.8268860769999988,2.7327727897499989,2.638659502499999,2.5445462152499991,2.793512977999999,2.6908226894999991,2.5881324009999993,2.4854421124999995,2.8487897339999995,2.7344484977499994,2.6201072614999994,2.5057660252499994,2.6406738789999995,2.5241825137499996,2.4076911484999997,2.2911997832499997,2.7774140879999996,2.3230974039999999,1.8970492329999999,1.493057495,1.6301093340840001,1.2588360791815223,1.0467160611388495,1.1261977289190497,1.0109271011448537,0.9277063930991033,0.95902997241175192,0.80433345598023387,0.65410663954871584,0.50620102311719783,0.3608735066856798]
[{"$f":"ROW()","v":36},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N91","v":0},{"$f":"O91","v":0},{"$f":"P91","v":0},{"$f":"Q91","v":0},{"$f":"R91","v":0},{"$f":"S91","v":0},{"$f":"T91","v":0},{"$f":"U91","v":0},{"$f":"V91","v":0},{"$f":"W91","v":0},{"$f":"X91","v":0},{"$f":"Y91","v":0},{"$f":"Z91","v":0},{"$f":"AA91","v":0},{"$f":"AB91","v":0},{"$f":"AC91","v":0},{"$f":"AD91","v":0},{"$f":"AE91","v":0},{"$f":"AF91","v":0},{"$f":"AG91","v":0},{"$f":"AH91","v":0},{"$f":"AI91","v":0},{"$f":"AJ91","v":0},{"$f":"AK91","v":0},{"$f":"AL91","v":0},{"$f":"AM91","v":0},{"$f":"AN91","v":0},{"$f":"AO91","v":0},{"$f":"AP91","v":0},{"$f":"AQ91","v":0},{"$f":"AR91","v":0},{"$f":"AS91","v":0},{"$f":"AT91","v":0},{"$f":"AU91","v":0},{"$f":"AV91","v":0},{"$f":"AW91","v":0},{"$f":"AX91","v":0},{"$f":"AY91","v":0},{"$f":"AZ91","v":0},{"$f":"BA91","v":0},{"$f":"BB91","v":0},{"$f":"BC91","v":0},{"$f":"BD91","v":0},{"$f":"BE91","v":0},{"$f":"BF91","v":0},{"$f":"BG91","v":0},{"$f":"BH91","v":0},{"$f":"BI91","v":0},{"$f":"BJ91","v":0},{"$f":"BK91","v":0},{"$f":"BL91","v":0},{"$f":"BM91","v":0},{"$f":"BN91","v":0},{"$f":"BO91","v":0},{"$f":"BP91","v":0},{"$f":"BQ91","v":0},{"$f":"BR91","v":0},0,{"$f":"BT91","v":0},{"$f":"BU91","v":0},{"$f":"BV91","v":0},{"$f":"BW91","v":0},{"$f":"BX91","v":0},{"$f":"BY91","v":0},{"$f":"BZ91","v":0},{"$f":"CA91","v":0},{"$f":"CB91","v":0}]
[{"$f":"ROW()","v":37},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N28:N36)","v":398.27617569},{"$f":"SUM(O28:O36)","v":415.97612940962506},410.62787843062495,405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,365.92461107012502,359.98760862999995,354.050606189875,348.11360374974998,350.56799510962514,344.52330938850008,338.47862366737513,332.43393794625018,327.50863026512508,321.44484479275013,315.38105932037524,309.31727384800018,313.39223084562519,307.19836141825016,301.00449199087518,294.81062256350015,294.75617949612507,288.46015759400007,282.16413569187506,275.86811378975011,271.07273931762501,264.7484161817373,258.42409304584942,252.11070506600009,248.06607461062507,241.8795690470001,235.69306348337503,229.50655791975001,225.11560383612502,218.99588005187499,212.87615626762505,206.75643248337505,202.32880858912503,196.19071221287501,190.05261583662502,183.914519460375,181.04625972412501,156.66973419712497,132.25827257012497,108.10611148497109,85.865609846978131,63.020271566569207,41.328910640408878,22.550083000458105,19.900651573979708,17.789227890283367,16.655858921833101,17.426308339817638,{"$f":"SUM(CA28:CA36)","v":15.839363428865969},14.233390586569234,12.44395536671407]
[{"$f":"ROW()","v":38},"Capex ($m nominal)"]
[{"$f":"ROW()","v":39},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N119","v":15.835996280000002},0,0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2,{"$f":"AA119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.766083055647262,0.49193520369378602,0.27603974573162737,6.5156837385838717E-2,0,0.21832779251458806,0,0,0,0]
[{"$f":"ROW()","v":40},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N120","v":3.7768010000000005E-2},0,0,0,3.9125433999999997,0,0,0,0,0,0,0,0,{"$f":"AA120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.10956631949344109,1.4999047156207485E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N121","v":4.3932482100000003},0,0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999,{"$f":"AA121","v":0},0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,0,0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656E-2,0,0.96551399999999998,0.32716763873353655,0.91933803976402129,0.56294496990587362,0.16972439009833262,0.45487062109111215,5.284512306586537E-2,0.55631248943130984]
[{"$f":"ROW()","v":42},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N122","v":0},0,0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2,{"$f":"AA122","v":0},0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,0,0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165800000000008,-0.39529899999999996,1.2849999999999999E-3,0.18770246145244668,0.12578884822093653,0.15224440795771971,0.63227405242111046,8.5916223899593053E-2,0,0]
[{"$f":"ROW()","v":43},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N123","v":0.87796735999999986},0,0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3,{"$f":"AA123","v":0},0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,0,0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158100000000018,0.98959200000000003,6.5030999999999992E-2,0.11,0,0.22190615762320312,9.5036065555107935E-2,0.17393493326502849,0.45310705715877819,0.34169722232854083]
[{"$f":"ROW()","v":44},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N124","v":0.27016970000000001},0,0,0,0.38601104999999997,0,0,0,0,0,0,0,0,{"$f":"AA124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,0,0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,7.5166749853130793E-2,0,0,0,0,0]
[{"$f":"ROW()","v":45},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N125","v":1.33433487},0,0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2,{"$f":"AA125","v":0},0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.5000000000000005E-2,0,0,1.9E-2,0.313,2.1973468704002324,0.18177188397333488,0,0,0]
[{"$f":"ROW()","v":46},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N126","v":0},0,0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998,{"$f":"AA126","v":0},0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,0,0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319418E-2,0.32115210083082429,0.12420701035951058,0.12207384012390722,0.22390060249469693,0,0,0,0,0]
[{"$f":"ROW()","v":47},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N39:N47)","v":22.749484430000003},{"$f":"SUM(O39:O47)","v":0},{"$f":"SUM(P39:P47)","v":0},{"$f":"SUM(Q39:Q47)","v":0},{"$f":"SUM(R39:R47)","v":34.883846339999998},{"$f":"SUM(S39:S47)","v":0},{"$f":"SUM(T39:T47)","v":0},{"$f":"SUM(U39:U47)","v":0},{"$f":"SUM(V39:V47)","v":2.5227460399999999},{"$f":"SUM(W39:W47)","v":0},{"$f":"SUM(X39:X47)","v":0},{"$f":"SUM(Y39:Y47)","v":0},{"$f":"SUM(Z39:Z47)","v":0.54965968999999992},{"$f":"SUM(AA39:AA47)","v":0},{"$f":"SUM(AB39:AB47)","v":0},{"$f":"SUM(AC39:AC47)","v":0},{"$f":"SUM(AD39:AD47)","v":3.6441318599999999},{"$f":"SUM(AE39:AE47)","v":0},{"$f":"SUM(AF39:AF47)","v":0},{"$f":"SUM(AG39:AG47)","v":0},{"$f":"SUM(AH39:AH47)","v":8.3913938000000012},{"$f":"SUM(AI39:AI47)","v":0},{"$f":"SUM(AJ39:AJ47)","v":0},{"$f":"SUM(AK39:AK47)","v":0},{"$f":"SUM(AL39:AL47)","v":1.11937804},{"$f":"SUM(AM39:AM47)","v":0},{"$f":"SUM(AN39:AN47)","v":0},{"$f":"SUM(AO39:AO47)","v":0},{"$f":"SUM(AP39:AP47)","v":10.13874247},{"$f":"SUM(AQ39:AQ47)","v":0},{"$f":"SUM(AR39:AR47)","v":0},{"$f":"SUM(AS39:AS47)","v":0},{"$f":"SUM(AT39:AT47)","v":6.1394263600000007},{"$f":"SUM(AU39:AU47)","v":0},{"$f":"SUM(AV39:AV47)","v":0},{"$f":"SUM(AW39:AW47)","v":0},{"$f":"SUM(AX39:AX47)","v":1.5006474299999999},{"$f":"SUM(AY39:AY47)","v":0},{"$f":"SUM(AZ39:AZ47)","v":0},{"$f":"SUM(BA39:BA47)","v":0},{"$f":"SUM(BB39:BB47)","v":2.1338906000000004},{"$f":"SUM(BC39:BC47)","v":0},{"$f":"SUM(BD39:BD47)","v":0},{"$f":"SUM(BE39:BE47)","v":0},{"$f":"SUM(BF39:BF47)","v":1.7955514800000001},{"$f":"SUM(BG39:BG47)","v":0},{"$f":"SUM(BH39:BH47)","v":0},{"$f":"SUM(BI39:BI47)","v":0},{"$f":"SUM(BJ39:BJ47)","v":1.6920998899999997},{"$f":"SUM(BK39:BK47)","v":0},{"$f":"SUM(BL39:BL47)","v":0},{"$f":"SUM(BM39:BM47)","v":0},{"$f":"SUM(BN39:BN47)","v":3.2698366400000003},{"$f":"SUM(BO39:BO47)","v":0.45728972000000007},{"$f":"SUM(BP39:BP47)","v":0.31464659999999994},{"$f":"SUM(BQ39:BQ47)","v":0.66365693384615376},{"$f":"SUM(BR39:BR47)","v":2.5932940286993849},{"$f":"SUM(BS39:BS47)","v":2.1362121369227034},{"$f":"SUM(BT39:BT47)","v":3.2551009860570224},{"$f":"SUM(BU39:BU47)","v":1.4088802092402311},{"$f":"SUM(BV39:BV47)","v":1.4320767560911378},{"$f":"SUM(BW39:BW47)","v":0.8311007776957291},{"$f":"SUM(BX39:BX47)","v":1.6571942403327855},{"$f":"SUM(BY39:BY47)","v":3.3527701984016165},{"$f":"SUM(BZ39:BZ47)","v":1.0788063920478859},{"$f":"SUM(CA39:CA47)","v":0.71472177825573369},{"$f":"SUM(CB39:CB47)","v":0.50595218022464361},{"$f":"SUM(CC39:CC47)","v":0.89800971175985067}]
[{"$f":"ROW()","v":49},"Depreciation ($m nominal)"]
[{"$f":"ROW()","v":50},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":" N154+N200","v":4.4297698624999997},{"$f":"O154+O200","v":4.6277198159999999},4.6277198159999999,4.6277198159999999,4.6277198159999999,4.8762596582499995,4.8762596582499995,4.8762596582499995,4.8762596582499995,4.8837533494999992,4.8837533494999992,4.8837533495000001,4.8837533495000001,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.884063762000002,4.884063762000002,4.884063762000002,4.884063762000002,{"$f":"AU154+AU200","v":4.884063762000002},4.884063762000002,4.8840637620000029,4.8840637620000029,4.8878325872500028,4.8878325872500028,4.8878325872500028,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8914102592500042,4.8914102592500042,4.8914102592500051,4.8914102592500059,4.892339531375006,4.892339531375006,4.892339531375006,4.8923395313750069,19.569965437500024,19.487028437500022,19.569965437500024,19.569965437500031,19.57124708750003,19.57124708750003,15.229781377782382,1.1732687364670511,0.19291135475363383,0.16619443162292571,0.16495278162292568,0.18678556087438447,0.18460228294923858,0.18263733281660727,0.18086887769723914]
[{"$f":"ROW()","v":51},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,5.7335226125000006E-2,{"$f":"O155+O201","v":5.7807326250000006E-2},5.7807326250000013E-2,5.7807326250000013E-2,5.780732625000002E-2,0.10671411875000002,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411874999999,0.10671411874999998,{"$f":"AU155+AU201","v":0.10671411874999999},0.10671411874999999,0.10671411874999998,0.10671411874999999,0.10671411875,0.10671411874999999,0.10671411874999998,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875000003,0.42826944550000012,0.42826944550000007,0.42826944550000012,0.42826944550000012,0.42826944550000012,0.42826944550000012,0.37641253534967223,0.20259345171045329,6.9662817104530926E-3,6.9662817104530934E-3,6.9662817104530934E-3,6.9662817104530943E-3,6.9662817104530934E-3,6.9662817104530926E-3,6.9662817104530934E-3]
[{"$f":"ROW()","v":52},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,0.35920627374999997,{"$f":"O156+O202","v":0.41412187637499998},0.41412187637499992,0.41412187637499992,0.41412187637499992,0.47932027506274733,0.47932027506274733,0.47932027506274727,0.47932027506274727,0.48834409381274729,0.48834409381274729,0.48834409381274724,0.48834409381274724,0.49146183493774726,0.49146183493774726,0.49146183493774714,0.49146183493774714,0.52779222531274717,0.52779222531274717,0.52779222531274717,0.52779222531274705,0.62862613243774701,0.62862613243774701,0.62862613243774712,0.62862613243774701,0.63674429581274694,0.63674429581274694,0.63674429581274694,0.63674429581274694,0.75926003543774701,0.75926003543774701,0.75926003543774689,0.75926003543774701,{"$f":"AU156+AU202","v":0.81017098218774697},0.81017098218774697,0.81017098218774697,0.81017098218774697,0.81901000256274692,0.81901000256274703,0.81901000256274703,0.81901000256274714,0.83047899118774704,0.83047899118774704,0.83047899118774704,0.83047899118774704,0.83491688681274712,0.83491688681274723,0.83491688681274723,0.83491688681274723,0.8399389928127472,0.8399389928127472,0.83993899281274731,0.83993899281274742,3.3744459667509892,3.3928077377509895,3.3951727377509893,3.4027005774432975,3.4266161866740665,3.4617713254334683,3.086909051683469,1.8052838199334698,1.5927659251824797,1.5730290321191567,1.6065249696073576,1.5174979050979447,1.1255052659087184,1.1317559258876932,0.63634139971624593]
[{"$f":"ROW()","v":53},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,5.4342500000000005E-4,{"$f":"O157+O203","v":5.4342500000000005E-4},5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,2.1835139372526138E-3,1.9023263937252611E-2,1.9023263937252611E-2,1.9023263937252611E-2,2.1026216937252606E-2,2.1026216937252606E-2,2.1026216937252606E-2,2.1026216937252602E-2,2.2240521562252605E-2,2.2240521562252601E-2,2.2240521562252601E-2,2.2240521562252601E-2,2.29795579372526E-2,2.2979557937252596E-2,2.2979557937252596E-2,2.2979557937252593E-2,2.3848425062252591E-2,2.3848425062252591E-2,2.3848425062252591E-2,2.3848425062252591E-2,{"$f":"AU157+AU203","v":2.4270662562252594E-2},2.427066256225259E-2,2.427066256225259E-2,2.4270662562252587E-2,2.4490083437252588E-2,2.4490083437252588E-2,2.4490083437252588E-2,2.4490083437252584E-2,2.9244958812252586E-2,2.9244958812252586E-2,2.9244958812252586E-2,2.9244958812252586E-2,3.5254117562252586E-2,3.5254117562252586E-2,3.5254117562252586E-2,3.5254117562252586E-2,3.5294356812252591E-2,3.5294356812252584E-2,3.5294356812252591E-2,3.5294356812252584E-2,0.14117742724901033,0.14117742724901033,0.14117742724901033,0.14117742724901033,0.14795742724901034,0.15734419095238666,0.17738366595238664,-0.21954560904761328,0.13414551370337627,0.11128340827599864,0.11757285068704547,0.12478547948281746,0.18163322214535127,0.17957575883948002,0.16831748192423657]
[{"$f":"ROW()","v":54},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,0.11552080825000002,{"$f":"O158+O204","v":0.13746999225000001},0.13746999225000001,0.13746999225000001,0.13746999224999998,0.22531397024999994,0.22531397024999997,0.22531397024999997,0.22531397024999997,0.23736186799999998,0.23736186799999998,0.23736186799999998,0.23736186799999998,0.23753206799999999,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23823057950000001,0.23823057950000001,0.23823057950000004,0.23823057950000001,0.23836013825000005,0.23836013825000005,0.23836013825000005,0.23836013825000005,0.23975759900000004,0.23975759900000002,0.23975759900000002,0.23975759900000004,0.24149228075000001,0.24149228075000001,0.24149228075000001,0.24149228075000001,{"$f":"AU158+AU204","v":0.25248172625000004},0.25248172625000004,0.25248172624999998,0.25248172625000004,0.25623128675641027,0.25623128675641027,0.24734507073717951,0.13774840649999995,0.12704457575,0.12704457575,0.12704457575,0.12704457575,4.4085812750000015E-2,4.4085812749999995E-2,4.4085812750000009E-2,4.4085812750000009E-2,4.9664250000000007E-2,4.9664250000000007E-2,4.9664250000000014E-2,4.966425E-2,0.26954183700000006,0.27274989700000007,0.29664512200000009,0.33978719300000004,0.369210119,0.44191436852881505,0.52792251452881511,0.581900301528815,0.56886254152881499,0.50935720152881503,0.43779156452881496,0.47617069005345558,0.46188819685954913,0.43704082984640791,0.47562123921464494]
[{"$f":"ROW()","v":55},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,2.6636220249999999E-2,{"$f":"O159+O205","v":3.3390462750000002E-2},3.3390462750000002E-2,3.3390462750000002E-2,3.3390462750000002E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3435463999999986E-2,4.3435463999999986E-2,4.3435463999999986E-2,4.3435463999999986E-2,{"$f":"AU159+AU205","v":4.3435463999999986E-2},4.3435463999999986E-2,4.3435463999999986E-2,4.3435463999999986E-2,4.4125869006410245E-2,4.4125869006410252E-2,4.207692898717947E-2,1.6806668749999979E-2,1.0258676250000006E-2,1.0258676249999999E-2,1.0258676249999999E-2,1.0258676249999999E-2,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999983E-4,6.0839999999999983E-4,3.4515165000000001E-3,3.4515164999999997E-3,3.4515164999999997E-3,3.4515164999999993E-3,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17207307000000005,0.17207307000000005,0.17204337000000003,0.17121837000000004,0.17121837000000004,0.15984590400000004,7.5166749853130795E-3,7.5166749853130786E-3,7.5166749853130786E-3,7.5166749853130778E-3,7.5166749853130786E-3]
[{"$f":"ROW()","v":56},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,6.0518894499999996E-2,{"$f":"O160+O206","v":7.7198080374999992E-2},7.7198080374999992E-2,7.7198080374999978E-2,7.7198080374999978E-2,9.1435967249999972E-2,9.1435967249999972E-2,9.1435967249999972E-2,9.1435967249999972E-2,2.6767972499999737E-3,9.1435967249999958E-2,9.1435967249999958E-2,9.1435967249999958E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.169231112499994E-2,9.169231112499994E-2,9.1692311124999953E-2,9.1692311124999953E-2,9.1745663374999953E-2,9.1745663374999953E-2,9.1745663374999939E-2,9.1745663374999939E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999925E-2,{"$f":"AU160+AU206","v":9.1773163374999925E-2},9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999911E-2,9.1805900874999916E-2,9.1805900874999929E-2,9.1805900874999929E-2,9.1805900874999929E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.239295287499992E-2,9.239295287499992E-2,9.239295287499992E-2,9.239295287499992E-2,9.4202244749999928E-2,9.4202244749999928E-2,9.4202244749999928E-2,9.4202244749999928E-2,0.37774947899999972,0.38116314099999976,0.38116314099999976,0.38116314099999976,0.43396314099999977,0.43485379534365348,0.37558490084365359,0.12731147384365377,7.0359926343653803E-2,7.1309926343653809E-2,8.629914084365381E-2,0.19580189436366541,0.20467707956233219,0.20456707956233219,0.20456707956233217]
[{"$f":"ROW()","v":57},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O161+O207","v":0},0,0,0,0,0,0,0,4.0810982499999999E-3,4.0810982499999999E-3,4.0810982500000008E-3,4.0810982500000008E-3,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000002E-2,2.4442487500000006E-2,2.4442487500000002E-2,2.4442487499999999E-2,2.4442487500000002E-2,2.9894645750000004E-2,2.9894645750000004E-2,2.9894645750000004E-2,2.9894645750000004E-2,3.8712236500000011E-2,3.8712236500000011E-2,3.8712236499999997E-2,3.8712236499999997E-2,4.3282178000000004E-2,4.3282178000000004E-2,4.3282178000000004E-2,4.3282178000000004E-2,{"$f":"AU161+AU207","v":8.3112022999999993E-2},8.3112022999999993E-2,8.3112022999999993E-2,8.3112022999999979E-2,9.4113287249999983E-2,9.4113287249999983E-2,9.4113287249999983E-2,9.4113287249999983E-2,0.10269028849999998,0.10269028849999998,0.10269028849999998,0.10269028849999998,0.11434123624999998,0.11434123624999998,0.11434123624999998,0.11434123624999998,0.11649136524999998,0.11649136524999998,0.11649136524999998,0.11649136524999998,0.49901368399999996,0.44926017099999999,0.42977273799999999,0.39708047499999999,0.43221394040839994,0.27898862895899224,0.24167043305062416,0.23947763813370657,0.20529454816965761,0.19257702318204833,0.15469651643151802,0.15022681643151803,0.14790561643151803,0.14532751643151803,9.1914285023118034E-2]
[{"$f":"ROW()","v":58},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O162+O208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU162+AU208","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]
[{"$f":"ROW()","v":59},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N50:N58)","v":5.0495307103750005},{"$f":"SUM(O50:O58)","v":5.3482509789999995},{"$f":"SUM(P50:P58)","v":5.3482509789999995},{"$f":"SUM(Q50:Q58)","v":5.3482509789999995},{"$f":"SUM(R50:R58)","v":5.3482509789999995},{"$f":"SUM(S50:S58)","v":5.8330461853750002},{"$f":"SUM(T50:T58)","v":5.8330461853750002},{"$f":"SUM(U50:U58)","v":5.8330461853750002},{"$f":"SUM(V50:V58)","v":5.8330461853750002},{"$f":"SUM(W50:W58)","v":5.7849953285},{"$f":"SUM(X50:X58)","v":5.8737544984999994},{"$f":"SUM(Y50:Y58)","v":5.8737544985000003},{"$f":"SUM(Z50:Z58)","v":5.8737544985000003},{"$f":"SUM(AA50:AA58)","v":5.8674838845000004},{"$f":"SUM(AB50:AB58)","v":5.8843236345000003},{"$f":"SUM(AC50:AC58)","v":5.8843236345000003},{"$f":"SUM(AD50:AD58)","v":5.8843236345000003},{"$f":"SUM(AE50:AE58)","v":5.9370024401250001},{"$f":"SUM(AF50:AF58)","v":5.9370024401250001},{"$f":"SUM(AG50:AG58)","v":5.9370024401250001},{"$f":"SUM(AH50:AH58)","v":5.9370024401250001},{"$f":"SUM(AI50:AI58)","v":6.0446857211250009},{"$f":"SUM(AJ50:AJ58)","v":6.0446857211250009},{"$f":"SUM(AK50:AK58)","v":6.0446857211250018},{"$f":"SUM(AL50:AL58)","v":6.0446857211250009},{"$f":"SUM(AM50:AM58)","v":6.0637854723750007},{"$f":"SUM(AN50:AN58)","v":6.0637854723750007},{"$f":"SUM(AO50:AO58)","v":6.0637854723750007},{"$f":"SUM(AP50:AP58)","v":6.0637854723750007},{"$f":"SUM(AQ50:AQ58)","v":6.1938694273750015},{"$f":"SUM(AR50:AR58)","v":6.1938694273750015},{"$f":"SUM(AS50:AS58)","v":6.1938694273750015},{"$f":"SUM(AT50:AT58)","v":6.1938694273750015},{"$f":"SUM(AU50:AU58)","v":6.2960219021250019},{"$f":"SUM(AV50:AV58)","v":6.2960219021250019},{"$f":"SUM(AW50:AW58)","v":6.2960219021250019},{"$f":"SUM(AX50:AX58)","v":6.2960219021250019},{"$f":"SUM(AY50:AY58)","v":6.3243231358878234},{"$f":"SUM(AZ50:AZ58)","v":6.3243231358878234},{"$f":"SUM(BA50:BA58)","v":6.3133879798493622},{"$f":"SUM(BB50:BB58)","v":6.1785210553750041},{"$f":"SUM(BC50:BC58)","v":6.1865055636250048},{"$f":"SUM(BD50:BD58)","v":6.1865055636250048},{"$f":"SUM(BE50:BE58)","v":6.1865055636250048},{"$f":"SUM(BF50:BF58)","v":6.1865055636250048},{"$f":"SUM(BG50:BG58)","v":6.1197237842500032},{"$f":"SUM(BH50:BH58)","v":6.1197237842500032},{"$f":"SUM(BI50:BI58)","v":6.1197237842500041},{"$f":"SUM(BJ50:BJ58)","v":6.119723784250005},{"$f":"SUM(BK50:BK58)","v":6.1380963762500071},{"$f":"SUM(BL50:BL58)","v":6.1380963762500071},{"$f":"SUM(BM50:BM58)","v":6.1380963762500071},{"$f":"SUM(BN50:BN58)","v":6.138096376250008},{"$f":"SUM(BO50:BO58)","v":24.833815247000025},{"$f":"SUM(BP50:BP58)","v":24.726108227000022},{"$f":"SUM(BQ50:BQ58)","v":24.815818019000027},{"$f":"SUM(BR50:BR58)","v":24.833795666692339},{"$f":"SUM(BS50:BS58)","v":24.981550417331508},{"$f":"SUM(BT50:BT58)","v":24.946461912217341},{"$f":"SUM(BU50:BU58)","v":20.187707849191003},{"$f":"SUM(BV50:BV58)","v":4.0815081825695358},{"$f":"SUM(BW50:BW58)","v":2.9425244613920691},{"$f":"SUM(BX50:BX58)","v":2.790563208783051},{"$f":"SUM(BY50:BY58)","v":2.5823207804170818},{"$f":"SUM(BZ50:BZ58)","v":2.6657513029995519},{"$f":"SUM(CA50:CA58)","v":2.3206946205524739},{"$f":"SUM(CB50:CB58)","v":2.2953874000798047},{"$f":"SUM(CC50:CC58)","v":1.772113319833583}]
[{"$f":"ROW()","v":60},"Over-Depreciation ($m nominal)"]
[{"$f":"ROW()","v":61},"Pipeline and laterals"]
[{"$f":"ROW()","v":62},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":63},"Compressor stations"]
[{"$f":"ROW()","v":64},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":65},"SCADA and communications"]
[{"$f":"ROW()","v":66},"Cathodic protection"]
[{"$f":"ROW()","v":67},"Maintenance bases and depots"]
[{"$f":"ROW()","v":68},"Other assets"]
[{"$f":"ROW()","v":69},"Non-depreciable assets"]
[{"$f":"ROW()","v":70},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N61:N69)","v":0},{"$f":"SUM(O61:O69)","v":0},{"$f":"SUM(P61:P69)","v":0},{"$f":"SUM(Q61:Q69)","v":0},{"$f":"SUM(R61:R69)","v":0},{"$f":"SUM(S61:S69)","v":0},{"$f":"SUM(T61:T69)","v":0},{"$f":"SUM(U61:U69)","v":0},{"$f":"SUM(V61:V69)","v":0},{"$f":"SUM(W61:W69)","v":0},{"$f":"SUM(X61:X69)","v":0},{"$f":"SUM(Y61:Y69)","v":0},{"$f":"SUM(Z61:Z69)","v":0},{"$f":"SUM(AA61:AA69)","v":0},{"$f":"SUM(AB61:AB69)","v":0},{"$f":"SUM(AC61:AC69)","v":0},{"$f":"SUM(AD61:AD69)","v":0},{"$f":"SUM(AE61:AE69)","v":0},{"$f":"SUM(AF61:AF69)","v":0},{"$f":"SUM(AG61:AG69)","v":0},{"$f":"SUM(AH61:AH69)","v":0},{"$f":"SUM(AI61:AI69)","v":0},{"$f":"SUM(AJ61:AJ69)","v":0},{"$f":"SUM(AK61:AK69)","v":0},{"$f":"SUM(AL61:AL69)","v":0},{"$f":"SUM(AM61:AM69)","v":0},{"$f":"SUM(AN61:AN69)","v":0},{"$f":"SUM(AO61:AO69)","v":0},{"$f":"SUM(AP61:AP69)","v":0},{"$f":"SUM(AQ61:AQ69)","v":0},{"$f":"SUM(AR61:AR69)","v":0},{"$f":"SUM(AS61:AS69)","v":0},{"$f":"SUM(AT61:AT69)","v":0},{"$f":"SUM(AU61:AU69)","v":0},{"$f":"SUM(AV61:AV69)","v":0},{"$f":"SUM(AW61:AW69)","v":0},{"$f":"SUM(AX61:AX69)","v":0},{"$f":"SUM(AY61:AY69)","v":0},{"$f":"SUM(AZ61:AZ69)","v":0},{"$f":"SUM(BA61:BA69)","v":0},{"$f":"SUM(BB61:BB69)","v":0},{"$f":"SUM(BC61:BC69)","v":0},{"$f":"SUM(BD61:BD69)","v":0},{"$f":"SUM(BE61:BE69)","v":0},{"$f":"SUM(BF61:BF69)","v":0},{"$f":"SUM(BG61:BG69)","v":0},{"$f":"SUM(BH61:BH69)","v":0},{"$f":"SUM(BI61:BI69)","v":0},{"$f":"SUM(BJ61:BJ69)","v":0},{"$f":"SUM(BK61:BK69)","v":0},{"$f":"SUM(BL61:BL69)","v":0},{"$f":"SUM(BM61:BM69)","v":0},{"$f":"SUM(BN61:BN69)","v":0},{"$f":"SUM(BO61:BO69)","v":0},{"$f":"SUM(BP61:BP69)","v":0},{"$f":"SUM(BQ61:BQ69)","v":0},{"$f":"SUM(BR61:BR69)","v":0},{"$f":"SUM(BS61:BS69)","v":0},{"$f":"SUM(BT61:BT69)","v":0},{"$f":"SUM(BU61:BU69)","v":0},{"$f":"SUM(BV61:BV69)","v":0},{"$f":"SUM(BW61:BW69)","v":0},{"$f":"SUM(BX61:BX69)","v":0},{"$f":"SUM(BY61:BY69)","v":0},{"$f":"SUM(BZ61:BZ69)","v":0},{"$f":"SUM(CA61:CA69)","v":0},{"$f":"SUM(CB61:CB69)","v":0},{"$f":"SUM(CC61:CC69)","v":0}]
[{"$f":"ROW()","v":71},"Asset Adjustment ($m nominal)"]
[{"$f":"ROW()","v":72},"Pipeline and laterals"]
[{"$f":"ROW()","v":73},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":74},"Compressor stations"]
[{"$f":"ROW()","v":75},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":76},"SCADA and communications"]
[{"$f":"ROW()","v":77},"Cathodic protection"]
[{"$f":"ROW()","v":78},"Maintenance bases and depots"]
[{"$f":"ROW()","v":79},"Other assets"]
[{"$f":"ROW()","v":80},"Non-depreciable assets"]
[{"$f":"ROW()","v":81},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N72:N80)","v":0},{"$f":"SUM(O72:O80)","v":0},{"$f":"SUM(P72:P80)","v":0},{"$f":"SUM(Q72:Q80)","v":0},{"$f":"SUM(R72:R80)","v":0},{"$f":"SUM(S72:S80)","v":0},{"$f":"SUM(T72:T80)","v":0},{"$f":"SUM(U72:U80)","v":0},{"$f":"SUM(V72:V80)","v":0},{"$f":"SUM(W72:W80)","v":0},{"$f":"SUM(X72:X80)","v":0},{"$f":"SUM(Y72:Y80)","v":0},{"$f":"SUM(Z72:Z80)","v":0},{"$f":"SUM(AA72:AA80)","v":0},{"$f":"SUM(AB72:AB80)","v":0},{"$f":"SUM(AC72:AC80)","v":0},{"$f":"SUM(AD72:AD80)","v":0},{"$f":"SUM(AE72:AE80)","v":0},{"$f":"SUM(AF72:AF80)","v":0},{"$f":"SUM(AG72:AG80)","v":0},{"$f":"SUM(AH72:AH80)","v":0},{"$f":"SUM(AI72:AI80)","v":0},{"$f":"SUM(AJ72:AJ80)","v":0},{"$f":"SUM(AK72:AK80)","v":0},{"$f":"SUM(AL72:AL80)","v":0},{"$f":"SUM(AM72:AM80)","v":0},{"$f":"SUM(AN72:AN80)","v":0},{"$f":"SUM(AO72:AO80)","v":0},{"$f":"SUM(AP72:AP80)","v":0},{"$f":"SUM(AQ72:AQ80)","v":0},{"$f":"SUM(AR72:AR80)","v":0},{"$f":"SUM(AS72:AS80)","v":0},{"$f":"SUM(AT72:AT80)","v":0},{"$f":"SUM(AU72:AU80)","v":0},{"$f":"SUM(AV72:AV80)","v":0},{"$f":"SUM(AW72:AW80)","v":0},{"$f":"SUM(AX72:AX80)","v":0},{"$f":"SUM(AY72:AY80)","v":0},{"$f":"SUM(AZ72:AZ80)","v":0},{"$f":"SUM(BA72:BA80)","v":0},{"$f":"SUM(BB72:BB80)","v":0},{"$f":"SUM(BC72:BC80)","v":0},{"$f":"SUM(BD72:BD80)","v":0},{"$f":"SUM(BE72:BE80)","v":0},{"$f":"SUM(BF72:BF80)","v":0},{"$f":"SUM(BG72:BG80)","v":0},{"$f":"SUM(BH72:BH80)","v":0},{"$f":"SUM(BI72:BI80)","v":0},{"$f":"SUM(BJ72:BJ80)","v":0},{"$f":"SUM(BK72:BK80)","v":0},{"$f":"SUM(BL72:BL80)","v":0},{"$f":"SUM(BM72:BM80)","v":0},{"$f":"SUM(BN72:BN80)","v":0},{"$f":"SUM(BO72:BO80)","v":0},{"$f":"SUM(BP72:BP80)","v":0},{"$f":"SUM(BQ72:BQ80)","v":0},{"$f":"SUM(BR72:BR80)","v":0},{"$f":"SUM(BS72:BS80)","v":0},{"$f":"SUM(BT72:BT80)","v":0},{"$f":"SUM(BU72:BU80)","v":0},{"$f":"SUM(BV72:BV80)","v":0},{"$f":"SUM(BW72:BW80)","v":0},{"$f":"SUM(BX72:BX80)","v":0},{"$f":"SUM(BY72:BY80)","v":0},{"$f":"SUM(BZ72:BZ80)","v":0},{"$f":"SUM(CA72:CA80)","v":0},{"$f":"SUM(CB72:CB80)","v":0},{"$f":"SUM(CC72:CC80)","v":0}]
[{"$f":"ROW()","v":82},"Closing Capital Base ($m nominal)"]
[{"$f":"ROW()","v":83},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N28+N39-N50+N61+N72","v":365.78781541749998},361.16009560149996,356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,{"$f":"AT28+AT39-AT50+AT61+AT72","v":231.06312456250009},226.17906080050008,221.29499703850007,216.41093327650006,211.82837553450005,206.94054294725004,202.05271036000005,197.16487777275006,192.27704518550004,187.38921259825003,182.50138001100001,177.61354742374999,173.01192859649998,168.12051833724999,163.229108078,158.33769781875,153.5206293295,148.628289798125,143.73595026675,138.84361073537499,133.96341744399999,114.31051500649997,94.823486568999954,75.253521131499923,55.709188693999891,36.137941606499865,18.332777574647007,3.5949314005584103,2.6977024098229867,2.569947892455192,2.4037534608322662,2.4571284717239288,2.2703429108495445,2.0857406279003059,1.9031032950836986,1.7222344173864594]
[{"$f":"ROW()","v":84},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29+N40-N51+N62+N73","v":4.5672508738750004},4.5094435476250005,4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,{"$f":"AT29+AT40-AT51+AT62+AT73","v":5.2605696438749945},5.1538555251249942,5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.1545466788749934,2.7262772333749932,2.2980077878749929,1.8697383423749927,1.4414688968749925,1.0131994513749922,0.69449632536843342,0.31958369473438197,0.11699024302392869,0.1100239613134756,0.10305767960302251,9.6091397892569416E-2,8.9125116182116326E-2,8.2158834471663236E-2,7.5192552761210146E-2,6.8226271050757056E-2]
[{"$f":"ROW()","v":85},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N30+N41-N52+N63+N74","v":32.770543836249999},32.356421959875,31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,34.371179430516825,33.843387205204081,33.315594979891337,32.787802754578593,40.326723099265848,39.698096966828103,39.069470834390359,38.440844701952614,38.461671639514869,37.824927343702122,37.188183047889375,36.551438752076628,45.715953626263882,44.956693590826134,44.197433555388386,43.438173519950638,{"$f":"AT30+AT41-AT52+AT63+AT74","v":46.751789224512891},45.941618242325141,45.131447260137392,44.321276277949643,44.218226925761897,43.399216923199148,42.5802069206364,41.761196918073651,41.859706005510901,41.029227014323155,40.198748023135408,39.368269031947662,38.892821690759916,38.057904803947167,37.222987917134418,36.388071030321669,35.954922623508921,35.114983630696173,34.275044637883425,33.435105645070678,32.888966562257927,29.881756015506937,26.536248277755949,23.291632333851112,20.367243941023197,17.643730529537159,14.166303204103652,11.079394152420184,10.239624332486715,8.9740260460377712,8.3203350536826353,7.2767550539811507,5.9289815389815388,5.2583468941639326,4.1794360913421045,4.0994071810571686]
[{"$f":"ROW()","v":86},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N31+N42-N53+N64+N75","v":4.2930575000000006E-2},4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.4833482912331788,1.4623220742959262,1.4412958573586736,1.420269640421421,1.4963877934841685,1.474147271921916,1.4519067503596634,1.4296662287974109,1.4665486172351583,1.4435690592979056,1.4205895013606529,1.3976099434234002,1.4441397554861477,1.4202913304238951,1.3964429053616425,1.3725944802993899,{"$f":"AT31+AT42-AT53+AT64+AT75","v":1.3825250552371373},1.3582543926748847,1.333983730112632,1.3097130675503794,1.3029960749881269,1.2785059915508743,1.2540159081136217,1.2295258246763692,1.5854257712391167,1.5561808124268641,1.5269358536146116,1.4976908948023591,1.9491786359901067,1.9139245184278542,1.8786704008656017,1.8434162833033492,1.8113813057410966,1.776086948928844,1.7407925921165914,1.7054982353043389,1.6702038784920863,1.529026451243076,1.3878490239940657,1.2466715967450555,1.2410941694960451,1.2808720163145608,1.5351858253621733,0.96250315940978681,1.1833337684574001,1.2368907162064706,1.2513961561514086,1.2860677134220828,1.7935562863603758,1.6978392881146176,1.5182635292751376,1.3499460473509011]
[{"$f":"ROW()","v":87},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N32+N43-N54+N65+N76","v":5.3832788817499999},5.2458088895000001,5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0629907777499987,5.824760198249999,5.5865296187499993,5.3482990392499996,5.11525080975,4.8768906715,4.63853053325,4.400170395,4.21770868675,3.9779510877500002,3.7381934887500003,3.4984358897500005,3.3280655607500007,3.0865732800000005,2.8450809992500004,2.6035887185000002,{"$f":"AT32+AT43-AT54+AT65+AT76","v":2.8016742577500002},2.5491925315000001,2.29671080525,2.0442290789999999,1.8232468927499998,1.5670156059935896,1.3107843192371793,1.0634392484999997,1.3755049719999999,1.2484603962499998,1.1214158204999998,0.99437124474999972,1.0627352689999996,1.0186494562499995,0.97456364349999947,0.93047783074999946,1.5914454179999993,1.5417811679999993,1.4921169179999993,1.4424526679999994,2.108444787999999,1.898924010999999,1.8703087139999988,2.0609827319999985,2.084812068999998,2.8822222652881484,3.331888896759331,3.7935583822305157,3.2766890807017006,2.8178265391728856,2.3084693376440706,2.0925839307384586,1.711449306240111,1.4234960426455903,1.4395622699579607,1.3056382530718564]
[{"$f":"ROW()","v":88},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N33+N44-N55+N66+N77","v":1.3089822897500001},1.2755918270000002,1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.54424275274999967,0.50080728874999969,0.45737182474999971,0.41393636074999973,{"$f":"AT33+AT44-AT55+AT66+AT77","v":0.37050089674999975},0.32706543274999977,0.28362996874999979,0.24019450474999982,0.19705604074999983,0.15293017174358958,0.10880430273717934,6.6727373749999874E-2,5.8170704999999906E-2,4.7912028749999898E-2,3.7653352499999897E-2,2.7394676249999896E-2,1.7135999999999894E-2,1.6527599999999896E-2,1.5919199999999897E-2,1.5310799999999897E-2,0.1284270599999999,0.1249755434999999,0.1215240269999999,0.11807251049999989,1.7130800340000001,1.539428064,1.3657760939999999,1.1921241239999998,1.0184721539999997,0.84639908399999964,0.67432601399999947,0.50228264399999945,0.33106427399999938,0.15984590399999934,7.5166749853130099E-2,6.7650074867817017E-2,6.0133399882503935E-2,5.2616724897190853E-2,4.5100049911877778E-2,3.7583374926564703E-2]
[{"$f":"ROW()","v":89},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N34+N45-N56+N67+N78","v":6.1153275354999996},6.0381294551249995,5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.868181281500001,5.7764889703750013,5.6847966592500017,5.593104348125002,5.5056802170000028,5.413934553625003,5.3221888902500032,5.2304432268750034,5.1408975635000038,5.0491244001250042,4.9573512367500046,4.8655780733750049,4.7738049100000053,4.6820317466250057,4.590258583250006,4.4984854198750064,{"$f":"AT34+AT45-AT56+AT67+AT78","v":4.4067122565000068},4.3149390931250071,4.2231659297500075,4.1313927663750079,4.0422386030000084,3.9504327021250085,3.8586268012500087,3.7668209003750088,3.7098522995000089,3.6176109323750092,3.5253695652500094,3.4331281981250097,3.3530136910000099,3.2606207381250099,3.1682277852500098,3.0758348323750098,3.1281852295000099,3.0339829847500099,2.93978074000001,2.8455784952500101,2.7701862505000103,2.4607100115000105,2.0795468705000109,1.698383729500011,2.3732205885000117,1.9570705343730876,1.5472167390294322,1.1716318381857787,1.0443203643421248,0.99296043799847089,1.234650511654817,3.3456982412113954,3.331668230821065,3.1269911512587329,2.9224240716964007,2.7178569921340685]
[{"$f":"ROW()","v":90},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N35+N46-N57+N68+N79","v":0},0,0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.91782836999999995,0.89338588249999995,0.86894339499999995,0.84450090749999995,1.0381447499999998,1.0082501042499998,0.97835545849999983,0.94846081274999983,1.2712697969999998,1.2325575604999996,1.1938453239999995,1.1551330874999994,1.2992185109999994,1.2559363329999993,1.2126541549999992,1.1693719769999991,{"$f":"AT35+AT46-AT57+AT68+AT79","v":2.7192835989999988},2.6361715759999989,2.5530595529999989,2.4699475299999989,2.8268860769999988,2.7327727897499989,2.638659502499999,2.5445462152499991,2.793512977999999,2.6908226894999991,2.5881324009999993,2.4854421124999995,2.8487897339999995,2.7344484977499994,2.6201072614999994,2.5057660252499994,2.6406738789999995,2.5241825137499996,2.4076911484999997,2.2911997832499997,2.7774140879999996,2.3230974039999999,1.8970492329999999,1.493057495,1.6301093340840001,1.2588360791815218,1.0467160611388495,1.1261977289190497,1.0109271011448537,0.9277063930991033,0.95902997241175192,0.80433345598023387,0.65410663954871584,0.50620102311719783,0.3608735066856798,0.26895922166256175]
[{"$f":"ROW()","v":91},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N83:N91)","v":415.97612940962506},{"$f":"SUM(O83:O91)","v":410.62787843062495},{"$f":"SUM(P83:P91)","v":405.27962745162489},{"$f":"SUM(Q83:Q91)","v":399.93137647262489},{"$f":"SUM(R83:R91)","v":429.46697183362477},{"$f":"SUM(S83:S91)","v":423.63392564824989},{"$f":"SUM(T83:T91)","v":417.80087946287483},{"$f":"SUM(U83:U91)","v":411.96783327749989},{"$f":"SUM(V83:V91)","v":408.65753313212497},{"$f":"SUM(W83:W91)","v":402.87253780362494},{"$f":"SUM(X83:X91)","v":396.99878330512496},{"$f":"SUM(Y83:Y91)","v":391.12502880662493},{"$f":"SUM(Z83:Z91)","v":385.80093399812483},{"$f":"SUM(AA83:AA91)","v":379.93345011362487},{"$f":"SUM(AB83:AB91)","v":374.04912647912494},{"$f":"SUM(AC83:AC91)","v":368.164802844625},{"$f":"SUM(AD83:AD91)","v":365.92461107012502},{"$f":"SUM(AE83:AE91)","v":359.98760862999995},{"$f":"SUM(AF83:AF91)","v":354.050606189875},{"$f":"SUM(AG83:AG91)","v":348.11360374974998},{"$f":"SUM(AH83:AH91)","v":350.56799510962514},{"$f":"SUM(AI83:AI91)","v":344.52330938850008},{"$f":"SUM(AJ83:AJ91)","v":338.47862366737513},{"$f":"SUM(AK83:AK91)","v":332.43393794625018},{"$f":"SUM(AL83:AL91)","v":327.50863026512508},{"$f":"SUM(AM83:AM91)","v":321.44484479275013},{"$f":"SUM(AN83:AN91)","v":315.38105932037524},{"$f":"SUM(AO83:AO91)","v":309.31727384800018},{"$f":"SUM(AP83:AP91)","v":313.39223084562519},{"$f":"SUM(AQ83:AQ91)","v":307.19836141825016},{"$f":"SUM(AR83:AR91)","v":301.00449199087518},{"$f":"SUM(AS83:AS91)","v":294.81062256350015},{"$f":"SUM(AT83:AT91)","v":294.75617949612507},{"$f":"SUM(AU83:AU91)","v":288.46015759400007},{"$f":"SUM(AV83:AV91)","v":282.16413569187506},{"$f":"SUM(AW83:AW91)","v":275.86811378975011},{"$f":"SUM(AX83:AX91)","v":271.07273931762501},{"$f":"SUM(AY83:AY91)","v":264.7484161817373},{"$f":"SUM(AZ83:AZ91)","v":258.42409304584942},{"$f":"SUM(BA83:BA91)","v":252.11070506600009},{"$f":"SUM(BB83:BB91)","v":248.06607461062507},{"$f":"SUM(BC83:BC91)","v":241.8795690470001},{"$f":"SUM(BD83:BD91)","v":235.69306348337503},{"$f":"SUM(BE83:BE91)","v":229.50655791975001},{"$f":"SUM(BF83:BF91)","v":225.11560383612502},{"$f":"SUM(BG83:BG91)","v":218.99588005187499},{"$f":"SUM(BH83:BH91)","v":212.87615626762505},{"$f":"SUM(BI83:BI91)","v":206.75643248337505},{"$f":"SUM(BJ83:BJ91)","v":202.32880858912503},{"$f":"SUM(BK83:BK91)","v":196.19071221287501},{"$f":"SUM(BL83:BL91)","v":190.05261583662502},{"$f":"SUM(BM83:BM91)","v":183.914519460375},{"$f":"SUM(BN83:BN91)","v":181.04625972412501},{"$f":"SUM(BO83:BO91)","v":156.66973419712497},{"$f":"SUM(BP83:BP91)","v":132.25827257012497},{"$f":"SUM(BQ83:BQ91)","v":108.10611148497109},{"$f":"SUM(BR83:BR91)","v":85.865609846978131},{"$f":"SUM(BS83:BS91)","v":63.020271566569335},{"$f":"SUM(BT83:BT91)","v":41.328910640408878},{"$f":"SUM(BU83:BU91)","v":22.550083000458105},{"$f":"SUM(BV83:BV91)","v":19.900651573979708},{"$f":"SUM(BW83:BW91)","v":17.789227890283367},{"$f":"SUM(BX83:BX91)","v":16.655858921833101},{"$f":"SUM(BY83:BY91)","v":17.426308339817638},{"$f":"SUM(BZ83:BZ91)","v":15.839363428865969},{"$f":"SUM(CA83:CA91)","v":14.233390586569234},{"$f":"SUM(CB83:CB91)","v":12.44395536671407},{"$f":"SUM(CC83:CC91)","v":11.569851758640336}]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},"Pre-and Post-Regulation Capex ($m nominal)"]
[{"$f":"ROW()","v":95},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":96},"ERA Pre- and Post-Regulation Capex ($m nominal)"]
[{"$f":"ROW()","v":97},"Pipeline and laterals",null,2.3611559999999998,1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,43.819778999999997,15.835996280000002,1.0511573500000004,16.116289259999999,2.00973523,0.70600554000000004,0.30012823,0.19896727,7.7283389999999993E-2,2.3116410000000004E-2,5.5300000000000002E-3,1.9303000000000001E-2,0,0,{"$f":"Inputs!G110","v":0},{"$f":"Inputs!H110","v":0},{"$f":"Inputs!I110","v":0},{"$f":"Inputs!J110","v":0},{"$f":"Inputs!K110","v":0},{"$f":"Inputs!L110","v":0},{"$f":"Inputs!M110","v":0},{"$f":"Inputs!N110","v":0},{"$f":"Inputs!O110","v":0},{"$f":"Inputs!P110","v":0},{"$f":"Inputs!Q110","v":0},{"$f":"Inputs!R110","v":0},{"$f":"Inputs!S110","v":0},{"$f":"Inputs!T110","v":0},{"$f":"Inputs!U110","v":0},{"$f":"Inputs!V110","v":0},{"$f":"Inputs!W110","v":0},{"$f":"Inputs!X110","v":0},{"$f":"Inputs!Y110","v":0},{"$f":"Inputs!Z110","v":0},{"$f":"Inputs!AA110","v":0.30112483999999995},{"$f":"Inputs!AB110","v":2.5486000000000015E-4},{"$f":"Inputs!AC110","v":4.5632000000000002E-4},{"$f":"Inputs!AD110","v":-3.3E-4},{"$f":"Inputs!AE110","v":0},{"$f":"Inputs!AF110","v":0},{"$f":"Inputs!AG110","v":0},{"$f":"Inputs!AH110","v":0},{"$f":"Inputs!AI110","v":0},{"$f":"Inputs!AJ110","v":0.28621376000000004},{"$f":"Inputs!AK110","v":0},{"$f":"Inputs!AL110","v":0},{"$f":"Inputs!AM110","v":0},{"$f":"Inputs!AN110","v":3.5510900000000002E-3},{"$f":"Inputs!AO110","v":1.002201E-2},{"$f":"Inputs!AP110","v":6.076866999999999E-2},{"$f":"Inputs!AQ110","v":1.4449199999999999E-3},{"$f":"Inputs!AR110","v":1.4230999999999998E-3},{"$f":"Inputs!AS110","v":8.5628599999999985E-3},{"$f":"Inputs!AT110","v":7.1535999999999995E-4},{"$f":"Inputs!AU110","v":-8.2936999999999997E-2},{"$f":"Inputs!AV110","v":0},{"$f":"Inputs!AW110","v":0},{"$f":"Inputs!AX110","v":2.5633E-2},{"$f":"Inputs!AY110","v":0},{"$f":"Inputs!AZ110","v":1.766083055647262},{"$f":"Inputs!BA110","v":0.49193520369378602},{"$f":"Inputs!BB110","v":0.27603974573162737},{"$f":"Inputs!BC110","v":6.5156837385838717E-2},{"$f":"Inputs!BD110","v":0},{"$f":"Inputs!BE110","v":0.21832779251458806},{"$f":"Inputs!BF110","v":0},{"$f":"Inputs!BG110","v":0},{"$f":"Inputs!BH110","v":0},{"$f":"Inputs!BI110","v":0}]
[{"$f":"ROW()","v":98},"Main line valve and scraper stations",null,0,0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,5.9134089999999993E-2,3.7768010000000005E-2,3.8128140299999997,9.9729369999999998E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"Inputs!G111","v":0},{"$f":"Inputs!H111","v":0},{"$f":"Inputs!I111","v":0},{"$f":"Inputs!J111","v":0},{"$f":"Inputs!K111","v":0},{"$f":"Inputs!L111","v":0},{"$f":"Inputs!M111","v":0},{"$f":"Inputs!N111","v":0},{"$f":"Inputs!O111","v":0},{"$f":"Inputs!P111","v":0},{"$f":"Inputs!Q111","v":0},{"$f":"Inputs!R111","v":0},{"$f":"Inputs!S111","v":0},{"$f":"Inputs!T111","v":0},{"$f":"Inputs!U111","v":0},{"$f":"Inputs!V111","v":0},{"$f":"Inputs!W111","v":0},{"$f":"Inputs!X111","v":0},{"$f":"Inputs!Y111","v":0},{"$f":"Inputs!Z111","v":0},{"$f":"Inputs!AA111","v":0},{"$f":"Inputs!AB111","v":0},{"$f":"Inputs!AC111","v":0},{"$f":"Inputs!AD111","v":0},{"$f":"Inputs!AE111","v":0},{"$f":"Inputs!AF111","v":0},{"$f":"Inputs!AG111","v":0},{"$f":"Inputs!AH111","v":0},{"$f":"Inputs!AI111","v":0},{"$f":"Inputs!AJ111","v":0},{"$f":"Inputs!AK111","v":0},{"$f":"Inputs!AL111","v":0},{"$f":"Inputs!AM111","v":0},{"$f":"Inputs!AN111","v":0},{"$f":"Inputs!AO111","v":0},{"$f":"Inputs!AP111","v":0},{"$f":"Inputs!AQ111","v":2.7114489999999998E-2},{"$f":"Inputs!AR111","v":1.1449200000000002E-3},{"$f":"Inputs!AS111","v":0},{"$f":"Inputs!AT111","v":0},{"$f":"Inputs!AU111","v":0},{"$f":"Inputs!AV111","v":0},{"$f":"Inputs!AW111","v":0},{"$f":"Inputs!AX111","v":0},{"$f":"Inputs!AY111","v":0},{"$f":"Inputs!AZ111","v":0.10956631949344109},{"$f":"Inputs!BA111","v":1.4999047156207485E-3},{"$f":"Inputs!BB111","v":0},{"$f":"Inputs!BC111","v":0},{"$f":"Inputs!BD111","v":0},{"$f":"Inputs!BE111","v":0},{"$f":"Inputs!BF111","v":0},{"$f":"Inputs!BG111","v":0},{"$f":"Inputs!BH111","v":0},{"$f":"Inputs!BI111","v":0}]
[{"$f":"ROW()","v":99},"Compressor stations",null,0,0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,11.9551269,4.3932482100000003,3.9281339600000007,0.66697897501979053,0.41128281,0.20947615,1.7373239999999998E-2,7.0971900000000006E-3,3.3121919999999999E-2,0.66431314999999991,0.20149755999999999,4.4733639999999998E-2,6.6200000000000005E-4,2.5260899999999999E-3,{"$f":"Inputs!G112","v":0.72660780749999998},{"$f":"Inputs!H112","v":0.72660780749999998},{"$f":"Inputs!I112","v":0.72660780749999998},{"$f":"Inputs!J112","v":0.72660780749999998},{"$f":"Inputs!K112","v":2.0166781425},{"$f":"Inputs!L112","v":2.0166781425},{"$f":"Inputs!M112","v":2.0166781425},{"$f":"Inputs!N112","v":2.0166781425},{"$f":"Inputs!O112","v":0.16236326750000002},{"$f":"Inputs!P112","v":0.16236326750000002},{"$f":"Inputs!Q112","v":0.16236326750000002},{"$f":"Inputs!R112","v":0.16236326750000002},{"$f":"Inputs!S112","v":2.4503147924999999},{"$f":"Inputs!T112","v":2.4503147924999999},{"$f":"Inputs!U112","v":2.4503147924999999},{"$f":"Inputs!V112","v":2.4503147924999999},{"$f":"Inputs!W112","v":1.0182189350000002},{"$f":"Inputs!X112","v":1.0182189350000002},{"$f":"Inputs!Y112","v":1.0182189350000002},{"$f":"Inputs!Z112","v":1.0182189350000002},{"$f":"Inputs!AA112","v":0.23668579000000001},{"$f":"Inputs!AB112","v":0.36644481000000001},{"$f":"Inputs!AC112","v":6.6532209999999994E-2},{"$f":"Inputs!AD112","v":3.7458820000000004E-2},{"$f":"Inputs!AE112","v":3.906246E-2},{"$f":"Inputs!AF112","v":0.33773978000000004},{"$f":"Inputs!AG112","v":0.33582450000000003},{"$f":"Inputs!AH112","v":0.20489235000000003},{"$f":"Inputs!AI112","v":9.3466729999999998E-2},{"$f":"Inputs!AJ112","v":0.18295022},{"$f":"Inputs!AK112","v":5.8372540000000001E-2},{"$f":"Inputs!AL112","v":2.0242159999999999E-2},{"$f":"Inputs!AM112","v":0},{"$f":"Inputs!AN112","v":0.23202958999999995},{"$f":"Inputs!AO112","v":4.0967770000000001E-2},{"$f":"Inputs!AP112","v":0.12877111999999999},{"$f":"Inputs!AQ112","v":0.28400227},{"$f":"Inputs!AR112","v":7.8502000000000016E-3},{"$f":"Inputs!AS112","v":1.9474400000000002E-3},{"$f":"Inputs!AT112","v":0},{"$f":"Inputs!AU112","v":0.36723542000000003},{"$f":"Inputs!AV112","v":4.7299999999999995E-2},{"$f":"Inputs!AW112","v":0.15055679384615381},{"$f":"Inputs!AX112","v":0.47831218461538461},{"$f":"Inputs!AY112","v":0.70310277518802988},{"$f":"Inputs!AZ112","v":-1.5656E-2},{"$f":"Inputs!BA112","v":0},{"$f":"Inputs!BB112","v":0.96551399999999998},{"$f":"Inputs!BC112","v":0.32716763873353655},{"$f":"Inputs!BD112","v":0.91933803976402129},{"$f":"Inputs!BE112","v":0.56294496990587362},{"$f":"Inputs!BF112","v":0.16972439009833262},{"$f":"Inputs!BG112","v":0.45487062109111215},{"$f":"Inputs!BH112","v":5.284512306586537E-2},{"$f":"Inputs!BI112","v":0.55631248943130984}]
[{"$f":"ROW()","v":100},"Receipt and delivery point facilities",null,0,0,0,0,0,0,0,0,4.2049000000000003E-2,1.4250000000000001E-3,0,2.1008699999999998E-2,4.8368334980209343E-2,0.34246084000000004,0.42160467000000001,0.27888151,0.26791961999999997,7.1088440000000003E-2,2.7054999999999999E-2,-2.2868400000000001E-2,-9.2973999999999997E-4,0,6.9583900000000001E-3,{"$f":"Inputs!G113","v":4.0059059999999994E-2},{"$f":"Inputs!H113","v":4.0059059999999994E-2},{"$f":"Inputs!I113","v":4.0059059999999994E-2},{"$f":"Inputs!J113","v":4.0059059999999994E-2},{"$f":"Inputs!K113","v":2.4286092499999998E-2},{"$f":"Inputs!L113","v":2.4286092499999998E-2},{"$f":"Inputs!M113","v":2.4286092499999998E-2},{"$f":"Inputs!N113","v":2.4286092499999998E-2},{"$f":"Inputs!O113","v":1.47807275E-2},{"$f":"Inputs!P113","v":1.4780727500000002E-2},{"$f":"Inputs!Q113","v":1.47807275E-2},{"$f":"Inputs!R113","v":1.4780727499999998E-2},{"$f":"Inputs!S113","v":1.73773425E-2},{"$f":"Inputs!T113","v":1.73773425E-2},{"$f":"Inputs!U113","v":1.73773425E-2},{"$f":"Inputs!V113","v":1.73773425E-2},{"$f":"Inputs!W113","v":8.4447500000000009E-3},{"$f":"Inputs!X113","v":8.4447500000000009E-3},{"$f":"Inputs!Y113","v":8.4447500000000009E-3},{"$f":"Inputs!Z113","v":8.4447500000000009E-3},{"$f":"Inputs!AA113","v":0},{"$f":"Inputs!AB113","v":0},{"$f":"Inputs!AC113","v":0},{"$f":"Inputs!AD113","v":1.7553669999999997E-2},{"$f":"Inputs!AE113","v":1.368143E-2},{"$f":"Inputs!AF113","v":0.12254546000000001},{"$f":"Inputs!AG113","v":0.11840168000000001},{"$f":"Inputs!AH113","v":0.12576145999999999},{"$f":"Inputs!AI113","v":0.39607320000000001},{"$f":"Inputs!AJ113","v":8.4530830000000015E-2},{"$f":"Inputs!AK113","v":1.2866999999999997E-4},{"$f":"Inputs!AL113","v":0},{"$f":"Inputs!AM113","v":0},{"$f":"Inputs!AN113","v":0},{"$f":"Inputs!AO113","v":0},{"$f":"Inputs!AP113","v":3.2191399999999997E-3},{"$f":"Inputs!AQ113","v":0},{"$f":"Inputs!AR113","v":0},{"$f":"Inputs!AS113","v":0},{"$f":"Inputs!AT113","v":0},{"$f":"Inputs!AU113","v":0},{"$f":"Inputs!AV113","v":0},{"$f":"Inputs!AW113","v":0},{"$f":"Inputs!AX113","v":0.1356},{"$f":"Inputs!AY113","v":0.18773527406752605},{"$f":"Inputs!AZ113","v":0.41165800000000008},{"$f":"Inputs!BA113","v":-0.39529899999999996},{"$f":"Inputs!BB113","v":1.2849999999999999E-3},{"$f":"Inputs!BC113","v":0.18770246145244668},{"$f":"Inputs!BD113","v":0.12578884822093653},{"$f":"Inputs!BE113","v":0.15224440795771971},{"$f":"Inputs!BF113","v":0.63227405242111046},{"$f":"Inputs!BG113","v":8.5916223899593053E-2},{"$f":"Inputs!BH113","v":0},{"$f":"Inputs!BI113","v":0}]
[{"$f":"ROW()","v":101},"SCADA and communications",null,0,0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,0.43022233000000004,0.87796735999999986,0.20585228,1.6235433199999998,0.30784069000000003,1.3765228300000001,0.30472775000000002,0.14931137,2.2861990000000002E-2,5.0147999999999998E-3,1.0430000000000001E-3,0,0,5.7650000000000002E-3,{"$f":"Inputs!G114","v":6.9851149999999992E-3},{"$f":"Inputs!H114","v":6.9851149999999992E-3},{"$f":"Inputs!I114","v":6.9851149999999992E-3},{"$f":"Inputs!J114","v":6.9851149999999992E-3},{"$f":"Inputs!K114","v":1.2955875000000001E-3},{"$f":"Inputs!L114","v":1.2955875000000001E-3},{"$f":"Inputs!M114","v":1.2955875000000001E-3},{"$f":"Inputs!N114","v":1.2955875000000001E-3},{"$f":"Inputs!O114","v":1.39746075E-2},{"$f":"Inputs!P114","v":1.3974607500000001E-2},{"$f":"Inputs!Q114","v":1.39746075E-2},{"$f":"Inputs!R114","v":1.3974607500000001E-2},{"$f":"Inputs!S114","v":1.7346817499999997E-2},{"$f":"Inputs!T114","v":1.7346817499999997E-2},{"$f":"Inputs!U114","v":1.7346817499999997E-2},{"$f":"Inputs!V114","v":1.7346817499999997E-2},{"$f":"Inputs!W114","v":0.109894455},{"$f":"Inputs!X114","v":0.10989445499999999},{"$f":"Inputs!Y114","v":0.109894455},{"$f":"Inputs!Z114","v":0.109894455},{"$f":"Inputs!AA114","v":2.500167E-2},{"$f":"Inputs!AB114","v":5.5541100000000001E-3},{"$f":"Inputs!AC114","v":9.4376000000000008E-4},{"$f":"Inputs!AD114","v":0},{"$f":"Inputs!AE114","v":5.1289610000000006E-2},{"$f":"Inputs!AF114","v":0.20082489000000001},{"$f":"Inputs!AG114","v":0.17556474},{"$f":"Inputs!AH114","v":2.2134889999999997E-2},{"$f":"Inputs!AI114","v":4.9284069999999999E-2},{"$f":"Inputs!AJ114","v":7.0528380000000002E-2},{"$f":"Inputs!AK114","v":1.7977360000000001E-2},{"$f":"Inputs!AL114","v":5.7618789999999989E-2},{"$f":"Inputs!AM114","v":7.2682500000000004E-3},{"$f":"Inputs!AN114","v":5.7294850000000008E-2},{"$f":"Inputs!AO114","v":0.30337708999999996},{"$f":"Inputs!AP114","v":0.33711321000000005},{"$f":"Inputs!AQ114","v":0.24756857000000002},{"$f":"Inputs!AR114","v":0.46381264999999999},{"$f":"Inputs!AS114","v":4.2751500000000001E-3},{"$f":"Inputs!AT114","v":0},{"$f":"Inputs!AU114","v":6.0021060000000008E-2},{"$f":"Inputs!AV114","v":0.24413459999999992},{"$f":"Inputs!AW114","v":0.48731913999999987},{"$f":"Inputs!AX114","v":0.36361652999999994},{"$f":"Inputs!AY114","v":1.16662031528815},{"$f":"Inputs!AZ114","v":0.89158100000000018},{"$f":"Inputs!BA114","v":0.98959200000000003},{"$f":"Inputs!BB114","v":6.5030999999999992E-2},{"$f":"Inputs!BC114","v":0.11},{"$f":"Inputs!BD114","v":0},{"$f":"Inputs!BE114","v":0.22190615762320312},{"$f":"Inputs!BF114","v":9.5036065555107935E-2},{"$f":"Inputs!BG114","v":0.17393493326502849},{"$f":"Inputs!BH114","v":0.45310705715877819},{"$f":"Inputs!BI114","v":0.34169722232854083}]
[{"$f":"ROW()","v":102},"Cathodic protection",null,0,0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,0.27575881000000002,0.27016970000000001,0.34922846999999996,2.6705880000000001E-2,0,1.0076700000000001E-2,0,0,0,0,0,0,0,0,{"$f":"Inputs!G115","v":0},{"$f":"Inputs!H115","v":0},{"$f":"Inputs!I115","v":0},{"$f":"Inputs!J115","v":0},{"$f":"Inputs!K115","v":0},{"$f":"Inputs!L115","v":0},{"$f":"Inputs!M115","v":0},{"$f":"Inputs!N115","v":0},{"$f":"Inputs!O115","v":0},{"$f":"Inputs!P115","v":0},{"$f":"Inputs!Q115","v":0},{"$f":"Inputs!R115","v":0},{"$f":"Inputs!S115","v":3.9472500000000002E-3},{"$f":"Inputs!T115","v":3.9472500000000002E-3},{"$f":"Inputs!U115","v":3.9472500000000002E-3},{"$f":"Inputs!V115","v":3.9472500000000002E-3},{"$f":"Inputs!W115","v":0},{"$f":"Inputs!X115","v":0},{"$f":"Inputs!Y115","v":0},{"$f":"Inputs!Z115","v":0},{"$f":"Inputs!AA115","v":2.9700000000000001E-4},{"$f":"Inputs!AB115","v":0},{"$f":"Inputs!AC115","v":0},{"$f":"Inputs!AD115","v":0},{"$f":"Inputs!AE115","v":0},{"$f":"Inputs!AF115","v":0},{"$f":"Inputs!AG115","v":8.2500000000000004E-3},{"$f":"Inputs!AH115","v":0},{"$f":"Inputs!AI115","v":0},{"$f":"Inputs!AJ115","v":0},{"$f":"Inputs!AK115","v":0},{"$f":"Inputs!AL115","v":0},{"$f":"Inputs!AM115","v":0},{"$f":"Inputs!AN115","v":6.5685969999999996E-2},{"$f":"Inputs!AO115","v":1.8755E-3},{"$f":"Inputs!AP115","v":4.616319E-2},{"$f":"Inputs!AQ115","v":0.10849443},{"$f":"Inputs!AR115","v":0.73988261000000011},{"$f":"Inputs!AS115","v":0.16139918},{"$f":"Inputs!AT115","v":0.58868282000000005},{"$f":"Inputs!AU115","v":0},{"$f":"Inputs!AV115","v":0},{"$f":"Inputs!AW115","v":0},{"$f":"Inputs!AX115","v":0},{"$f":"Inputs!AY115","v":0},{"$f":"Inputs!AZ115","v":0},{"$f":"Inputs!BA115","v":0},{"$f":"Inputs!BB115","v":0},{"$f":"Inputs!BC115","v":0},{"$f":"Inputs!BD115","v":7.5166749853130793E-2},{"$f":"Inputs!BE115","v":0},{"$f":"Inputs!BF115","v":0},{"$f":"Inputs!BG115","v":0},{"$f":"Inputs!BH115","v":0},{"$f":"Inputs!BI115","v":0}]
[{"$f":"ROW()","v":103},"Maintenance bases and depots",null,0,0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,1.75368156,1.33433487,0.74489760999999999,-0.15140862999999999,0.35165853000000002,0.19388343999999999,3.5123750000000002E-2,-0.12388291999999999,0,0,0,0,0,1.3215709999999999E-2,{"$f":"Inputs!G116","v":1.8229499999999998E-3},{"$f":"Inputs!H116","v":1.8229499999999996E-3},{"$f":"Inputs!I116","v":1.82295E-3},{"$f":"Inputs!J116","v":1.8229499999999998E-3},{"$f":"Inputs!K116","v":1.067045E-3},{"$f":"Inputs!L116","v":1.067045E-3},{"$f":"Inputs!M116","v":1.067045E-3},{"$f":"Inputs!N116","v":1.067045E-3},{"$f":"Inputs!O116","v":5.5000000000000003E-4},{"$f":"Inputs!P116","v":5.5000000000000003E-4},{"$f":"Inputs!Q116","v":5.5000000000000003E-4},{"$f":"Inputs!R116","v":5.5000000000000003E-4},{"$f":"Inputs!S116","v":0},{"$f":"Inputs!T116","v":0},{"$f":"Inputs!U116","v":0},{"$f":"Inputs!V116","v":0},{"$f":"Inputs!W116","v":0},{"$f":"Inputs!X116","v":0},{"$f":"Inputs!Y116","v":0},{"$f":"Inputs!Z116","v":0},{"$f":"Inputs!AA116","v":0},{"$f":"Inputs!AB116","v":0},{"$f":"Inputs!AC116","v":0},{"$f":"Inputs!AD116","v":2.6190000000000002E-3},{"$f":"Inputs!AE116","v":0},{"$f":"Inputs!AF116","v":3.4837300000000009E-2},{"$f":"Inputs!AG116","v":0},{"$f":"Inputs!AH116","v":0},{"$f":"Inputs!AI116","v":0},{"$f":"Inputs!AJ116","v":0},{"$f":"Inputs!AK116","v":1.046586E-2},{"$f":"Inputs!AL116","v":1.6609999999999999E-3},{"$f":"Inputs!AM116","v":0},{"$f":"Inputs!AN116","v":6.127893999999999E-2},{"$f":"Inputs!AO116","v":1.2243069999999998E-2},{"$f":"Inputs!AP116","v":7.1221339999999994E-2},{"$f":"Inputs!AQ116","v":0},{"$f":"Inputs!AR116","v":0},{"$f":"Inputs!AS116","v":0},{"$f":"Inputs!AT116","v":1.881E-2},{"$f":"Inputs!AU116","v":6.8273239999999999E-2},{"$f":"Inputs!AV116","v":0},{"$f":"Inputs!AW116","v":0},{"$f":"Inputs!AX116","v":1.056},{"$f":"Inputs!AY116","v":1.781308687307568E-2},{"$f":"Inputs!AZ116","v":2.5000000000000005E-2},{"$f":"Inputs!BA116","v":0},{"$f":"Inputs!BB116","v":0},{"$f":"Inputs!BC116","v":1.9E-2},{"$f":"Inputs!BD116","v":0.313},{"$f":"Inputs!BE116","v":2.1973468704002324},{"$f":"Inputs!BF116","v":0.18177188397333488},{"$f":"Inputs!BG116","v":0},{"$f":"Inputs!BH116","v":0},{"$f":"Inputs!BI116","v":0}]
[{"$f":"ROW()","v":104},"Other assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4141020000000003E-2,5.3599899999999999E-2,8.5503010000000004E-2,1.4641360000000001E-2,1.161044E-2,8.0815829999999991E-2,0.16515580999999999,{"$f":"Inputs!G117","v":0.13555803250000001},{"$f":"Inputs!H117","v":0.13555803250000001},{"$f":"Inputs!I117","v":0.13555803250000001},{"$f":"Inputs!J117","v":0.13555803250000001},{"$f":"Inputs!K117","v":5.4521582499999992E-2},{"$f":"Inputs!L117","v":5.4521582499999992E-2},{"$f":"Inputs!M117","v":5.4521582499999999E-2},{"$f":"Inputs!N117","v":5.4521582499999999E-2},{"$f":"Inputs!O117","v":8.8175907500000011E-2},{"$f":"Inputs!P117","v":8.8175907500000011E-2},{"$f":"Inputs!Q117","v":8.8175907500000011E-2},{"$f":"Inputs!R117","v":8.8175907500000011E-2},{"$f":"Inputs!S117","v":4.5699414999999979E-2},{"$f":"Inputs!T117","v":4.5699414999999979E-2},{"$f":"Inputs!U117","v":4.5699414999999979E-2},{"$f":"Inputs!V117","v":4.5699414999999979E-2},{"$f":"Inputs!W117","v":0.39829844999999997},{"$f":"Inputs!X117","v":0.39829844999999997},{"$f":"Inputs!Y117","v":0.39829844999999992},{"$f":"Inputs!Z117","v":0.39829844999999997},{"$f":"Inputs!AA117","v":8.1181790000000004E-2},{"$f":"Inputs!AB117","v":0.19462149999999998},{"$f":"Inputs!AC117","v":7.6212630000000003E-2},{"$f":"Inputs!AD117","v":8.8034650000000006E-2},{"$f":"Inputs!AE117","v":0.15023144999999999},{"$f":"Inputs!AF117","v":8.4552099999999991E-2},{"$f":"Inputs!AG117","v":5.6156489999999996E-2},{"$f":"Inputs!AH117","v":5.2140009999999994E-2},{"$f":"Inputs!AI117","v":8.4700090000000006E-2},{"$f":"Inputs!AJ117","v":0.17527503},{"$f":"Inputs!AK117","v":0.2000654},{"$f":"Inputs!AL117","v":5.9973899999999991E-3},{"$f":"Inputs!AM117","v":3.9133560000000005E-2},{"$f":"Inputs!AN117","v":0.13693153},{"$f":"Inputs!AO117","v":5.6260879999999999E-2},{"$f":"Inputs!AP117","v":1.6923119999999996E-2},{"$f":"Inputs!AQ117","v":0.25993213999999998},{"$f":"Inputs!AR117","v":0.1239055},{"$f":"Inputs!AS117","v":9.556458000000001E-2},{"$f":"Inputs!AT117","v":0.12330345000000001},{"$f":"Inputs!AU117","v":4.4697000000000001E-2},{"$f":"Inputs!AV117","v":2.3212E-2},{"$f":"Inputs!AW117","v":2.5780999999999998E-2},{"$f":"Inputs!AX117","v":0.53413231408400008},{"$f":"Inputs!AY117","v":6.0940685505921806E-2},{"$f":"Inputs!AZ117","v":6.6868610916319418E-2},{"$f":"Inputs!BA117","v":0.32115210083082429},{"$f":"Inputs!BB117","v":0.12420701035951058},{"$f":"Inputs!BC117","v":0.12207384012390722},{"$f":"Inputs!BD117","v":0.22390060249469693},{"$f":"Inputs!BE117","v":0},{"$f":"Inputs!BF117","v":0},{"$f":"Inputs!BG117","v":0},{"$f":"Inputs!BH117","v":0},{"$f":"Inputs!BI117","v":0}]
[{"$f":"ROW()","v":105},"Non-depreciable assets"]
[{"$f":"ROW()","v":106},"Total",null,{"$f":"SUM(D97:D105)","v":2.3611559999999998},1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,66.191829999999996,76.018255999999994,65.836656999999988,94.502971000000016,58.295127689999987,{"$f":"SUM(N97:N105)","v":22.749484430000003},{"$f":"SUM(O97:O105)","v":10.113092400000001},{"$f":"SUM(P97:P105)","v":18.430206510000001},{"$f":"SUM(Q97:Q105)","v":3.4229780999999999},{"$f":"SUM(R97:R105)","v":2.9175693300000001},{"$f":"SUM(S97:S105)","v":0.93623448000000009},{"$f":"SUM(T97:T105)","v":0.52355354999999992},{"$f":"SUM(U97:U105)","v":0.25795563999999999},{"$f":"SUM(V97:V105)","v":0.80500236999999997},{"$f":"SUM(W97:W105)","v":0.19984351999999997},{"$f":"SUM(X97:X105)","v":7.4717340000000007E-2},{"$f":"SUM(Y97:Y105)","v":8.1477829999999987E-2},{"$f":"SUM(Z97:Z105)","v":0.19362099999999999},{"$f":"SUM(AA97:AA105)","v":0.91103296499999997},{"$f":"SUM(AB97:AB105)","v":0.91103296499999997},{"$f":"SUM(AC97:AC105)","v":0.91103296499999997},{"$f":"SUM(AD97:AD105)","v":0.91103296499999997},{"$f":"SUM(AE97:AE105)","v":2.0978484500000003},{"$f":"SUM(AF97:AF105)","v":2.0978484500000003},{"$f":"SUM(AG97:AG105)","v":2.0978484500000003},{"$f":"SUM(AH97:AH105)","v":2.0978484500000003},{"$f":"SUM(AI97:AI105)","v":0.27984450999999999},{"$f":"SUM(AJ97:AJ105)","v":0.27984451000000005},{"$f":"SUM(AK97:AK105)","v":0.27984450999999999},{"$f":"SUM(AL97:AL105)","v":0.27984451000000005},{"$f":"SUM(AM97:AM105)","v":2.5346856175000001},{"$f":"SUM(AN97:AN105)","v":2.5346856175000001},{"$f":"SUM(AO97:AO105)","v":2.5346856175000001},{"$f":"SUM(AP97:AP105)","v":2.5346856175000001},{"$f":"SUM(AQ97:AQ105)","v":1.5348565900000002},{"$f":"SUM(AR97:AR105)","v":1.5348565900000002},{"$f":"SUM(AS97:AS105)","v":1.5348565900000002},{"$f":"SUM(AT97:AT105)","v":1.5348565900000002},{"$f":"SUM(AU97:AU105)","v":0.64429108999999996},{"$f":"SUM(AV97:AV105)","v":0.56687527999999998},{"$f":"SUM(AW97:AW105)","v":0.14414492000000001},{"$f":"SUM(AX97:AX105)","v":0.14533614},{"$f":"SUM(AY97:AY105)","v":0.25426494999999999},{"$f":"SUM(AZ97:AZ105)","v":0.78049953000000005},{"$f":"SUM(BA97:BA105)","v":0.69419741000000001},{"$f":"SUM(BB97:BB105)","v":0.40492871000000008},{"$f":"SUM(BC97:BC105)","v":0.62352408999999998},{"$f":"SUM(BD97:BD105)","v":0.79949822000000015},{"$f":"SUM(BE97:BE105)","v":0.28700983000000002},{"$f":"SUM(BF97:BF105)","v":8.5519339999999985E-2},{"$f":"SUM(BG97:BG105)","v":4.6401810000000002E-2},{"$f":"SUM(BH97:BH105)","v":0.55677197},{"$f":"SUM(BI97:BI105)","v":0.42474631999999996},{"$f":"SUM(BJ97:BJ105)","v":0.66417979000000005},{"$f":"SUM(BK97:BK105)","v":0.92855682000000006},{"$f":"SUM(BL97:BL105)","v":1.33801898},{"$f":"SUM(BM97:BM105)","v":0.27174921000000002},{"$f":"SUM(BN97:BN105)","v":0.73151163000000008},{"$f":"SUM(BO97:BO105)","v":0.45728972000000007},{"$f":"SUM(BP97:BP105)","v":0.31464659999999994},{"$f":"SUM(BQ97:BQ105)","v":0.66365693384615376},{"$f":"SUM(BR97:BR105)","v":2.5932940286993849},{"$f":"SUM(BS97:BS105)","v":2.1362121369227034},{"$f":"SUM(BT97:BT105)","v":3.2551009860570224},{"$f":"SUM(BU97:BU105)","v":1.4088802092402311},{"$f":"SUM(BV97:BV105)","v":1.4320767560911378},{"$f":"SUM(BW97:BW105)","v":0.8311007776957291},{"$f":"SUM(BX97:BX105)","v":1.6571942403327855},{"$f":"SUM(BY97:BY105)","v":3.3527701984016165},{"$f":"SUM(BZ97:BZ105)","v":1.0788063920478859},{"$f":"SUM(CA97:CA105)","v":0.71472177825573369},{"$f":"SUM(CB97:CB105)","v":0.50595218022464361},{"$f":"SUM(CC97:CC105)","v":0.89800971175985067}]
[{"$f":"ROW()","v":107},"ERA Annual Capex ($m nominal)"]
[{"$f":"ROW()","v":108},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D97:$Z97),0)","v":0},0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA97:$BX97),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,{"$f":"BT97","v":1.766083055647262},0.49193520369378602,0.27603974573162737,6.5156837385838717E-2,0,0.21832779251458806,0,0,0,0]
[{"$f":"ROW()","v":109},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D98:$Z98),0)","v":0},0,0,3.9125433999999997,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA98:$BX98),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,{"$f":"BT98","v":0.10956631949344109},1.4999047156207485E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D99:$Z99),0)","v":0},0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA99:$BX99),0)","v":0},0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,0,0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,{"$f":"BT99","v":-1.5656E-2},0,0.96551399999999998,0.32716763873353655,0.91933803976402129,0.56294496990587362,0.16972439009833262,0.45487062109111215,5.284512306586537E-2,0.55631248943130984]
[{"$f":"ROW()","v":111},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D100:$Z100),0)","v":0},0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA100:$BX100),0)","v":0},0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,0,0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,{"$f":"BT100","v":0.41165800000000008},-0.39529899999999996,1.2849999999999999E-3,0.18770246145244668,0.12578884822093653,0.15224440795771971,0.63227405242111046,8.5916223899593053E-2,0,0]
[{"$f":"ROW()","v":112},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D101:$Z101),0)","v":0},0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA101:$BX101),0)","v":0},0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,0,0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,{"$f":"BT101","v":0.89158100000000018},0.98959200000000003,6.5030999999999992E-2,0.11,0,0.22190615762320312,9.5036065555107935E-2,0.17393493326502849,0.45310705715877819,0.34169722232854083]
[{"$f":"ROW()","v":113},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D102:$Z102),0)","v":0},0,0,0.38601104999999997,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA102:$BX102),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,0,0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,{"$f":"BT102","v":0},0,0,0,7.5166749853130793E-2,0,0,0,0,0]
[{"$f":"ROW()","v":114},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D103:$Z103),0)","v":0},0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA103:$BX103),0)","v":0},0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,{"$f":"BT103","v":2.5000000000000005E-2},0,0,1.9E-2,0.313,2.1973468704002324,0.18177188397333488,0,0,0]
[{"$f":"ROW()","v":115},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D104:$Z104),0)","v":0},0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA104:$BX104),0)","v":0},0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,0,0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,{"$f":"BT104","v":6.6868610916319418E-2},0.32115210083082429,0.12420701035951058,0.12207384012390722,0.22390060249469693,0,0,0,0,0]
[{"$f":"ROW()","v":116},"Non-depreciable assets"]
[{"$f":"ROW()","v":117},"Total",null,{"$f":"SUM(D108:D116)","v":0},{"$f":"SUM(E108:E116)","v":0},{"$f":"SUM(F108:F116)","v":0},{"$f":"SUM(G108:G116)","v":0},{"$f":"SUM(H108:H116)","v":0},{"$f":"SUM(I108:I116)","v":0},{"$f":"SUM(J108:J116)","v":0},{"$f":"SUM(K108:K116)","v":0},{"$f":"SUM(L108:L116)","v":0},{"$f":"SUM(M108:M116)","v":0},{"$f":"SUM(N108:N116)","v":0},{"$f":"SUM(O108:O116)","v":0},{"$f":"SUM(P108:P116)","v":0},{"$f":"SUM(Q108:Q116)","v":0},{"$f":"SUM(R108:R116)","v":34.883846339999998},{"$f":"SUM(S108:S116)","v":0},{"$f":"SUM(T108:T116)","v":0},{"$f":"SUM(U108:U116)","v":0},{"$f":"SUM(V108:V116)","v":2.5227460399999999},{"$f":"SUM(W108:W116)","v":0},{"$f":"SUM(X108:X116)","v":0},{"$f":"SUM(Y108:Y116)","v":0},{"$f":"SUM(Z108:Z116)","v":0.54965968999999992},{"$f":"SUM(AA108:AA116)","v":0},{"$f":"SUM(AB108:AB116)","v":0},{"$f":"SUM(AC108:AC116)","v":0},{"$f":"SUM(AD108:AD116)","v":3.6441318599999999},{"$f":"SUM(AE108:AE116)","v":0},{"$f":"SUM(AF108:AF116)","v":0},{"$f":"SUM(AG108:AG116)","v":0},{"$f":"SUM(AH108:AH116)","v":8.3913938000000012},{"$f":"SUM(AI108:AI116)","v":0},{"$f":"SUM(AJ108:AJ116)","v":0},{"$f":"SUM(AK108:AK116)","v":0},{"$f":"SUM(AL108:AL116)","v":1.11937804},{"$f":"SUM(AM108:AM116)","v":0},{"$f":"SUM(AN108:AN116)","v":0},{"$f":"SUM(AO108:AO116)","v":0},{"$f":"SUM(AP108:AP116)","v":10.13874247},{"$f":"SUM(AQ108:AQ116)","v":0},{"$f":"SUM(AR108:AR116)","v":0},{"$f":"SUM(AS108:AS116)","v":0},{"$f":"SUM(AT108:AT116)","v":6.1394263600000007},{"$f":"SUM(AU108:AU116)","v":0},{"$f":"SUM(AV108:AV116)","v":0},{"$f":"SUM(AW108:AW116)","v":0},{"$f":"SUM(AX108:AX116)","v":1.5006474299999999},{"$f":"SUM(AY108:AY116)","v":0},{"$f":"SUM(AZ108:AZ116)","v":0},{"$f":"SUM(BA108:BA116)","v":0},{"$f":"SUM(BB108:BB116)","v":2.1338906000000004},{"$f":"SUM(BC108:BC116)","v":0},{"$f":"SUM(BD108:BD116)","v":0},{"$f":"SUM(BE108:BE116)","v":0},{"$f":"SUM(BF108:BF116)","v":1.7955514800000001},{"$f":"SUM(BG108:BG116)","v":0},{"$f":"SUM(BH108:BH116)","v":0},{"$f":"SUM(BI108:BI116)","v":0},{"$f":"SUM(BJ108:BJ116)","v":1.6920998899999997},{"$f":"SUM(BK108:BK116)","v":0},{"$f":"SUM(BL108:BL116)","v":0},{"$f":"SUM(BM108:BM116)","v":0},{"$f":"SUM(BN108:BN116)","v":3.2698366400000003},{"$f":"SUM(BO108:BO116)","v":0.45728972000000007},{"$f":"SUM(BP108:BP116)","v":0.31464659999999994},{"$f":"SUM(BQ108:BQ116)","v":0.66365693384615376},{"$f":"SUM(BR108:BR116)","v":2.5932940286993849},{"$f":"SUM(BS108:BS116)","v":2.1362121369227034},{"$f":"SUM(BT108:BT116)","v":3.2551009860570224},{"$f":"SUM(BU108:BU116)","v":1.4088802092402311},{"$f":"SUM(BV108:BV116)","v":1.4320767560911378},{"$f":"SUM(BW108:BW116)","v":0.8311007776957291},{"$f":"SUM(BX108:BX116)","v":1.6571942403327855},{"$f":"SUM(BY108:BY116)","v":3.3527701984016165},{"$f":"SUM(BZ108:BZ116)","v":1.0788063920478859},{"$f":"SUM(CA108:CA116)","v":0.71472177825573369},{"$f":"SUM(CB108:CB116)","v":0.50595218022464361},{"$f":"SUM(CC108:CC116)","v":0.89800971175985067}]
[{"$f":"ROW()","v":118},"Pre-and Post-Regulation Capex -- Model ($m nominal)"]
[{"$f":"ROW()","v":119},"Pipeline and laterals",null,{"$f":"D97","v":2.3611559999999998},1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,43.819778999999997,15.835996280000002,{"$f":"O108","v":0},0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU108","v":0},0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.766083055647262,0.49193520369378602,0.27603974573162737,6.5156837385838717E-2,0,0.21832779251458806,0,0,0,0]
[{"$f":"ROW()","v":120},"Main line valve and scraper stations",null,{"$f":"D98","v":0},0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,5.9134089999999993E-2,3.7768010000000005E-2,{"$f":"O109","v":0},0,0,3.9125433999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.10956631949344109,1.4999047156207485E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":121},"Compressor stations",null,{"$f":"D99","v":0},0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,11.9551269,4.3932482100000003,{"$f":"O110","v":0},0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999,0,0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,{"$f":"AU110","v":0},0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656E-2,0,0.96551399999999998,0.32716763873353655,0.91933803976402129,0.56294496990587362,0.16972439009833262,0.45487062109111215,5.284512306586537E-2,0.55631248943130984]
[{"$f":"ROW()","v":122},"Receipt and delivery point facilities",null,{"$f":"D100","v":0},0,0,0,0,0,0,0,4.2049000000000003E-2,1.4250000000000001E-3,0,{"$f":"O111","v":0},0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2,0,0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,{"$f":"AU111","v":0},0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165800000000008,-0.39529899999999996,1.2849999999999999E-3,0.18770246145244668,0.12578884822093653,0.15224440795771971,0.63227405242111046,8.5916223899593053E-2,0,0]
[{"$f":"ROW()","v":123},"SCADA and communications",null,{"$f":"D101","v":0},0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,0.43022233000000004,0.87796735999999986,{"$f":"O112","v":0},0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3,0,0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,{"$f":"AU112","v":0},0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158100000000018,0.98959200000000003,6.5030999999999992E-2,0.11,0,0.22190615762320312,9.5036065555107935E-2,0.17393493326502849,0.45310705715877819,0.34169722232854083]
[{"$f":"ROW()","v":124},"Cathodic protection",null,{"$f":"D102","v":0},0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,0.27575881000000002,0.27016970000000001,{"$f":"O113","v":0},0,0,0.38601104999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,{"$f":"AU113","v":0},0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,7.5166749853130793E-2,0,0,0,0,0]
[{"$f":"ROW()","v":125},"Maintenance bases and depots",null,{"$f":"D103","v":0},0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,1.75368156,1.33433487,{"$f":"O114","v":0},0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2,0,0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,{"$f":"AU114","v":0},0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.5000000000000005E-2,0,0,1.9E-2,0.313,2.1973468704002324,0.18177188397333488,0,0,0]
[{"$f":"ROW()","v":126},"Other assets",null,{"$f":"D104","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"O115","v":0},0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998,0,0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,{"$f":"AU115","v":0},0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,0,0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319418E-2,0.32115210083082429,0.12420701035951058,0.12207384012390722,0.22390060249469693,0,0,0,0,0]
[{"$f":"ROW()","v":127},"Non-depreciable assets"]
[{"$f":"ROW()","v":128},"Total",null,{"$f":"SUM(D119:D127)","v":2.3611559999999998},{"$f":"SUM(E119:E127)","v":1.6051089999999999},{"$f":"SUM(F119:F127)","v":2.9375710000000002},{"$f":"SUM(G119:G127)","v":3.1138409999999999},{"$f":"SUM(H119:H127)","v":27.413657000000001},{"$f":"SUM(I119:I127)","v":66.191829999999996},{"$f":"SUM(J119:J127)","v":76.018255999999994},{"$f":"SUM(K119:K127)","v":65.836656999999988},{"$f":"SUM(L119:L127)","v":94.502971000000016},{"$f":"SUM(M119:M127)","v":58.295127689999987},{"$f":"SUM(N119:N127)","v":22.749484430000003},{"$f":"SUM(O119:O127)","v":0},{"$f":"SUM(P119:P127)","v":0},{"$f":"SUM(Q119:Q127)","v":0},{"$f":"SUM(R119:R127)","v":34.883846339999998},{"$f":"SUM(S119:S127)","v":0},{"$f":"SUM(T119:T127)","v":0},{"$f":"SUM(U119:U127)","v":0},{"$f":"SUM(V119:V127)","v":2.5227460399999999},{"$f":"SUM(W119:W127)","v":0},{"$f":"SUM(X119:X127)","v":0},{"$f":"SUM(Y119:Y127)","v":0},{"$f":"SUM(Z119:Z127)","v":0.54965968999999992},{"$f":"SUM(AA119:AA127)","v":0},{"$f":"SUM(AB119:AB127)","v":0},{"$f":"SUM(AC119:AC127)","v":0},{"$f":"SUM(AD119:AD127)","v":3.6441318599999999},{"$f":"SUM(AE119:AE127)","v":0},{"$f":"SUM(AF119:AF127)","v":0},{"$f":"SUM(AG119:AG127)","v":0},{"$f":"SUM(AH119:AH127)","v":8.3913938000000012},{"$f":"SUM(AI119:AI127)","v":0},{"$f":"SUM(AJ119:AJ127)","v":0},{"$f":"SUM(AK119:AK127)","v":0},{"$f":"SUM(AL119:AL127)","v":1.11937804},{"$f":"SUM(AM119:AM127)","v":0},{"$f":"SUM(AN119:AN127)","v":0},{"$f":"SUM(AO119:AO127)","v":0},{"$f":"SUM(AP119:AP127)","v":10.13874247},{"$f":"SUM(AQ119:AQ127)","v":0},{"$f":"SUM(AR119:AR127)","v":0},{"$f":"SUM(AS119:AS127)","v":0},{"$f":"SUM(AT119:AT127)","v":6.1394263600000007},{"$f":"SUM(AU119:AU127)","v":0},{"$f":"SUM(AV119:AV127)","v":0},{"$f":"SUM(AW119:AW127)","v":0},{"$f":"SUM(AX119:AX127)","v":1.5006474299999999},{"$f":"SUM(AY119:AY127)","v":0},{"$f":"SUM(AZ119:AZ127)","v":0},{"$f":"SUM(BA119:BA127)","v":0},{"$f":"SUM(BB119:BB127)","v":2.1338906000000004},{"$f":"SUM(BC119:BC127)","v":0},{"$f":"SUM(BD119:BD127)","v":0},{"$f":"SUM(BE119:BE127)","v":0},{"$f":"SUM(BF119:BF127)","v":1.7955514800000001},{"$f":"SUM(BG119:BG127)","v":0},{"$f":"SUM(BH119:BH127)","v":0},{"$f":"SUM(BI119:BI127)","v":0},{"$f":"SUM(BJ119:BJ127)","v":1.6920998899999997},{"$f":"SUM(BK119:BK127)","v":0},{"$f":"SUM(BL119:BL127)","v":0},{"$f":"SUM(BM119:BM127)","v":0},{"$f":"SUM(BN119:BN127)","v":3.2698366400000003},{"$f":"SUM(BO119:BO127)","v":0.45728972000000007},{"$f":"SUM(BP119:BP127)","v":0.31464659999999994},{"$f":"SUM(BQ119:BQ127)","v":0.66365693384615376},{"$f":"SUM(BR119:BR127)","v":2.5932940286993849},{"$f":"SUM(BS119:BS127)","v":2.1362121369227034},{"$f":"SUM(BT119:BT127)","v":3.2551009860570224},{"$f":"SUM(BU119:BU127)","v":1.4088802092402311},{"$f":"SUM(BV119:BV127)","v":1.4320767560911378},{"$f":"SUM(BW119:BW127)","v":0.8311007776957291},{"$f":"SUM(BX119:BX127)","v":1.6571942403327855},{"$f":"SUM(BY119:BY127)","v":3.3527701984016165},{"$f":"SUM(BZ119:BZ127)","v":1.0788063920478859},{"$f":"SUM(CA119:CA127)","v":0.71472177825573369},{"$f":"SUM(CB119:CB127)","v":0.50595218022464361},{"$f":"SUM(CC119:CC127)","v":0.89800971175985067}]
[{"$f":"ROW()","v":129},{"$f":"\"1999-2000 Capex Account\"","v":"1999-2000 Capex Account"}]
[{"$f":"ROW()","v":130},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":131},{"$f":"\"Opening Asset Value ($m nominal)\"","v":"Opening Asset Value ($m nominal)"}]
[{"$f":"ROW()","v":132},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N236","v":354.38158899999996},{"$f":"N165","v":365.78781541749998},{"$f":"O165","v":361.16009560149996},356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,231.06312456250009,226.17906080050008,221.29499703850007,216.41093327650006,211.52686951450005,206.64280575250004,201.75874199050003,196.87467822850002,191.99061446650001,187.10655070449999,182.22248694249998,177.33842318049997,172.45435941849996,167.57029565649995,162.68623189449994,157.80216813249993,152.91810437049992,148.03404060849991,143.1499768464999,138.26591308449989,133.38184932249987,113.84559427449986,94.309339226499844,74.773084178499829,55.2368291304998,{"$f":"BS165","v":35.70057408249977},16.164319034499741,1.0578338489997208,3.2458064999722147E-2,1.2416499997220977E-3,-2.7790400189409148E-13,{"$f":"BY165","v":-2.7790400189409148E-13},-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13]
[{"$f":"ROW()","v":133},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N237","v":4.5868180900000004},4.5672508738750004,{"$f":"O166","v":4.5094435476250005},4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,5.2605696438749945,{"$f":"AU166","v":5.1538555251249942},5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.126287268874993,2.6994307938749929,2.2725743188749927,1.8457178438749926,1.4188613688749925,0.99200489387499236,{"$f":"BT166","v":0.56514841887499223},0.19562716999999208,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15]
[{"$f":"ROW()","v":134},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N238","v":28.736501899999997},32.770543836249999,{"$f":"O167","v":32.356421959875},31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,31.464748200516823,30.973286365579074,30.481824530641326,29.990362695703578,29.498900860765829,29.007439025828081,28.515977190890332,28.024515355952584,27.533053521014835,27.041591686077087,26.550129851139339,26.05866801620159,25.567206181263842,25.075744346326093,24.584282511388345,24.092820676450597,23.601358841512848,{"$f":"AU167","v":23.1098970065751},22.618435171637351,22.126973336699603,21.635511501761854,21.144049666824106,20.652587831886358,20.161125996948609,19.669664162010861,19.178202327073112,18.686740492135364,18.195278657197616,17.703816822259867,17.212354987322119,16.72089315238437,16.229431317446622,15.737969482508875,15.246507647571129,14.755045812633382,14.263583977695635,13.772122142757889,11.8062748030069,9.8404274632559119,7.8745801235049235,5.9087327837539352,3.9428854440029468,{"$f":"BT167","v":1.9770381042519583},0.37039703825096915,6.1037203999979195E-2,1.2470964499979198E-2,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14]
[{"$f":"ROW()","v":135},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N239","v":4.3474000000000006E-2},4.2930575000000006E-2,{"$f":"O168","v":4.2387150000000005E-2},4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.3231120512331789,1.3040887872959264,1.2850655233586739,1.2660422594214213,1.2470189954841688,1.2279957315469163,1.2089724676096638,1.1899492036724113,1.1709259397351588,1.1519026757979063,1.1328794118606538,1.1138561479234013,1.0948328839861488,1.0758096200488962,1.0567863561116437,1.0377630921743912,1.0187398282371387,{"$f":"AU168","v":0.99971656429988609},0.98069330036263347,0.96167003642538085,0.94264677248812823,0.9236235085508756,0.90460024461362298,0.88557698067637036,0.86655371673911774,0.84753045280186512,0.8285071888646125,0.80948392492735988,0.79046066099010726,0.77143739705285463,0.75241413311560201,0.73339086917834939,0.71436760524109677,0.69534434130384415,0.67632107736659153,0.65729781342933891,0.63827454949208628,0.56218149374307591,0.48608843799406554,0.40999538224505516,0.33390232649604479,0.25780927074703441,{"$f":"BT168","v":0.18171621499802404},0.10616658424901368,3.2247228500003319E-2,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15]
[{"$f":"ROW()","v":136},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N240","v":4.6208323300000007},5.3832788817499999,{"$f":"O169","v":5.2458088895000001},5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0350503177499988,5.7975182497499986,5.5599861817499985,5.3224541137499983,5.0849220457499982,4.847389977749998,4.6098579097499979,4.3723258417499977,4.1347937737499976,3.8972617057499974,3.6597296377499973,3.4221975697499971,3.184665501749997,2.9471334337499968,2.7096013657499967,2.4720692977499965,2.2345372297499964,{"$f":"AU169","v":1.9970051617499964},1.7594730937499965,1.5219410257499966,1.2844089577499966,1.0439148177435864,0.80342067773717618,0.57181275374999663,0.44980149399999669,0.34973941824999671,0.24967734249999674,0.14961526674999676,4.9553190999996763E-2,3.7335093249996752E-2,2.5116995499996752E-2,1.2898897749996752E-2,6.8079999999675136E-4,5.1059999999675124E-4,3.4039999999675122E-4,1.7019999999675123E-4,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,{"$f":"BT169","v":-3.2487575997441898E-15},-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15]
[{"$f":"ROW()","v":137},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N241","v":1.0654488099999999},1.3089822897500001,{"$f":"O170","v":1.2755918270000002},1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.52845375274999962,0.48541301374999962,0.44237227474999963,0.39933153574999963,0.35629079674999964,{"$f":"AU170","v":0.31325005774999964},0.27020931874999965,0.22716857974999966,0.18412784074999966,0.14040412174358941,9.668040273717915E-2,5.5005623749999677E-2,3.8601104999999698E-2,2.8950828749999692E-2,1.9300552499999693E-2,9.6502762499996939E-3,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,{"$f":"BT170","v":-3.0531133177191805E-16},-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16]
[{"$f":"ROW()","v":138},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N242","v":4.8415115599999998},{"$f":"N171","v":6.1153275354999996},{"$f":"O171","v":6.0381294551249995},5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.860889481500001,5.7692883178750014,5.6776871542500018,5.5860859906250022,5.4944848270000026,5.402883663375003,5.3112824997500034,5.2196813361250038,5.1280801725000043,5.0364790088750047,4.9448778452500051,4.8532766816250055,4.7616755180000059,4.6700743543750063,4.5784731907500067,4.4868720271250071,4.3952708635000075,4.3036696998750079,4.2120685362500083,4.1204673726250087,4.0288662090000091,3.9372650453750091,3.8456638817500091,3.754062718125009,3.662461554500009,3.5708603908750089,3.4792592272500089,3.3876580636250089,3.2960569000000088,3.2044557363750088,3.1128545727500088,3.0212534091250087,2.9296522455000087,2.8380510818750087,2.7464499182500086,2.6548487546250086,2.5632475910000085,2.1968429365000088,1.8304382820000091,1.4640336275000094,1.0976289730000097,{"$f":"BS171","v":0.73122431850001002},0.36481966400001031,5.8933904000010529E-2,1.3215710000105546E-3,6.6078550001055433E-4,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14]
[{"$f":"ROW()","v":139},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N243","v":0},0,0,0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.37559623999999997,0.36470955574999997,0.35382287149999997,0.34293618724999997,0.33204950299999997,0.32116281874999997,0.31027613449999997,0.29938945024999997,0.28850276599999997,0.27761608174999997,0.26672939749999997,0.25584271324999996,0.24495602899999996,0.23406934474999996,0.22318266049999996,0.21229597624999996,0.20140929199999996,0.19052260774999996,0.17963592349999996,0.16874923924999996,0.15786255499999996,0.14697587074999996,0.13608918649999996,0.12520250224999996,0.11431581799999996,0.10342913374999996,9.2542449499999957E-2,8.1655765249999956E-2,7.0769080999999956E-2,5.9882396749999955E-2,4.8995712499999955E-2,3.8109028249999954E-2,2.7222343999999954E-2,2.0416757999999955E-2,1.3611171999999956E-2,6.8055859999999564E-3,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17]
[{"$f":"ROW()","v":140},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N173","v":0},{"$f":"O173","v":0},{"$f":"P173","v":0},{"$f":"Q173","v":0},{"$f":"R173","v":0},{"$f":"S173","v":0},{"$f":"T173","v":0},{"$f":"U173","v":0},{"$f":"V173","v":0},{"$f":"W173","v":0},{"$f":"X173","v":0},{"$f":"Y173","v":0},{"$f":"Z173","v":0},{"$f":"AA173","v":0},{"$f":"AB173","v":0},{"$f":"AC173","v":0},{"$f":"AD173","v":0},{"$f":"AE173","v":0},{"$f":"AF173","v":0},{"$f":"AG173","v":0},{"$f":"AH173","v":0},{"$f":"AI173","v":0},{"$f":"AJ173","v":0},{"$f":"AK173","v":0},{"$f":"AL173","v":0},{"$f":"AM173","v":0},{"$f":"AN173","v":0},{"$f":"AO173","v":0},{"$f":"AP173","v":0},{"$f":"AQ173","v":0},{"$f":"AR173","v":0},{"$f":"AS173","v":0},{"$f":"AT173","v":0},{"$f":"AU173","v":0},{"$f":"AV173","v":0},{"$f":"AW173","v":0},{"$f":"AX173","v":0},{"$f":"AY173","v":0},{"$f":"AZ173","v":0},{"$f":"BA173","v":0},{"$f":"BB173","v":0},{"$f":"BC173","v":0},{"$f":"BD173","v":0},{"$f":"BE173","v":0},{"$f":"BF173","v":0},{"$f":"BG173","v":0},{"$f":"BH173","v":0},{"$f":"BI173","v":0},{"$f":"BJ173","v":0},{"$f":"BK173","v":0},{"$f":"BL173","v":0},{"$f":"BM173","v":0},{"$f":"BN173","v":0},{"$f":"BO173","v":0},{"$f":"BP173","v":0},{"$f":"BQ173","v":0},{"$f":"BR173","v":0},{"$f":"BS173","v":0},{"$f":"BT173","v":0},{"$f":"BU173","v":0},{"$f":"BV173","v":0},{"$f":"BW173","v":0},{"$f":"BX173","v":0},{"$f":"BY173","v":0},{"$f":"BZ173","v":0},{"$f":"CA173","v":0},{"$f":"CB173","v":0}]
[{"$f":"ROW()","v":141},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N132:N140)","v":398.27617569},{"$f":"SUM(O132:O140)","v":415.97612940962506},410.62787843062495,405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,362.28047921012507,356.39615557562502,350.51183194112502,344.62750830662503,338.74318467212504,332.85886103762505,326.97453740312511,321.09021376862512,315.20589013412513,309.32156649962508,303.43724286512514,297.55291923062509,291.6685955961251,285.78427196162517,279.89994832712512,274.01562469262507,268.13130105812502,262.24697742362503,256.36265378912503,250.47833015462501,244.59400652012502,238.70603783361221,232.81806914709932,226.94103561662502,221.19886901062495,215.48540583112498,209.77194265162495,204.0584794721249,198.34501629262496,192.72904736737493,187.11307844212487,181.4971095168749,175.8811405916249,170.28130066237489,164.68146073312488,159.0816208038749,153.48178087462486,131.11032430162484,108.73886772862481,86.367411155624822,63.995954582624776,41.624498009624752,19.253041436624716,1.7889585454997026,0.12706406849970353,1.4373399999703506E-2,-2.965137358736103E-13,-2.965137358736103E-13,{"$f":"SUM(CA132:CA140)","v":-2.965137358736103E-13},-2.965137358736103E-13,-2.965137358736103E-13]
[{"$f":"ROW()","v":142},{"$f":"\"Capex ($m nominal)\"","v":"Capex ($m nominal)"}]
[{"$f":"ROW()","v":143},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N247,N303,N359,N415,N471,N527,N583,N639,N695,N751,N807,N863,N919,N975)","v":15.835996280000002},0,0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2]
[{"$f":"ROW()","v":144},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N248,N304,N360,N416,N472,N528,N584,N640,N696,N752,N808,N864,N920,N976)","v":3.7768010000000005E-2},0,0,0,3.9125433999999997,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":145},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N249,N305,N361,N417,N473,N529,N585,N641,N697,N753,N809,N865,N921,N977)","v":4.3932482100000003},0,0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999]
[{"$f":"ROW()","v":146},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N250,N306,N362,N418,N474,N530,N586,N642,N698,N754,N810,N866,N922,N978)","v":0},0,0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2]
[{"$f":"ROW()","v":147},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N251,N307,N363,N419,N475,N531,N587,N643,N699,N755,N811,N867,N923,N979)","v":0.87796735999999986},0,0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3]
[{"$f":"ROW()","v":148},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N252,N308,N364,N420,N476,N532,N588,N644,N700,N756,N812,N868,N924,N980)","v":0.27016970000000001},0,0,0,0.38601104999999997,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N253,N309,N365,N421,N477,N533,N589,N645,N701,N757,N813,N869,N925,N981)","v":1.33433487},0,0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2]
[{"$f":"ROW()","v":150},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N254,N310,N366,N422,N478,N534,N590,N646,N702,N758,N814,N870,N926,N982)","v":0},0,0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998]
[{"$f":"ROW()","v":151},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N255,N311,N367,N423,N479,N535,N591,N647,N703,N759,N815,N871,N927,N983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":152},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N143:N151)","v":22.749484430000003},{"$f":"SUM(O143:O151)","v":0},{"$f":"SUM(P143:P151)","v":0},{"$f":"SUM(Q143:Q151)","v":0},{"$f":"SUM(R143:R151)","v":34.883846339999998},{"$f":"SUM(S143:S151)","v":0},{"$f":"SUM(T143:T151)","v":0},{"$f":"SUM(U143:U151)","v":0},{"$f":"SUM(V143:V151)","v":2.5227460399999999},{"$f":"SUM(W143:W151)","v":0},{"$f":"SUM(X143:X151)","v":0},{"$f":"SUM(Y143:Y151)","v":0},{"$f":"SUM(Z143:Z151)","v":0.54965968999999992},{"$f":"SUM(AA143:AA151)","v":0},{"$f":"SUM(AB143:AB151)","v":0},{"$f":"SUM(AC143:AC151)","v":0},{"$f":"SUM(AD143:AD151)","v":0},{"$f":"SUM(AE143:AE151)","v":0},{"$f":"SUM(AF143:AF151)","v":0},{"$f":"SUM(AG143:AG151)","v":0},{"$f":"SUM(AH143:AH151)","v":0},{"$f":"SUM(AI143:AI151)","v":0},{"$f":"SUM(AJ143:AJ151)","v":0},{"$f":"SUM(AK143:AK151)","v":0},{"$f":"SUM(AL143:AL151)","v":0},{"$f":"SUM(AM143:AM151)","v":0},{"$f":"SUM(AN143:AN151)","v":0},{"$f":"SUM(AO143:AO151)","v":0},{"$f":"SUM(AP143:AP151)","v":0},{"$f":"SUM(AQ143:AQ151)","v":0},{"$f":"SUM(AR143:AR151)","v":0},{"$f":"SUM(AS143:AS151)","v":0},{"$f":"SUM(AT143:AT151)","v":0},{"$f":"SUM(AU143:AU151)","v":0},{"$f":"SUM(AV143:AV151)","v":0},{"$f":"SUM(AW143:AW151)","v":0},{"$f":"SUM(AX143:AX151)","v":0},{"$f":"SUM(AY143:AY151)","v":0},{"$f":"SUM(AZ143:AZ151)","v":0},{"$f":"SUM(BA143:BA151)","v":0},{"$f":"SUM(BB143:BB151)","v":0},{"$f":"SUM(BC143:BC151)","v":0},{"$f":"SUM(BD143:BD151)","v":0},{"$f":"SUM(BE143:BE151)","v":0},{"$f":"SUM(BF143:BF151)","v":0},{"$f":"SUM(BG143:BG151)","v":0},{"$f":"SUM(BH143:BH151)","v":0},{"$f":"SUM(BI143:BI151)","v":0},{"$f":"SUM(BJ143:BJ151)","v":0},{"$f":"SUM(BK143:BK151)","v":0},{"$f":"SUM(BL143:BL151)","v":0},{"$f":"SUM(BM143:BM151)","v":0},{"$f":"SUM(BN143:BN151)","v":0},{"$f":"SUM(BO143:BO151)","v":0},{"$f":"SUM(BP143:BP151)","v":0},{"$f":"SUM(BQ143:BQ151)","v":0},{"$f":"SUM(BR143:BR151)","v":0},{"$f":"SUM(BS143:BS151)","v":0},{"$f":"SUM(BT143:BT151)","v":0},{"$f":"SUM(BU143:BU151)","v":0},{"$f":"SUM(BV143:BV151)","v":0},{"$f":"SUM(BW143:BW151)","v":0},{"$f":"SUM(BX143:BX151)","v":0},{"$f":"SUM(BY143:BY151)","v":0},{"$f":"SUM(BZ143:BZ151)","v":0},{"$f":"SUM(CA143:CA151)","v":0},{"$f":"SUM(CB143:CB151)","v":0},{"$f":"SUM(CC143:CC151)","v":0}]
[{"$f":"ROW()","v":153},{"$f":"\"Depreciation ($m nominal)\"","v":"Depreciation ($m nominal)"}]
[{"$f":"ROW()","v":154},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N258,N314,N370,N426,N482,N538,N594,N650,N706,N762,N818,N874,N930,N986)","v":4.4297698624999997},4.6277198159999999,4.6277198159999999,4.6277198159999999,4.6277198159999999,4.8762596582499995,4.8762596582499995,4.8762596582499995,4.8762596582499995,4.8837533494999992,4.8837533494999992,4.8837533495000001,4.8837533495000001,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000003,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.8840637620000011,4.884063762000002,4.884063762000002,4.884063762000002,{"$f":"SUM(AT258,AT314,AT370,AT426,AT482,AT538,AT594,AT650,AT706,AT762,AT818,AT874,AT930,AT986)","v":4.884063762000002},4.884063762000002,4.884063762000002,4.8840637620000029,4.8840637620000029,4.8840637620000029,4.8840637620000029,4.8840637620000029,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000047,4.8840637620000056,4.8840637620000056,4.8840637620000056,4.8840637620000056,4.8840637620000065,19.536255048000022,19.536255048000022,19.536255048000022,19.536255048000029,19.536255048000029,19.536255048000029,15.10648518550002,1.0253757839999986,3.1216415000000049E-2,1.2416500000000017E-3,0,0,0,0,0]
[{"$f":"ROW()","v":155},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N259,N315,N371,N427,N483,N539,N595,N651,N707,N763,N819,N875,N931,N987)","v":5.7335226125000006E-2},5.7807326250000006E-2,5.7807326250000013E-2,5.7807326250000013E-2,5.780732625000002E-2,0.10671411875000002,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411874999999,{"$f":"SUM(AT259,AT315,AT371,AT427,AT483,AT539,AT595,AT651,AT707,AT763,AT819,AT875,AT931,AT987)","v":0.10671411874999998},0.10671411874999999,0.10671411874999999,0.10671411874999998,0.10671411874999999,0.10671411875,0.10671411874999999,0.10671411874999998,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875000003,0.42685647500000012,0.42685647500000007,0.42685647500000012,0.42685647500000012,0.42685647500000012,0.42685647500000012,0.36952124887500015,0.19562717000000018,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N260,N316,N372,N428,N484,N540,N596,N652,N708,N764,N820,N876,N932,N988)","v":0.35920627374999997},0.41412187637499998,0.41412187637499992,0.41412187637499992,0.41412187637499992,0.47932027506274733,0.47932027506274733,0.47932027506274727,0.47932027506274727,0.48834409381274729,0.48834409381274729,0.48834409381274724,0.48834409381274724,0.49146183493774726,0.49146183493774726,0.49146183493774714,0.49146183493774714,0.49146183493774714,0.49146183493774714,0.49146183493774714,0.49146183493774709,0.49146183493774703,0.49146183493774703,0.49146183493774703,0.49146183493774698,0.49146183493774698,0.49146183493774692,0.49146183493774698,0.49146183493774698,0.49146183493774698,0.49146183493774698,0.49146183493774687,{"$f":"SUM(AT260,AT316,AT372,AT428,AT484,AT540,AT596,AT652,AT708,AT764,AT820,AT876,AT932,AT988)","v":0.49146183493774687},0.49146183493774687,0.49146183493774687,0.49146183493774676,0.49146183493774681,0.49146183493774681,0.49146183493774681,0.49146183493774681,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774692,0.49146183493774692,0.49146183493774692,0.49146183493774692,0.49146183493774692,0.49146183493774698,0.49146183493774703,1.9658473397509881,1.9658473397509881,1.9658473397509881,1.9658473397509886,1.9658473397509886,1.9658473397509886,1.6066410660009891,0.30935983425098995,4.8566239499999997E-2,1.2470964500000018E-2,0,0,0,0,0]
[{"$f":"ROW()","v":157},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N261,N317,N373,N429,N485,N541,N597,N653,N709,N765,N821,N877,N933,N989)","v":5.4342500000000005E-4},5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,2.1835139372526138E-3,1.9023263937252611E-2,1.9023263937252611E-2,1.9023263937252611E-2,1.9023263937252607E-2,1.9023263937252607E-2,1.9023263937252607E-2,1.9023263937252604E-2,1.9023263937252604E-2,1.9023263937252601E-2,1.9023263937252601E-2,1.9023263937252601E-2,1.9023263937252601E-2,1.9023263937252597E-2,1.9023263937252597E-2,1.9023263937252594E-2,1.9023263937252594E-2,1.9023263937252594E-2,1.9023263937252594E-2,{"$f":"SUM(AT261,AT317,AT373,AT429,AT485,AT541,AT597,AT653,AT709,AT765,AT821,AT877,AT933,AT989)","v":1.9023263937252594E-2},1.9023263937252594E-2,1.902326393725259E-2,1.902326393725259E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.9023263937252587E-2,1.902326393725259E-2,1.902326393725259E-2,1.9023263937252594E-2,1.9023263937252594E-2,7.6093055749010374E-2,7.6093055749010374E-2,7.6093055749010374E-2,7.6093055749010374E-2,7.609305574901036E-2,7.609305574901036E-2,7.554963074901036E-2,7.391935574901036E-2,3.2247228499999961E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":158},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N262,N318,N374,N430,N486,N542,N598,N654,N710,N766,N822,N878,N934,N990)","v":0.11552080825000002},0.13746999225000001,0.13746999225000001,0.13746999225000001,0.13746999224999998,0.22531397024999994,0.22531397024999997,0.22531397024999997,0.22531397024999997,0.23736186799999998,0.23736186799999998,0.23736186799999998,0.23736186799999998,0.23753206799999999,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23753206800000004,0.23753206800000001,0.23753206800000004,0.23753206800000004,0.23753206800000004,0.23753206800000004,0.23753206800000004,0.23753206800000001,0.23753206800000001,0.23753206800000004,0.23753206800000001,0.23753206800000001,0.23753206800000001,{"$f":"SUM(AT262,AT318,AT374,AT430,AT486,AT542,AT598,AT654,AT710,AT766,AT822,AT878,AT934,AT990)","v":0.23753206800000001},0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.24049414000641026,0.24049414000641028,0.23160792398717953,0.12201125974999995,0.10006207574999999,0.10006207574999999,0.10006207574999999,0.10006207574999999,1.2218097750000012E-2,1.221809775E-2,1.221809775E-2,1.221809775E-2,1.7020000000000007E-4,1.7019999999999999E-4,1.7019999999999999E-4,1.7019999999999999E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N263,N319,N375,N431,N487,N543,N599,N655,N711,N767,N823,N879,N935,N991)","v":2.6636220249999999E-2},3.3390462750000002E-2,3.3390462750000002E-2,3.3390462750000002E-2,3.3390462750000002E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,{"$f":"SUM(AT263,AT319,AT375,AT431,AT487,AT543,AT599,AT655,AT711,AT767,AT823,AT879,AT935,AT991)","v":4.3040738999999988E-2},4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3723719006410248E-2,4.3723719006410255E-2,4.1674778987179473E-2,1.6404518749999979E-2,9.6502762500000061E-3,9.6502762499999992E-3,9.6502762499999992E-3,9.6502762499999992E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N264,N320,N376,N432,N488,N544,N600,N656,N712,N768,N824,N880,N936,N992)","v":6.0518894499999996E-2},7.7198080374999992E-2,7.7198080374999992E-2,7.7198080374999978E-2,7.7198080374999978E-2,9.1435967249999972E-2,9.1435967249999972E-2,9.1435967249999972E-2,9.1435967249999972E-2,2.6767972499999737E-3,9.1435967249999958E-2,9.1435967249999958E-2,9.1435967249999958E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.160116362499994E-2,9.1601163624999954E-2,9.1601163624999954E-2,9.1601163624999954E-2,9.1601163624999954E-2,9.160116362499994E-2,9.160116362499994E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,{"$f":"SUM(AT264,AT320,AT376,AT432,AT488,AT544,AT600,AT656,AT712,AT768,AT824,AT880,AT936,AT992)","v":9.1601163624999926E-2},9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999912E-2,9.1601163624999912E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,0.3664046544999997,0.36640465449999976,0.36640465449999976,0.36640465449999976,0.36640465449999976,0.3664046544999997,0.30588575999999978,5.7612332999999974E-2,6.6078550000000028E-4,6.6078550000000028E-4,0,0,0,0,0]
[{"$f":"ROW()","v":161},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N265,N321,N377,N433,N489,N545,N601,N657,N713,N769,N825,N881,N937,N993)","v":0},0,0,0,0,0,0,0,0,4.0810982499999999E-3,4.0810982499999999E-3,4.0810982500000008E-3,4.0810982500000008E-3,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,{"$f":"SUM(AT265,AT321,AT377,AT433,AT489,AT545,AT601,AT657,AT713,AT769,AT825,AT881,AT937,AT993)","v":1.0886684250000004E-2},1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000002E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684249999997E-2,1.0886684249999999E-2,1.0886684250000001E-2,6.8055859999999998E-3,6.8055859999999998E-3,6.8055859999999998E-3,6.8055859999999998E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N266,N322,N378,N434,N490,N546,N602,N658,N714,N770,N826,N882,N938,N994)","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,{"$f":"SUM(AT266,AT322,AT378,AT434,AT490,AT546,AT602,AT658,AT714,AT770,AT826,AT882,AT938,AT994)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N154:N162)","v":5.0495307103750005},{"$f":"SUM(O154:O162)","v":5.3482509789999995},{"$f":"SUM(P154:P162)","v":5.3482509789999995},{"$f":"SUM(Q154:Q162)","v":5.3482509789999995},{"$f":"SUM(R154:R162)","v":5.3482509789999995},{"$f":"SUM(S154:S162)","v":5.8330461853750002},{"$f":"SUM(T154:T162)","v":5.8330461853750002},{"$f":"SUM(U154:U162)","v":5.8330461853750002},{"$f":"SUM(V154:V162)","v":5.8330461853750002},{"$f":"SUM(W154:W162)","v":5.7849953285},{"$f":"SUM(X154:X162)","v":5.8737544984999994},{"$f":"SUM(Y154:Y162)","v":5.8737544985000003},{"$f":"SUM(Z154:Z162)","v":5.8737544985000003},{"$f":"SUM(AA154:AA162)","v":5.8674838845000004},{"$f":"SUM(AB154:AB162)","v":5.8843236345000003},{"$f":"SUM(AC154:AC162)","v":5.8843236345000003},{"$f":"SUM(AD154:AD162)","v":5.8843236345000003},{"$f":"SUM(AE154:AE162)","v":5.8843236345000003},{"$f":"SUM(AF154:AF162)","v":5.8843236345000003},{"$f":"SUM(AG154:AG162)","v":5.8843236345000003},{"$f":"SUM(AH154:AH162)","v":5.8843236344999994},{"$f":"SUM(AI154:AI162)","v":5.8843236345000003},{"$f":"SUM(AJ154:AJ162)","v":5.8843236345000003},{"$f":"SUM(AK154:AK162)","v":5.8843236345000003},{"$f":"SUM(AL154:AL162)","v":5.8843236345000003},{"$f":"SUM(AM154:AM162)","v":5.8843236345000003},{"$f":"SUM(AN154:AN162)","v":5.8843236345000003},{"$f":"SUM(AO154:AO162)","v":5.8843236345000003},{"$f":"SUM(AP154:AP162)","v":5.8843236345000003},{"$f":"SUM(AQ154:AQ162)","v":5.8843236345000012},{"$f":"SUM(AR154:AR162)","v":5.8843236345000012},{"$f":"SUM(AS154:AS162)","v":5.8843236345000012},{"$f":"SUM(AT154:AT162)","v":5.8843236345000012},{"$f":"SUM(AU154:AU162)","v":5.8843236345000012},{"$f":"SUM(AV154:AV162)","v":5.8843236345000012},{"$f":"SUM(AW154:AW162)","v":5.8843236345000021},{"$f":"SUM(AX154:AX162)","v":5.8843236345000021},{"$f":"SUM(AY154:AY162)","v":5.8879686865128216},{"$f":"SUM(AZ154:AZ162)","v":5.8879686865128216},{"$f":"SUM(BA154:BA162)","v":5.8770335304743604},{"$f":"SUM(BB154:BB162)","v":5.7421666060000023},{"$f":"SUM(BC154:BC162)","v":5.7134631795000033},{"$f":"SUM(BD154:BD162)","v":5.7134631795000033},{"$f":"SUM(BE154:BE162)","v":5.7134631795000033},{"$f":"SUM(BF154:BF162)","v":5.7134631795000033},{"$f":"SUM(BG154:BG162)","v":5.6159689252500025},{"$f":"SUM(BH154:BH162)","v":5.6159689252500025},{"$f":"SUM(BI154:BI162)","v":5.6159689252500034},{"$f":"SUM(BJ154:BJ162)","v":5.6159689252500042},{"$f":"SUM(BK154:BK162)","v":5.5998399292500043},{"$f":"SUM(BL154:BL162)","v":5.5998399292500043},{"$f":"SUM(BM154:BM162)","v":5.5998399292500043},{"$f":"SUM(BN154:BN162)","v":5.5998399292500052},{"$f":"SUM(BO154:BO162)","v":22.371456573000017},{"$f":"SUM(BP154:BP162)","v":22.371456573000017},{"$f":"SUM(BQ154:BQ162)","v":22.371456573000017},{"$f":"SUM(BR154:BR162)","v":22.371456573000028},{"$f":"SUM(BS154:BS162)","v":22.371456573000028},{"$f":"SUM(BT154:BT162)","v":22.371456573000028},{"$f":"SUM(BU154:BU162)","v":17.464082891125017},{"$f":"SUM(BV154:BV162)","v":1.6618944769999993},{"$f":"SUM(BW154:BW162)","v":0.11269066850000001},{"$f":"SUM(BX154:BX162)","v":1.4373400000000021E-2},{"$f":"SUM(BY154:BY162)","v":0},{"$f":"SUM(BZ154:BZ162)","v":0},{"$f":"SUM(CA154:CA162)","v":0},{"$f":"SUM(CB154:CB162)","v":0},{"$f":"SUM(CC154:CC162)","v":0}]
[{"$f":"ROW()","v":164},"Closing Capital Base ($m nominal)"]
[{"$f":"ROW()","v":165},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N132+N143-N154","v":365.78781541749998},361.16009560149996,356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,{"$f":"AT132+AT143-AT154","v":231.06312456250009},226.17906080050008,221.29499703850007,216.41093327650006,211.52686951450005,206.64280575250004,201.75874199050003,196.87467822850002,191.99061446650001,187.10655070449999,182.22248694249998,177.33842318049997,172.45435941849996,167.57029565649995,162.68623189449994,157.80216813249993,152.91810437049992,148.03404060849991,143.1499768464999,138.26591308449989,133.38184932249987,113.84559427449986,94.309339226499844,74.773084178499829,55.2368291304998,35.70057408249977,16.164319034499741,1.0578338489997208,3.2458064999722147E-2,1.2416499997220977E-3,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13]
[{"$f":"ROW()","v":166},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N133+N144-N155","v":4.5672508738750004},4.5094435476250005,4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,{"$f":"AT133+AT144-AT155","v":5.2605696438749945},5.1538555251249942,5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.126287268874993,2.6994307938749929,2.2725743188749927,1.8457178438749926,1.4188613688749925,0.99200489387499236,0.56514841887499223,0.19562716999999208,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15,-8.1046280797636427E-15]
[{"$f":"ROW()","v":167},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N134+N145-N156","v":32.770543836249999},32.356421959875,31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,31.464748200516823,30.973286365579074,30.481824530641326,29.990362695703578,29.498900860765829,29.007439025828081,28.515977190890332,28.024515355952584,27.533053521014835,27.041591686077087,26.550129851139339,26.05866801620159,25.567206181263842,25.075744346326093,24.584282511388345,24.092820676450597,{"$f":"AT134+AT145-AT156","v":23.601358841512848},23.1098970065751,22.618435171637351,22.126973336699603,21.635511501761854,21.144049666824106,20.652587831886358,20.161125996948609,19.669664162010861,19.178202327073112,18.686740492135364,18.195278657197616,17.703816822259867,17.212354987322119,16.72089315238437,16.229431317446622,15.737969482508875,15.246507647571129,14.755045812633382,14.263583977695635,13.772122142757889,11.8062748030069,9.8404274632559119,7.8745801235049235,5.9087327837539352,3.9428854440029468,1.9770381042519583,0.37039703825096915,6.1037203999979195E-2,1.2470964499979198E-2,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14]
[{"$f":"ROW()","v":168},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N135+N146-N157","v":4.2930575000000006E-2},4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.3231120512331789,1.3040887872959264,1.2850655233586739,1.2660422594214213,1.2470189954841688,1.2279957315469163,1.2089724676096638,1.1899492036724113,1.1709259397351588,1.1519026757979063,1.1328794118606538,1.1138561479234013,1.0948328839861488,1.0758096200488962,1.0567863561116437,1.0377630921743912,{"$f":"AT135+AT146-AT157","v":1.0187398282371387},0.99971656429988609,0.98069330036263347,0.96167003642538085,0.94264677248812823,0.9236235085508756,0.90460024461362298,0.88557698067637036,0.86655371673911774,0.84753045280186512,0.8285071888646125,0.80948392492735988,0.79046066099010726,0.77143739705285463,0.75241413311560201,0.73339086917834939,0.71436760524109677,0.69534434130384415,0.67632107736659153,0.65729781342933891,0.63827454949208628,0.56218149374307591,0.48608843799406554,0.40999538224505516,0.33390232649604479,0.25780927074703441,0.18171621499802404,0.10616658424901368,3.2247228500003319E-2,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15,3.3584246494910985E-15]
[{"$f":"ROW()","v":169},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N136+N147-N158","v":5.3832788817499999},5.2458088895000001,5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0350503177499988,5.7975182497499986,5.5599861817499985,5.3224541137499983,5.0849220457499982,4.847389977749998,4.6098579097499979,4.3723258417499977,4.1347937737499976,3.8972617057499974,3.6597296377499973,3.4221975697499971,3.184665501749997,2.9471334337499968,2.7096013657499967,2.4720692977499965,{"$f":"AT136+AT147-AT158","v":2.2345372297499964},1.9970051617499964,1.7594730937499965,1.5219410257499966,1.2844089577499966,1.0439148177435864,0.80342067773717618,0.57181275374999663,0.44980149399999669,0.34973941824999671,0.24967734249999674,0.14961526674999676,4.9553190999996763E-2,3.7335093249996752E-2,2.5116995499996752E-2,1.2898897749996752E-2,6.8079999999675136E-4,5.1059999999675124E-4,3.4039999999675122E-4,1.7019999999675123E-4,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15]
[{"$f":"ROW()","v":170},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N137+N148-N159","v":1.3089822897500001},1.2755918270000002,1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.52845375274999962,0.48541301374999962,0.44237227474999963,0.39933153574999963,{"$f":"AT137+AT148-AT159","v":0.35629079674999964},0.31325005774999964,0.27020931874999965,0.22716857974999966,0.18412784074999966,0.14040412174358941,9.668040273717915E-2,5.5005623749999677E-2,3.8601104999999698E-2,2.8950828749999692E-2,1.9300552499999693E-2,9.6502762499996939E-3,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16]
[{"$f":"ROW()","v":171},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N138+N149-N160","v":6.1153275354999996},6.0381294551249995,5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.860889481500001,5.7692883178750014,5.6776871542500018,5.5860859906250022,5.4944848270000026,5.402883663375003,5.3112824997500034,5.2196813361250038,5.1280801725000043,5.0364790088750047,4.9448778452500051,4.8532766816250055,4.7616755180000059,4.6700743543750063,4.5784731907500067,4.4868720271250071,{"$f":"AT138+AT149-AT160","v":4.3952708635000075},4.3036696998750079,4.2120685362500083,4.1204673726250087,4.0288662090000091,3.9372650453750091,3.8456638817500091,3.754062718125009,3.662461554500009,3.5708603908750089,3.4792592272500089,3.3876580636250089,3.2960569000000088,3.2044557363750088,3.1128545727500088,3.0212534091250087,2.9296522455000087,2.8380510818750087,2.7464499182500086,2.6548487546250086,2.5632475910000085,2.1968429365000088,1.8304382820000091,1.4640336275000094,1.0976289730000097,0.73122431850001002,0.36481966400001031,5.8933904000010529E-2,1.3215710000105546E-3,6.6078550001055433E-4,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14]
[{"$f":"ROW()","v":172},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N139+N150-N161","v":0},0,0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.37559623999999997,0.36470955574999997,0.35382287149999997,0.34293618724999997,0.33204950299999997,0.32116281874999997,0.31027613449999997,0.29938945024999997,0.28850276599999997,0.27761608174999997,0.26672939749999997,0.25584271324999996,0.24495602899999996,0.23406934474999996,0.22318266049999996,0.21229597624999996,{"$f":"AT139+AT150-AT161","v":0.20140929199999996},0.19052260774999996,0.17963592349999996,0.16874923924999996,0.15786255499999996,0.14697587074999996,0.13608918649999996,0.12520250224999996,0.11431581799999996,0.10342913374999996,9.2542449499999957E-2,8.1655765249999956E-2,7.0769080999999956E-2,5.9882396749999955E-2,4.8995712499999955E-2,3.8109028249999954E-2,2.7222343999999954E-2,2.0416757999999955E-2,1.3611171999999956E-2,6.8055859999999564E-3,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17]
[{"$f":"ROW()","v":173},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N140+N151-N162","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,{"$f":"AT140+AT151-AT162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":174},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N165:N173)","v":415.97612940962506},{"$f":"SUM(O165:O173)","v":410.62787843062495},{"$f":"SUM(P165:P173)","v":405.27962745162489},{"$f":"SUM(Q165:Q173)","v":399.93137647262489},{"$f":"SUM(R165:R173)","v":429.46697183362477},{"$f":"SUM(S165:S173)","v":423.63392564824989},{"$f":"SUM(T165:T173)","v":417.80087946287483},{"$f":"SUM(U165:U173)","v":411.96783327749989},{"$f":"SUM(V165:V173)","v":408.65753313212497},{"$f":"SUM(W165:W173)","v":402.87253780362494},{"$f":"SUM(X165:X173)","v":396.99878330512496},{"$f":"SUM(Y165:Y173)","v":391.12502880662493},{"$f":"SUM(Z165:Z173)","v":385.80093399812483},{"$f":"SUM(AA165:AA173)","v":379.93345011362487},{"$f":"SUM(AB165:AB173)","v":374.04912647912494},{"$f":"SUM(AC165:AC173)","v":368.164802844625},{"$f":"SUM(AD165:AD173)","v":362.28047921012507},{"$f":"SUM(AE165:AE173)","v":356.39615557562502},{"$f":"SUM(AF165:AF173)","v":350.51183194112502},{"$f":"SUM(AG165:AG173)","v":344.62750830662503},{"$f":"SUM(AH165:AH173)","v":338.74318467212504},{"$f":"SUM(AI165:AI173)","v":332.85886103762505},{"$f":"SUM(AJ165:AJ173)","v":326.97453740312511},{"$f":"SUM(AK165:AK173)","v":321.09021376862512},{"$f":"SUM(AL165:AL173)","v":315.20589013412513},{"$f":"SUM(AM165:AM173)","v":309.32156649962508},{"$f":"SUM(AN165:AN173)","v":303.43724286512514},{"$f":"SUM(AO165:AO173)","v":297.55291923062509},{"$f":"SUM(AP165:AP173)","v":291.6685955961251},{"$f":"SUM(AQ165:AQ173)","v":285.78427196162517},{"$f":"SUM(AR165:AR173)","v":279.89994832712512},{"$f":"SUM(AS165:AS173)","v":274.01562469262507},{"$f":"SUM(AT165:AT173)","v":268.13130105812502},{"$f":"SUM(AU165:AU173)","v":262.24697742362503},{"$f":"SUM(AV165:AV173)","v":256.36265378912503},{"$f":"SUM(AW165:AW173)","v":250.47833015462501},{"$f":"SUM(AX165:AX173)","v":244.59400652012502},{"$f":"SUM(AY165:AY173)","v":238.70603783361221},{"$f":"SUM(AZ165:AZ173)","v":232.81806914709932},{"$f":"SUM(BA165:BA173)","v":226.94103561662502},{"$f":"SUM(BB165:BB173)","v":221.19886901062495},{"$f":"SUM(BC165:BC173)","v":215.48540583112498},{"$f":"SUM(BD165:BD173)","v":209.77194265162495},{"$f":"SUM(BE165:BE173)","v":204.0584794721249},{"$f":"SUM(BF165:BF173)","v":198.34501629262496},{"$f":"SUM(BG165:BG173)","v":192.72904736737493},{"$f":"SUM(BH165:BH173)","v":187.11307844212487},{"$f":"SUM(BI165:BI173)","v":181.4971095168749},{"$f":"SUM(BJ165:BJ173)","v":175.8811405916249},{"$f":"SUM(BK165:BK173)","v":170.28130066237489},{"$f":"SUM(BL165:BL173)","v":164.68146073312488},{"$f":"SUM(BM165:BM173)","v":159.0816208038749},{"$f":"SUM(BN165:BN173)","v":153.48178087462486},{"$f":"SUM(BO165:BO173)","v":131.11032430162484},{"$f":"SUM(BP165:BP173)","v":108.73886772862481},{"$f":"SUM(BQ165:BQ173)","v":86.367411155624822},{"$f":"SUM(BR165:BR173)","v":63.995954582624776},{"$f":"SUM(BS165:BS173)","v":41.624498009624752},{"$f":"SUM(BT165:BT173)","v":19.253041436624716},{"$f":"SUM(BU165:BU173)","v":1.7889585454997026},{"$f":"SUM(BV165:BV173)","v":0.12706406849970353},{"$f":"SUM(BW165:BW173)","v":1.4373399999703506E-2},{"$f":"SUM(BX165:BX173)","v":-2.965137358736103E-13},{"$f":"SUM(BY165:BY173)","v":-2.965137358736103E-13},{"$f":"SUM(BZ165:BZ173)","v":-2.965137358736103E-13},{"$f":"SUM(CA165:CA173)","v":-2.965137358736103E-13},{"$f":"SUM(CB165:CB173)","v":-2.965137358736103E-13},{"$f":"SUM(CC165:CC173)","v":-2.965137358736103E-13}]
[{"$f":"ROW()","v":175},{"$f":"\"2000 on Capex Account\"","v":"2000 on Capex Account"}]
[{"$f":"ROW()","v":176},null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":177},{"$f":"\"Capex Opening Asset Values ($m nominal)\"","v":"Capex Opening Asset Values ($m nominal)"}]
[{"$f":"ROW()","v":178},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA178+AA189-AA200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0.29773719474999999,0.29396836949999999,0.29019954425,0.286430719,0.28266189375,0.27889306850000001,0.27512424325000001,0.55756917800000005,{"$f":"BG178+BG189-BG200","v":0.55022268075000003},0.5428761835,0.53552968624999997,0.60252495899999992,0.59424918962499995,0.58597342024999999,0.57769765087500002,0.58156812150000003,0.46492073200000006,0.51414734250000005,0.48043695300000006,0.47235956350000002,{"$f":"(BS178+BS189-BS200)","v":0.43736752400000001},2.1684585401472618,2.5370975515586847,2.6652443448232597,2.5687062424554647,2.4037534608325393,2.4571284717242019,2.2703429108498172,2.0857406279005786,1.9031032950839712]
[{"$f":"ROW()","v":179},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA179+AA190-AA201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG179+BG190-BG201","v":0},0,0,0,0,0,0,2.8259409999999999E-2,2.6846439499999999E-2,2.5433469E-2,2.4020498500000001E-2,2.2607528000000002E-2,2.1194557500000002E-2,0.12934790649344108,0.12395652473438978,0.11699024302393669,0.1100239613134836,0.10305767960303051,9.6091397892577424E-2,8.9125116182124334E-2,8.2158834471671244E-2,7.5192552761218154E-2]
[{"$f":"ROW()","v":180},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA180+AA191-AA202","v":0},0,0,2.9064312299999999,2.8701008396250001,2.8337704492500002,2.7974400588750004,10.827822238500001,10.690657941000001,10.553493643500001,10.416329346000001,10.928618118500001,10.783335657625001,10.63805319675,10.492770735875,20.148747445000001,19.880949244500002,19.613151044000002,19.345352843500002,23.150430383000003,22.831721235750003,22.513012088500002,22.194302941250001,22.582715424,22.255167256375,21.927619088749999,21.600070921124999,22.190041843499998,21.851024687249996,21.512007530999995,21.172990374749993,21.189004868499993,{"$f":"BG180+BG191-BG202","v":20.845549816624992},20.502094764749991,20.15863971287499,20.216953140999991,19.868475983124991,19.519998825249992,19.171521667374993,19.116844419499994,18.075481212499994,16.695820814499992,15.417052210346144,14.45851115726922,13.700845085534173,12.189265099851694,10.708997114169215,10.178587128486736,8.9615550815377922,8.3203350536826566,7.2767550539811721,5.9289815389815601,5.258346894163954,4.1794360913421258]
[{"$f":"ROW()","v":181},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA181+AA192-AA203","v":0},0,0,0.16023623999999997,0.15823328699999997,0.15623033399999997,0.15422738099999997,0.24936879799999997,0.24615154037499998,0.24293428274999998,0.23971702512499998,0.29562267749999993,0.2916663834999999,0.28771008949999988,0.28375379549999985,0.34930687149999984,0.34448171037499986,0.33965654924999988,0.33483138812499991,0.36378522699999993,0.35853782837499992,0.35329042974999991,0.3480430311249999,0.36034930249999991,0.35488248299999992,0.34941566349999992,0.34394884399999992,0.71887205449999991,0.70865035962499989,0.69842866474999987,0.68820696987499985,1.1587179749999998,{"$f":"BG181+BG192-BG203","v":1.1424871213749999},1.1262562677499999,1.1100254141249999,1.0970137004999998,1.0807426076249997,1.0644715147499997,1.0482004218749996,1.0319293289999996,0.96684495749999955,0.90176058599999953,0.83667621449999952,0.90719184299999944,1.0230627455675254,1.3534696103641493,0.85633657516077299,1.1510865399573966,1.2368907162064671,1.2513961561514051,1.2860677134220793,1.7935562863603722,1.697839288114614,1.5182635292751341]
[{"$f":"ROW()","v":182},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA182+AA193-AA204","v":0},0,0,2.7940459999999997E-2,2.7241948499999998E-2,2.6543437E-2,2.5844925500000001E-2,3.0328764000000001E-2,2.9500693750000001E-2,2.8672623500000001E-2,2.7844553250000001E-2,8.2914912999999993E-2,8.068938199999999E-2,7.8463850999999987E-2,7.6238319999999984E-2,0.14340005899999997,0.13943984624999997,0.13547963349999997,0.13151942074999998,0.56713702799999999,0.55218736974999993,0.53723771149999988,0.52228805324999983,0.53883793499999977,0.52310078824999973,0.50736364149999968,0.4916264947499997,0.92570347799999975,0.89872097799999973,0.87173847799999971,0.84475597799999969,1.0131820779999998,{"$f":"BG182+BG193-BG204","v":0.98131436299999986},0.94944664799999989,0.91757893299999993,1.5907646179999999,1.5412705679999998,1.4917765179999998,1.4422824679999997,2.1084447879999999,1.8989240109999999,1.8703087139999997,2.0609827319999994,2.0848120689999989,2.8822222652881493,3.3318888967593345,3.7935583822305192,3.2766890807017042,2.8178265391728892,2.3084693376440741,2.0925839307384622,1.7114493062401146,1.4234960426455938,1.4395622699579642]
[{"$f":"ROW()","v":183},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA183+AA194-AA205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,1.5394275000000001E-2,1.499955E-2,1.4604825E-2,1.42101E-2,1.3815375E-2,1.3420649999999999E-2,1.3025924999999999E-2,1.2928199999999999E-2,1.2526049999999999E-2,1.2123899999999998E-2,1.1721749999999998E-2,1.9569599999999996E-2,1.8961199999999998E-2,1.8352799999999999E-2,1.77444E-2,1.7136000000000002E-2,{"$f":"BG183+BG194-BG205","v":1.6527600000000003E-2},1.5919200000000005E-2,1.5310800000000005E-2,0.12842706000000001,0.12497554350000001,0.12152402700000001,0.11807251050000001,1.7130800340000003,1.5394280640000002,1.3657760940000001,1.192124124,1.0184721539999999,0.84639908399999986,0.67432601399999981,0.50228264399999978,0.33106427399999971,0.15984590399999968,7.5166749853130432E-2,6.765007486781735E-2,6.0133399882504268E-2,5.2616724897191186E-2,4.5100049911878111E-2]
[{"$f":"ROW()","v":184},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA184+AA195-AA206","v":0},0,0,7.2917999999999993E-3,7.200652499999999E-3,7.1095049999999986E-3,7.0183574999999982E-3,1.119539E-2,1.1050890249999999E-2,1.0906390499999998E-2,1.0761890749999998E-2,1.2817390999999997E-2,1.2645391249999997E-2,1.2473391499999997E-2,1.2301391749999996E-2,1.2129391999999996E-2,1.1957392249999995E-2,1.1785392499999995E-2,1.1613392749999995E-2,1.1441392999999994E-2,1.1269393249999994E-2,1.1097393499999993E-2,1.0925393749999993E-2,1.3372393999999992E-2,1.3167656749999992E-2,1.2962919499999993E-2,1.2758182249999993E-2,4.7390744999999998E-2,4.6750541499999999E-2,4.6110338000000001E-2,4.5470134500000002E-2,5.6956791E-2,{"$f":"BG184+BG195-BG206","v":5.6165001749999999E-2},5.5373212499999998E-2,5.4581423249999997E-2,0.19853298399999997,0.19593190287499998,0.19333082174999999,0.190729740625,0.20693865950000001,0.26386707500000001,0.24910858850000001,0.234350102,1.2755916155000002,1.2258462158730759,1.1823970750294219,1.1126979341857681,1.0429987933421143,0.99229965249846042,1.2346505116548065,3.3456982412113851,3.3316682308210548,3.1269911512587227,2.9224240716963905]
[{"$f":"ROW()","v":185},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA185+AA196-AA207","v":0},0,0,0.54223213000000003,0.52867632674999998,0.51512052349999993,0.50156472024999998,0.70609524699999993,0.68708728549999998,0.66807932400000003,0.64907136250000008,0.98276703100000018,0.95494147875000013,0.92711592650000008,0.89929037425000002,1.0542624819999999,1.02186698825,0.98947149450000005,0.9570760007500001,2.5178743069999996,2.4456489682499996,2.3734236294999995,2.3011982907499995,2.6690235219999994,2.5857969189999994,2.5025703159999995,2.4193437129999995,2.6791971599999993,2.5873935557499994,2.4955899514999995,2.4037863472499996,2.7780206529999996,{"$f":"BG185+BG196-BG207","v":2.6745661009999995},2.5711115489999994,2.4676569969999993,2.6134515349999994,2.5037657557499995,2.3940799764999996,2.2843941972499997,2.777414088,2.3230974040000003,1.8970492330000004,1.4930574950000004,1.6301093340840005,1.2588360791815223,1.0467160611388495,1.1261977289190497,1.0109271011448537,0.9277063930991033,0.95902997241175192,0.80433345598023387,0.65410663954871584,0.50620102311719783,0.3608735066856798]
[{"$f":"ROW()","v":186},"Non-depreciable assets"]
[{"$f":"ROW()","v":187},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA178:AA186)","v":0},{"$f":"SUM(AB178:AB186)","v":0},{"$f":"SUM(AC178:AC186)","v":0},{"$f":"SUM(AD178:AD186)","v":0},{"$f":"SUM(AE178:AE186)","v":3.6441318599999999},{"$f":"SUM(AF178:AF186)","v":3.5914530543749996},{"$f":"SUM(AG178:AG186)","v":3.5387742487499998},{"$f":"SUM(AH178:AH186)","v":3.4860954431250004},{"$f":"SUM(AI178:AI186)","v":11.824810437500002},{"$f":"SUM(AJ178:AJ186)","v":11.664448350875002},{"$f":"SUM(AK178:AK186)","v":11.504086264250002},{"$f":"SUM(AL178:AL186)","v":11.343724177625003},{"$f":"SUM(AM178:AM186)","v":12.302740131},{"$f":"SUM(AN178:AN186)","v":12.123278293124999},{"$f":"SUM(AO178:AO186)","v":11.943816455250001},{"$f":"SUM(AP178:AP186)","v":11.764354617375},{"$f":"SUM(AQ178:AQ186)","v":21.723635249500003},{"$f":"SUM(AR178:AR186)","v":21.414089456625},{"$f":"SUM(AS178:AS186)","v":21.10454366375},{"$f":"SUM(AT178:AT186)","v":20.794997870875001},{"$f":"SUM(AU178:AU186)","v":26.624878438000003},{"$f":"SUM(AV178:AV186)","v":26.213180170375004},{"$f":"SUM(AW178:AW186)","v":25.801481902750002},{"$f":"SUM(AX178:AX186)","v":25.389783635124999},{"$f":"SUM(AY178:AY186)","v":26.478732797500005},{"$f":"SUM(AZ178:AZ186)","v":26.042378348124998},{"$f":"SUM(BA178:BA186)","v":25.606023898749999},{"$f":"SUM(BB178:BB186)","v":25.169669449375},{"$f":"SUM(BC178:BC186)","v":26.867205599999998},{"$f":"SUM(BD178:BD186)","v":26.394163215874997},{"$f":"SUM(BE178:BE186)","v":25.921120831749995},{"$f":"SUM(BF178:BF186)","v":25.448078447624994},{"$f":"SUM(BG178:BG186)","v":26.770587543499992},{"$f":"SUM(BH178:BH186)","v":26.266832684499988},{"$f":"SUM(BI178:BI186)","v":25.763077825499991},{"$f":"SUM(BJ178:BJ186)","v":25.259322966499994},{"$f":"SUM(BK178:BK186)","v":26.447667997499991},{"$f":"SUM(BL178:BL186)","v":25.909411550499989},{"$f":"SUM(BM178:BM186)","v":25.371155103499987},{"$f":"SUM(BN178:BN186)","v":24.832898656499985},{"$f":"SUM(BO178:BO186)","v":27.564478849499995},{"$f":"SUM(BP178:BP186)","v":25.559409895499996},{"$f":"SUM(BQ178:BQ186)","v":23.519404841499991},{"$f":"SUM(BR178:BR186)","v":21.738700329346145},{"$f":"SUM(BS178:BS186)","v":21.86965526435322},{"$f":"SUM(BT178:BT186)","v":21.395773556944448},{"$f":"SUM(BU178:BU186)","v":22.075869203784148},{"$f":"SUM(BV178:BV186)","v":20.761124454958399},{"$f":"SUM(BW178:BW186)","v":19.773587505480002},{"$f":"SUM(BX178:BX186)","v":17.774854490283662},{"$f":"SUM(BY178:BY186)","v":16.655858921833392},{"$f":"SUM(BZ178:BZ186)","v":17.426308339817929},{"$f":"SUM(CA178:CA186)","v":15.839363428866264},{"$f":"SUM(CB178:CB186)","v":14.233390586569525},{"$f":"SUM(CC178:CC186)","v":12.443955366714363}]
[{"$f":"ROW()","v":188},{"$f":"\"Capex ($m nominal)\"","v":"Capex ($m nominal)"}]
[{"$f":"ROW()","v":189},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,{"$f":"BG119","v":0},0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.766083055647262,0.49193520369378602,0.27603974573162737,6.5156837385838717E-2,0,0.21832779251458806,0,0,0,0]
[{"$f":"ROW()","v":190},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA120","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,{"$f":"BG120","v":0},0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.10956631949344109,1.4999047156207485E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":191},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA121","v":0},0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,0,0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,{"$f":"BG121","v":0},0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656E-2,0,0.96551399999999998,0.32716763873353655,0.91933803976402129,0.56294496990587362,0.16972439009833262,0.45487062109111215,5.284512306586537E-2,0.55631248943130984]
[{"$f":"ROW()","v":192},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA122","v":0},0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,0,0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,{"$f":"BG122","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165800000000008,-0.39529899999999996,1.2849999999999999E-3,0.18770246145244668,0.12578884822093653,0.15224440795771971,0.63227405242111046,8.5916223899593053E-2,0,0]
[{"$f":"ROW()","v":193},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA123","v":0},0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,0,0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,{"$f":"BG123","v":0},0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158100000000018,0.98959200000000003,6.5030999999999992E-2,0.11,0,0.22190615762320312,9.5036065555107935E-2,0.17393493326502849,0.45310705715877819,0.34169722232854083]
[{"$f":"ROW()","v":194},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,0,0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,{"$f":"BG124","v":0},0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,7.5166749853130793E-2,0,0,0,0,0]
[{"$f":"ROW()","v":195},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA125","v":0},0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,{"$f":"BG125","v":0},0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.5000000000000005E-2,0,0,1.9E-2,0.313,2.1973468704002324,0.18177188397333488,0,0,0]
[{"$f":"ROW()","v":196},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA126","v":0},0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,{"$f":"BG126","v":0},0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319418E-2,0.32115210083082429,0.12420701035951058,0.12207384012390722,0.22390060249469693,0,0,0,0,0]
[{"$f":"ROW()","v":197},"Non-depreciable assets"]
[{"$f":"ROW()","v":198},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA189:AA197)","v":0},{"$f":"SUM(AB189:AB197)","v":0},{"$f":"SUM(AC189:AC197)","v":0},{"$f":"SUM(AD189:AD197)","v":3.6441318599999999},{"$f":"SUM(AE189:AE197)","v":0},{"$f":"SUM(AF189:AF197)","v":0},{"$f":"SUM(AG189:AG197)","v":0},{"$f":"SUM(AH189:AH197)","v":8.3913938000000012},{"$f":"SUM(AI189:AI197)","v":0},{"$f":"SUM(AJ189:AJ197)","v":0},{"$f":"SUM(AK189:AK197)","v":0},{"$f":"SUM(AL189:AL197)","v":1.11937804},{"$f":"SUM(AM189:AM197)","v":0},{"$f":"SUM(AN189:AN197)","v":0},{"$f":"SUM(AO189:AO197)","v":0},{"$f":"SUM(AP189:AP197)","v":10.13874247},{"$f":"SUM(AQ189:AQ197)","v":0},{"$f":"SUM(AR189:AR197)","v":0},{"$f":"SUM(AS189:AS197)","v":0},{"$f":"SUM(AT189:AT197)","v":6.1394263600000007},{"$f":"SUM(AU189:AU197)","v":0},{"$f":"SUM(AV189:AV197)","v":0},{"$f":"SUM(AW189:AW197)","v":0},{"$f":"SUM(AX189:AX197)","v":1.5006474299999999},{"$f":"SUM(AY189:AY197)","v":0},{"$f":"SUM(AZ189:AZ197)","v":0},{"$f":"SUM(BA189:BA197)","v":0},{"$f":"SUM(BB189:BB197)","v":2.1338906000000004},{"$f":"SUM(BC189:BC197)","v":0},{"$f":"SUM(BD189:BD197)","v":0},{"$f":"SUM(BE189:BE197)","v":0},{"$f":"SUM(BF189:BF197)","v":1.7955514800000001},{"$f":"SUM(BG189:BG197)","v":0},{"$f":"SUM(BH189:BH197)","v":0},{"$f":"SUM(BI189:BI197)","v":0},{"$f":"SUM(BJ189:BJ197)","v":1.6920998899999997},{"$f":"SUM(BK189:BK197)","v":0},{"$f":"SUM(BL189:BL197)","v":0},{"$f":"SUM(BM189:BM197)","v":0},{"$f":"SUM(BN189:BN197)","v":3.2698366400000003},{"$f":"SUM(BO189:BO197)","v":0.45728972000000007},{"$f":"SUM(BP189:BP197)","v":0.31464659999999994},{"$f":"SUM(BQ189:BQ197)","v":0.66365693384615376},{"$f":"SUM(BR189:BR197)","v":2.5932940286993849},{"$f":"SUM(BS189:BS197)","v":2.1362121369227034},{"$f":"SUM(BT189:BT197)","v":3.2551009860570224},{"$f":"SUM(BU189:BU197)","v":1.4088802092402311},{"$f":"SUM(BV189:BV197)","v":1.4320767560911378},{"$f":"SUM(BW189:BW197)","v":0.8311007776957291},{"$f":"SUM(BX189:BX197)","v":1.6571942403327855},{"$f":"SUM(BY189:BY197)","v":3.3527701984016165},{"$f":"SUM(BZ189:BZ197)","v":1.0788063920478859},{"$f":"SUM(CA189:CA197)","v":0.71472177825573369},{"$f":"SUM(CB189:CB197)","v":0.50595218022464361},{"$f":"SUM(CC189:CC197)","v":0.89800971175985067}]
[{"$f":"ROW()","v":199},{"$f":"\"Total Capex Depreciation ($m nominal)\"","v":"Total Capex Depreciation ($m nominal)"}]
[{"$f":"ROW()","v":200},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1042,AB1098,AB1154,AB1210,AB1266,AB1322,AB1378,AB1434,AB1490,AB1546,AB1602,AB1658,AB1714,AB1770,AB1826,AB1882,AB1938,AB1994,AB2050,AB2106,AB2162,AB2218,AB2274,AB2330,AB2386,AB2442,AB2498,AB2554,AB2610,AB2666,AB2722,AB2778,AB2834,AB2890,AB2946,AB3002,AB3058,AB3114,AB3170,AB3226,AB3282,AB3338,AB3394,AB3450,AB3506,AB3562,AB3618,AB3674,AB3730,AB3786,AB3853,AB3909,AB3965,AB4021,AB4077)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,7.3464972500000003E-3,7.3464972500000012E-3,7.3464972500000012E-3,7.346497250000002E-3,8.2757693750000021E-3,8.2757693750000021E-3,8.2757693750000038E-3,8.2757693750000038E-3,3.3710389500000014E-2,-4.9226610499999983E-2,3.3710389500000014E-2,3.3710389500000014E-2,3.4992039500000009E-2,3.4992039500000016E-2,0.1232961922823631,0.14789295246705242,0.16169493975363378,0.1649527816229257,0.16495278162292568,0.18678556087438447,0.18460228294923858,0.18263733281660727,{"$f":"SUM(CC1042,CC1098,CC1154,CC1210,CC1266,CC1322,CC1378,CC1434,CC1490,CC1546,CC1602,CC1658,CC1714,CC1770,CC1826,CC1882,CC1938,CC1994,CC2050,CC2106,CC2162,CC2218,CC2274,CC2330,CC2386,CC2442,CC2498,CC2554,CC2610,CC2666,CC2722,CC2778,CC2834,CC2890,CC2946,CC3002,CC3058,CC3114,CC3170,CC3226,CC3282,CC3338,CC3394,CC3450,CC3506,CC3562,CC3618,CC3674,CC3730,CC3786,CC3853,CC3909,CC3965,CC4021,CC4077)","v":0.18086887769723914}]
[{"$f":"ROW()","v":201},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1043,AB1099,AB1155,AB1211,AB1267,AB1323,AB1379,AB1435,AB1491,AB1547,AB1603,AB1659,AB1715,AB1771,AB1827,AB1883,AB1939,AB1995,AB2051,AB2107,AB2163,AB2219,AB2275,AB2331,AB2387,AB2443,AB2499,AB2555,AB2611,AB2667,AB2723,AB2779,AB2835,AB2891,AB2947,AB3003,AB3059,AB3115,AB3171,AB3227,AB3283,AB3339,AB3395,AB3451,AB3507,AB3563,AB3619,AB3675,AB3731,AB3787,AB3854,AB3910,AB3966,AB4022,AB4078)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4129704999999999E-3,1.4129704999999999E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,6.8912864746720542E-3,6.9662817104530926E-3,6.9662817104530926E-3,6.9662817104530934E-3,6.9662817104530934E-3,6.9662817104530943E-3,6.9662817104530934E-3,6.9662817104530926E-3,6.9662817104530934E-3]
[{"$f":"ROW()","v":202},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1044,AB1100,AB1156,AB1212,AB1268,AB1324,AB1380,AB1436,AB1492,AB1548,AB1604,AB1660,AB1716,AB1772,AB1828,AB1884,AB1940,AB1996,AB2052,AB2108,AB2164,AB2220,AB2276,AB2332,AB2388,AB2444,AB2500,AB2556,AB2612,AB2668,AB2724,AB2780,AB2836,AB2892,AB2948,AB3004,AB3060,AB3116,AB3172,AB3228,AB3284,AB3340,AB3396,AB3452,AB3508,AB3564,AB3620,AB3676,AB3732,AB3788,AB3855,AB3911,AB3967,AB4023,AB4079)","v":0},0,0,3.6330390375E-2,3.6330390375E-2,3.6330390375E-2,3.6330390375000007E-2,0.1371642975,0.1371642975,0.13716429750000003,0.13716429750000003,0.14528246087500002,0.14528246087500002,0.14528246087500002,0.14528246087500002,0.26779820050000003,0.26779820050000003,0.26779820050000003,0.26779820050000008,0.3187091472500001,0.31870914725000016,0.31870914725000016,0.31870914725000016,0.32754816762500016,0.32754816762500022,0.32754816762500022,0.32754816762500022,0.33901715625000023,0.33901715625000023,0.33901715625000023,0.33901715625000023,0.34345505187500025,0.34345505187500025,0.34345505187500025,0.34345505187500031,0.34847715787500033,0.34847715787500033,0.34847715787500033,0.34847715787500033,1.4085986270000013,1.4269603980000012,1.4293253980000011,1.4368532376923089,1.4607688469230782,1.4959239856824798,1.4802679856824799,1.4959239856824798,1.5441996856824798,1.5605580676191566,1.6065249696073576,1.5174979050979447,1.1255052659087184,1.1317559258876932,0.63634139971624593]
[{"$f":"ROW()","v":203},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1045,AB1101,AB1157,AB1213,AB1269,AB1325,AB1381,AB1437,AB1493,AB1549,AB1605,AB1661,AB1717,AB1773,AB1829,AB1885,AB1941,AB1997,AB2053,AB2109,AB2165,AB2221,AB2277,AB2333,AB2389,AB2445,AB2501,AB2557,AB2613,AB2669,AB2725,AB2781,AB2837,AB2893,AB2949,AB3005,AB3061,AB3117,AB3173,AB3229,AB3285,AB3341,AB3397,AB3453,AB3509,AB3565,AB3621,AB3677,AB3733,AB3789,AB3856,AB3912,AB3968,AB4024,AB4080)","v":0},0,0,2.0029529999999996E-3,2.0029529999999996E-3,2.0029529999999996E-3,2.0029529999999996E-3,3.2172576249999995E-3,3.2172576249999995E-3,3.2172576249999999E-3,3.2172576249999999E-3,3.956294E-3,3.956294E-3,3.956294E-3,3.9562939999999991E-3,4.8251611249999988E-3,4.8251611249999996E-3,4.8251611249999996E-3,4.8251611249999996E-3,5.247398625E-3,5.247398625E-3,5.247398625E-3,5.247398625E-3,5.4668195000000001E-3,5.4668195000000001E-3,5.4668195000000001E-3,5.4668194999999992E-3,1.0221694874999999E-2,1.0221694874999999E-2,1.0221694874999999E-2,1.0221694874999999E-2,1.6230853625E-2,1.6230853625E-2,1.6230853625E-2,1.6230853625E-2,1.6271092875E-2,1.6271092874999997E-2,1.6271092874999997E-2,1.6271092874999993E-2,6.5084371499999974E-2,6.5084371499999974E-2,6.5084371499999974E-2,6.5084371499999974E-2,7.1864371499999982E-2,8.125113520337629E-2,0.10183403520337629,-0.29346496479662365,0.10189828520337631,0.11128340827599864,0.11757285068704547,0.12478547948281746,0.18163322214535127,0.17957575883948002,0.16831748192423657]
[{"$f":"ROW()","v":204},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1046,AB1102,AB1158,AB1214,AB1270,AB1326,AB1382,AB1438,AB1494,AB1550,AB1606,AB1662,AB1718,AB1774,AB1830,AB1886,AB1942,AB1998,AB2054,AB2110,AB2166,AB2222,AB2278,AB2334,AB2390,AB2446,AB2502,AB2558,AB2614,AB2670,AB2726,AB2782,AB2838,AB2894,AB2950,AB3006,AB3062,AB3118,AB3174,AB3230,AB3286,AB3342,AB3398,AB3454,AB3510,AB3566,AB3622,AB3678,AB3734,AB3790,AB3857,AB3913,AB3969,AB4025,AB4081)","v":0},0,0,6.9851149999999992E-4,6.9851149999999992E-4,6.9851150000000003E-4,6.9851150000000003E-4,8.2807025000000006E-4,8.2807025000000017E-4,8.2807025000000017E-4,8.2807025000000028E-4,2.2255310000000002E-3,2.2255310000000002E-3,2.2255310000000002E-3,2.2255310000000002E-3,3.9602127499999999E-3,3.9602127499999999E-3,3.9602127499999999E-3,3.960212749999999E-3,1.4949658250000001E-2,1.4949658250000001E-2,1.4949658249999997E-2,1.4949658249999999E-2,1.573714675E-2,1.573714675E-2,1.5737146749999997E-2,1.573714675E-2,2.69825E-2,2.69825E-2,2.69825E-2,2.6982500000000003E-2,3.1867715000000005E-2,3.1867714999999998E-2,3.1867715000000005E-2,3.1867715000000005E-2,4.9494050000000005E-2,4.9494050000000005E-2,4.9494050000000012E-2,4.9494049999999998E-2,0.26954183700000006,0.27274989700000007,0.29664512200000009,0.33978719300000004,0.369210119,0.44191436852881505,0.52792251452881511,0.581900301528815,0.56886254152881499,0.50935720152881503,0.43779156452881496,0.47617069005345558,0.46188819685954913,0.43704082984640791,0.47562123921464494]
[{"$f":"ROW()","v":205},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1047,AB1103,AB1159,AB1215,AB1271,AB1327,AB1383,AB1439,AB1495,AB1551,AB1607,AB1663,AB1719,AB1775,AB1831,AB1887,AB1943,AB1999,AB2055,AB2111,AB2167,AB2223,AB2279,AB2335,AB2391,AB2447,AB2503,AB2559,AB2615,AB2671,AB2727,AB2783,AB2839,AB2895,AB2951,AB3007,AB3063,AB3119,AB3175,AB3231,AB3287,AB3343,AB3399,AB3455,AB3511,AB3567,AB3623,AB3679,AB3735,AB3791,AB3858,AB3914,AB3970,AB4026,AB4082)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472499999999996E-4,3.9472499999999996E-4,4.0214999999999994E-4,4.0214999999999994E-4,4.0214999999999994E-4,4.0214999999999988E-4,6.0839999999999983E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999983E-4,6.0839999999999983E-4,3.4515165000000001E-3,3.4515164999999997E-3,3.4515164999999997E-3,3.4515164999999993E-3,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17207307000000005,0.17207307000000005,0.17204337000000003,0.17121837000000004,0.17121837000000004,0.15984590400000004,7.5166749853130795E-3,7.5166749853130786E-3,7.5166749853130786E-3,7.5166749853130778E-3,7.5166749853130786E-3]
[{"$f":"ROW()","v":206},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1048,AB1104,AB1160,AB1216,AB1272,AB1328,AB1384,AB1440,AB1496,AB1552,AB1608,AB1664,AB1720,AB1776,AB1832,AB1888,AB1944,AB2000,AB2056,AB2112,AB2168,AB2224,AB2280,AB2336,AB2392,AB2448,AB2504,AB2560,AB2616,AB2672,AB2728,AB2784,AB2840,AB2896,AB2952,AB3008,AB3064,AB3120,AB3176,AB3232,AB3288,AB3344,AB3400,AB3456,AB3512,AB3568,AB3624,AB3680,AB3736,AB3792,AB3859,AB3915,AB3971,AB4027,AB4083)","v":0},0,0,9.1147499999999994E-5,9.1147499999999981E-5,9.1147499999999981E-5,9.1147499999999981E-5,1.4449974999999996E-4,1.4449974999999996E-4,1.4449974999999996E-4,1.4449974999999993E-4,1.7199974999999992E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999992E-4,1.7199974999999989E-4,1.7199974999999989E-4,2.047372499999999E-4,2.0473724999999992E-4,2.0473724999999992E-4,2.047372499999999E-4,6.4020350000000006E-4,6.4020349999999995E-4,6.4020349999999995E-4,6.4020349999999995E-4,7.9178924999999997E-4,7.9178924999999997E-4,7.9178924999999997E-4,7.9178924999999986E-4,2.6010811249999998E-3,2.6010811249999998E-3,2.6010811249999998E-3,2.6010811249999994E-3,1.1344824499999998E-2,1.4758486499999997E-2,1.4758486499999996E-2,1.4758486499999996E-2,6.7558486500000001E-2,6.8449140843653791E-2,6.9699140843653792E-2,6.9699140843653806E-2,6.9699140843653806E-2,7.0649140843653813E-2,8.629914084365381E-2,0.19580189436366541,0.20467707956233219,0.20456707956233219,0.20456707956233217]
[{"$f":"ROW()","v":207},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1049,AB1105,AB1161,AB1217,AB1273,AB1329,AB1385,AB1441,AB1497,AB1553,AB1609,AB1665,AB1721,AB1777,AB1833,AB1889,AB1945,AB2001,AB2057,AB2113,AB2169,AB2225,AB2281,AB2337,AB2393,AB2449,AB2505,AB2561,AB2617,AB2673,AB2729,AB2785,AB2841,AB2897,AB2953,AB3009,AB3065,AB3121,AB3177,AB3233,AB3289,AB3345,AB3401,AB3457,AB3513,AB3569,AB3625,AB3681,AB3737,AB3793,AB3860,AB3916,AB3972,AB4028,AB4084)","v":0},0,0,1.3555803250000002E-2,1.355580325E-2,1.3555803249999998E-2,1.355580325E-2,1.90079615E-2,1.90079615E-2,1.90079615E-2,1.90079615E-2,2.7825552250000003E-2,2.7825552250000003E-2,2.7825552249999996E-2,2.7825552249999996E-2,3.2395493749999997E-2,3.2395493749999997E-2,3.2395493749999997E-2,3.2395493749999997E-2,7.2225338749999993E-2,7.2225338749999993E-2,7.2225338749999993E-2,7.2225338749999979E-2,8.3226602999999982E-2,8.3226602999999982E-2,8.3226602999999982E-2,8.3226602999999982E-2,9.1803604249999976E-2,9.1803604249999976E-2,9.1803604249999976E-2,9.1803604249999976E-2,0.10345455199999998,0.10345455199999998,0.10345455199999998,0.10345455199999998,0.10968577924999998,0.10968577924999998,0.10968577924999998,0.10968577924999998,0.49901368399999996,0.44926017099999999,0.42977273799999999,0.39708047499999999,0.43221394040839994,0.27898862895899224,0.24167043305062416,0.23947763813370657,0.20529454816965761,0.19257702318204833,0.15469651643151802,0.15022681643151803,0.14790561643151803,0.14532751643151803,9.1914285023118034E-2]
[{"$f":"ROW()","v":208},"Non-depreciable assets"]
[{"$f":"ROW()","v":209},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA200:AA208)","v":0},{"$f":"SUM(AB200:AB208)","v":0},{"$f":"SUM(AC200:AC208)","v":0},{"$f":"SUM(AD200:AD208)","v":0},{"$f":"SUM(AE200:AE208)","v":5.2678805625000005E-2},{"$f":"SUM(AF200:AF208)","v":5.2678805624999998E-2},{"$f":"SUM(AG200:AG208)","v":5.2678805624999998E-2},{"$f":"SUM(AH200:AH208)","v":5.2678805625000005E-2},{"$f":"SUM(AI200:AI208)","v":0.16036208662500001},{"$f":"SUM(AJ200:AJ208)","v":0.16036208662500001},{"$f":"SUM(AK200:AK208)","v":0.16036208662500004},{"$f":"SUM(AL200:AL208)","v":0.16036208662500004},{"$f":"SUM(AM200:AM208)","v":0.17946183787500003},{"$f":"SUM(AN200:AN208)","v":0.17946183787500003},{"$f":"SUM(AO200:AO208)","v":0.17946183787500003},{"$f":"SUM(AP200:AP208)","v":0.17946183787500003},{"$f":"SUM(AQ200:AQ208)","v":0.309545792875},{"$f":"SUM(AR200:AR208)","v":0.309545792875},{"$f":"SUM(AS200:AS208)","v":0.309545792875},{"$f":"SUM(AT200:AT208)","v":0.30954579287500006},{"$f":"SUM(AU200:AU208)","v":0.41169826762500006},{"$f":"SUM(AV200:AV208)","v":0.41169826762500011},{"$f":"SUM(AW200:AW208)","v":0.41169826762500011},{"$f":"SUM(AX200:AX208)","v":0.41169826762500011},{"$f":"SUM(AY200:AY208)","v":0.43635444937500012},{"$f":"SUM(AZ200:AZ208)","v":0.43635444937500012},{"$f":"SUM(BA200:BA208)","v":0.43635444937500012},{"$f":"SUM(BB200:BB208)","v":0.43635444937500012},{"$f":"SUM(BC200:BC208)","v":0.47304238412500021},{"$f":"SUM(BD200:BD208)","v":0.47304238412500021},{"$f":"SUM(BE200:BE208)","v":0.47304238412500021},{"$f":"SUM(BF200:BF208)","v":0.47304238412500021},{"$f":"SUM(BG200:BG208)","v":0.50375485900000028},{"$f":"SUM(BH200:BH208)","v":0.50375485900000028},{"$f":"SUM(BI200:BI208)","v":0.50375485900000028},{"$f":"SUM(BJ200:BJ208)","v":0.50375485900000028},{"$f":"SUM(BK200:BK208)","v":0.5382564470000003},{"$f":"SUM(BL200:BL208)","v":0.5382564470000003},{"$f":"SUM(BM200:BM208)","v":0.5382564470000003},{"$f":"SUM(BN200:BN208)","v":0.5382564470000003},{"$f":"SUM(BO200:BO208)","v":2.4623586740000016},{"$f":"SUM(BP200:BP208)","v":2.3546516540000013},{"$f":"SUM(BQ200:BQ208)","v":2.4443614460000016},{"$f":"SUM(BR200:BR208)","v":2.4623390936923091},{"$f":"SUM(BS200:BS208)","v":2.6100938443314781},{"$f":"SUM(BT200:BT208)","v":2.5750053392173173},{"$f":"SUM(BU200:BU208)","v":2.7236249580659839},{"$f":"SUM(BV200:BV208)","v":2.419613705569537},{"$f":"SUM(BW200:BW208)","v":2.8298337928920692},{"$f":"SUM(BX200:BX208)","v":2.7761898087830508},{"$f":"SUM(BY200:BY208)","v":2.5823207804170818},{"$f":"SUM(BZ200:BZ208)","v":2.6657513029995519},{"$f":"SUM(CA200:CA208)","v":2.3206946205524739},{"$f":"SUM(CB200:CB208)","v":2.2953874000798047},{"$f":"SUM(CC200:CC208)","v":1.772113319833583}]
[{"$f":"ROW()","v":210},{"$f":"\"Capex Adjustments (From Adjustments Tab) ($m nominal)\"","v":"Capex Adjustments (From Adjustments Tab) ($m nominal)"}]
[{"$f":"ROW()","v":211},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D32","v":0},{"$f":"Adjustments!E32","v":0},{"$f":"Adjustments!F32","v":0},{"$f":"Adjustments!G32","v":0},{"$f":"Adjustments!H32","v":0},{"$f":"Adjustments!I32","v":0},{"$f":"Adjustments!J32","v":0},{"$f":"Adjustments!K32","v":0},{"$f":"Adjustments!L32","v":0},{"$f":"Adjustments!M32","v":0},{"$f":"Adjustments!N32","v":0},{"$f":"Adjustments!O32","v":0},{"$f":"Adjustments!P32","v":0},{"$f":"Adjustments!Q32","v":0},{"$f":"Adjustments!R32","v":0},{"$f":"Adjustments!S32","v":0},{"$f":"Adjustments!T32","v":0},{"$f":"Adjustments!U32","v":0},{"$f":"Adjustments!V32","v":0},{"$f":"Adjustments!W32","v":0},{"$f":"Adjustments!X32","v":0},{"$f":"Adjustments!Y32","v":0},{"$f":"Adjustments!Z32","v":0},{"$f":"Adjustments!AA32","v":0},{"$f":"Adjustments!AB32","v":0},{"$f":"Adjustments!AC32","v":0},{"$f":"Adjustments!AD32","v":0},{"$f":"Adjustments!AE32","v":0},{"$f":"Adjustments!AF32","v":0},{"$f":"Adjustments!AG32","v":0},{"$f":"Adjustments!AH32","v":0},{"$f":"Adjustments!AI32","v":0},{"$f":"Adjustments!AJ32","v":0},{"$f":"Adjustments!AK32","v":0},{"$f":"Adjustments!AL32","v":0},{"$f":"Adjustments!AM32","v":0},{"$f":"Adjustments!AN32","v":0},{"$f":"Adjustments!AO32","v":0},{"$f":"Adjustments!AP32","v":0},{"$f":"Adjustments!AQ32","v":0},{"$f":"Adjustments!AR32","v":0},{"$f":"Adjustments!AS32","v":0},{"$f":"Adjustments!AT32","v":0},{"$f":"Adjustments!AU32","v":0},{"$f":"Adjustments!AV32","v":0},{"$f":"Adjustments!AW32","v":0},{"$f":"Adjustments!AX32","v":0},{"$f":"Adjustments!AY32","v":0},{"$f":"Adjustments!AZ32","v":0},{"$f":"Adjustments!BA32","v":0},{"$f":"Adjustments!BB32","v":0},{"$f":"Adjustments!BC32","v":0},{"$f":"Adjustments!BD32","v":0},{"$f":"Adjustments!BE32","v":0},{"$f":"Adjustments!BF32","v":0}]
[{"$f":"ROW()","v":212},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D33","v":0},{"$f":"Adjustments!E33","v":0},{"$f":"Adjustments!F33","v":0},{"$f":"Adjustments!G33","v":0},{"$f":"Adjustments!H33","v":0},{"$f":"Adjustments!I33","v":0},{"$f":"Adjustments!J33","v":0},{"$f":"Adjustments!K33","v":0},{"$f":"Adjustments!L33","v":0},{"$f":"Adjustments!M33","v":0},{"$f":"Adjustments!N33","v":0},{"$f":"Adjustments!O33","v":0},{"$f":"Adjustments!P33","v":0},{"$f":"Adjustments!Q33","v":0},{"$f":"Adjustments!R33","v":0},{"$f":"Adjustments!S33","v":0},{"$f":"Adjustments!T33","v":0},{"$f":"Adjustments!U33","v":0},{"$f":"Adjustments!V33","v":0},{"$f":"Adjustments!W33","v":0},{"$f":"Adjustments!X33","v":0},{"$f":"Adjustments!Y33","v":0},{"$f":"Adjustments!Z33","v":0},{"$f":"Adjustments!AA33","v":0},{"$f":"Adjustments!AB33","v":0},{"$f":"Adjustments!AC33","v":0},{"$f":"Adjustments!AD33","v":0},{"$f":"Adjustments!AE33","v":0},{"$f":"Adjustments!AF33","v":0},{"$f":"Adjustments!AG33","v":0},{"$f":"Adjustments!AH33","v":0},{"$f":"Adjustments!AI33","v":0},{"$f":"Adjustments!AJ33","v":0},{"$f":"Adjustments!AK33","v":0},{"$f":"Adjustments!AL33","v":0},{"$f":"Adjustments!AM33","v":0},{"$f":"Adjustments!AN33","v":0},{"$f":"Adjustments!AO33","v":0},{"$f":"Adjustments!AP33","v":0},{"$f":"Adjustments!AQ33","v":0},{"$f":"Adjustments!AR33","v":0},{"$f":"Adjustments!AS33","v":0},{"$f":"Adjustments!AT33","v":0},{"$f":"Adjustments!AU33","v":0},{"$f":"Adjustments!AV33","v":0},{"$f":"Adjustments!AW33","v":0},{"$f":"Adjustments!AX33","v":0},{"$f":"Adjustments!AY33","v":0},{"$f":"Adjustments!AZ33","v":0},{"$f":"Adjustments!BA33","v":0},{"$f":"Adjustments!BB33","v":0},{"$f":"Adjustments!BC33","v":0},{"$f":"Adjustments!BD33","v":0},{"$f":"Adjustments!BE33","v":0},{"$f":"Adjustments!BF33","v":0}]
[{"$f":"ROW()","v":213},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D34","v":0},{"$f":"Adjustments!E34","v":0},{"$f":"Adjustments!F34","v":0},{"$f":"Adjustments!G34","v":0},{"$f":"Adjustments!H34","v":0},{"$f":"Adjustments!I34","v":0},{"$f":"Adjustments!J34","v":0},{"$f":"Adjustments!K34","v":0},{"$f":"Adjustments!L34","v":0},{"$f":"Adjustments!M34","v":0},{"$f":"Adjustments!N34","v":0},{"$f":"Adjustments!O34","v":0},{"$f":"Adjustments!P34","v":0},{"$f":"Adjustments!Q34","v":0},{"$f":"Adjustments!R34","v":0},{"$f":"Adjustments!S34","v":0},{"$f":"Adjustments!T34","v":0},{"$f":"Adjustments!U34","v":0},{"$f":"Adjustments!V34","v":0},{"$f":"Adjustments!W34","v":0},{"$f":"Adjustments!X34","v":0},{"$f":"Adjustments!Y34","v":0},{"$f":"Adjustments!Z34","v":0},{"$f":"Adjustments!AA34","v":0},{"$f":"Adjustments!AB34","v":0},{"$f":"Adjustments!AC34","v":0},{"$f":"Adjustments!AD34","v":0},{"$f":"Adjustments!AE34","v":0},{"$f":"Adjustments!AF34","v":0},{"$f":"Adjustments!AG34","v":0},{"$f":"Adjustments!AH34","v":0},{"$f":"Adjustments!AI34","v":0},{"$f":"Adjustments!AJ34","v":0},{"$f":"Adjustments!AK34","v":0},{"$f":"Adjustments!AL34","v":0},{"$f":"Adjustments!AM34","v":0},{"$f":"Adjustments!AN34","v":0},{"$f":"Adjustments!AO34","v":0},{"$f":"Adjustments!AP34","v":0},{"$f":"Adjustments!AQ34","v":0},{"$f":"Adjustments!AR34","v":0},{"$f":"Adjustments!AS34","v":0},{"$f":"Adjustments!AT34","v":0},{"$f":"Adjustments!AU34","v":0},{"$f":"Adjustments!AV34","v":0},{"$f":"Adjustments!AW34","v":0},{"$f":"Adjustments!AX34","v":0},{"$f":"Adjustments!AY34","v":0},{"$f":"Adjustments!AZ34","v":0},{"$f":"Adjustments!BA34","v":0},{"$f":"Adjustments!BB34","v":0},{"$f":"Adjustments!BC34","v":0},{"$f":"Adjustments!BD34","v":0},{"$f":"Adjustments!BE34","v":0},{"$f":"Adjustments!BF34","v":0}]
[{"$f":"ROW()","v":214},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D35","v":0},{"$f":"Adjustments!E35","v":0},{"$f":"Adjustments!F35","v":0},{"$f":"Adjustments!G35","v":0},{"$f":"Adjustments!H35","v":0},{"$f":"Adjustments!I35","v":0},{"$f":"Adjustments!J35","v":0},{"$f":"Adjustments!K35","v":0},{"$f":"Adjustments!L35","v":0},{"$f":"Adjustments!M35","v":0},{"$f":"Adjustments!N35","v":0},{"$f":"Adjustments!O35","v":0},{"$f":"Adjustments!P35","v":0},{"$f":"Adjustments!Q35","v":0},{"$f":"Adjustments!R35","v":0},{"$f":"Adjustments!S35","v":0},{"$f":"Adjustments!T35","v":0},{"$f":"Adjustments!U35","v":0},{"$f":"Adjustments!V35","v":0},{"$f":"Adjustments!W35","v":0},{"$f":"Adjustments!X35","v":0},{"$f":"Adjustments!Y35","v":0},{"$f":"Adjustments!Z35","v":0},{"$f":"Adjustments!AA35","v":0},{"$f":"Adjustments!AB35","v":0},{"$f":"Adjustments!AC35","v":0},{"$f":"Adjustments!AD35","v":0},{"$f":"Adjustments!AE35","v":0},{"$f":"Adjustments!AF35","v":0},{"$f":"Adjustments!AG35","v":0},{"$f":"Adjustments!AH35","v":0},{"$f":"Adjustments!AI35","v":0},{"$f":"Adjustments!AJ35","v":0},{"$f":"Adjustments!AK35","v":0},{"$f":"Adjustments!AL35","v":0},{"$f":"Adjustments!AM35","v":0},{"$f":"Adjustments!AN35","v":0},{"$f":"Adjustments!AO35","v":0},{"$f":"Adjustments!AP35","v":0},{"$f":"Adjustments!AQ35","v":0},{"$f":"Adjustments!AR35","v":0},{"$f":"Adjustments!AS35","v":0},{"$f":"Adjustments!AT35","v":0},{"$f":"Adjustments!AU35","v":0},{"$f":"Adjustments!AV35","v":0},{"$f":"Adjustments!AW35","v":0},{"$f":"Adjustments!AX35","v":0},{"$f":"Adjustments!AY35","v":0},{"$f":"Adjustments!AZ35","v":0},{"$f":"Adjustments!BA35","v":0},{"$f":"Adjustments!BB35","v":0},{"$f":"Adjustments!BC35","v":0},{"$f":"Adjustments!BD35","v":0},{"$f":"Adjustments!BE35","v":0},{"$f":"Adjustments!BF35","v":0}]
[{"$f":"ROW()","v":215},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D36","v":0},{"$f":"Adjustments!E36","v":0},{"$f":"Adjustments!F36","v":0},{"$f":"Adjustments!G36","v":0},{"$f":"Adjustments!H36","v":0},{"$f":"Adjustments!I36","v":0},{"$f":"Adjustments!J36","v":0},{"$f":"Adjustments!K36","v":0},{"$f":"Adjustments!L36","v":0},{"$f":"Adjustments!M36","v":0},{"$f":"Adjustments!N36","v":0},{"$f":"Adjustments!O36","v":0},{"$f":"Adjustments!P36","v":0},{"$f":"Adjustments!Q36","v":0},{"$f":"Adjustments!R36","v":0},{"$f":"Adjustments!S36","v":0},{"$f":"Adjustments!T36","v":0},{"$f":"Adjustments!U36","v":0},{"$f":"Adjustments!V36","v":0},{"$f":"Adjustments!W36","v":0},{"$f":"Adjustments!X36","v":0},{"$f":"Adjustments!Y36","v":0},{"$f":"Adjustments!Z36","v":0},{"$f":"Adjustments!AA36","v":0},{"$f":"Adjustments!AB36","v":0},{"$f":"Adjustments!AC36","v":0},{"$f":"Adjustments!AD36","v":0},{"$f":"Adjustments!AE36","v":0},{"$f":"Adjustments!AF36","v":0},{"$f":"Adjustments!AG36","v":0},{"$f":"Adjustments!AH36","v":0},{"$f":"Adjustments!AI36","v":0},{"$f":"Adjustments!AJ36","v":0},{"$f":"Adjustments!AK36","v":0},{"$f":"Adjustments!AL36","v":0},{"$f":"Adjustments!AM36","v":0},{"$f":"Adjustments!AN36","v":0},{"$f":"Adjustments!AO36","v":0},{"$f":"Adjustments!AP36","v":0},{"$f":"Adjustments!AQ36","v":0},{"$f":"Adjustments!AR36","v":0},{"$f":"Adjustments!AS36","v":0},{"$f":"Adjustments!AT36","v":0},{"$f":"Adjustments!AU36","v":0},{"$f":"Adjustments!AV36","v":0},{"$f":"Adjustments!AW36","v":0},{"$f":"Adjustments!AX36","v":0},{"$f":"Adjustments!AY36","v":0},{"$f":"Adjustments!AZ36","v":0},{"$f":"Adjustments!BA36","v":0},{"$f":"Adjustments!BB36","v":0},{"$f":"Adjustments!BC36","v":0},{"$f":"Adjustments!BD36","v":0},{"$f":"Adjustments!BE36","v":0},{"$f":"Adjustments!BF36","v":0}]
[{"$f":"ROW()","v":216},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D37","v":0},{"$f":"Adjustments!E37","v":0},{"$f":"Adjustments!F37","v":0},{"$f":"Adjustments!G37","v":0},{"$f":"Adjustments!H37","v":0},{"$f":"Adjustments!I37","v":0},{"$f":"Adjustments!J37","v":0},{"$f":"Adjustments!K37","v":0},{"$f":"Adjustments!L37","v":0},{"$f":"Adjustments!M37","v":0},{"$f":"Adjustments!N37","v":0},{"$f":"Adjustments!O37","v":0},{"$f":"Adjustments!P37","v":0},{"$f":"Adjustments!Q37","v":0},{"$f":"Adjustments!R37","v":0},{"$f":"Adjustments!S37","v":0},{"$f":"Adjustments!T37","v":0},{"$f":"Adjustments!U37","v":0},{"$f":"Adjustments!V37","v":0},{"$f":"Adjustments!W37","v":0},{"$f":"Adjustments!X37","v":0},{"$f":"Adjustments!Y37","v":0},{"$f":"Adjustments!Z37","v":0},{"$f":"Adjustments!AA37","v":0},{"$f":"Adjustments!AB37","v":0},{"$f":"Adjustments!AC37","v":0},{"$f":"Adjustments!AD37","v":0},{"$f":"Adjustments!AE37","v":0},{"$f":"Adjustments!AF37","v":0},{"$f":"Adjustments!AG37","v":0},{"$f":"Adjustments!AH37","v":0},{"$f":"Adjustments!AI37","v":0},{"$f":"Adjustments!AJ37","v":0},{"$f":"Adjustments!AK37","v":0},{"$f":"Adjustments!AL37","v":0},{"$f":"Adjustments!AM37","v":0},{"$f":"Adjustments!AN37","v":0},{"$f":"Adjustments!AO37","v":0},{"$f":"Adjustments!AP37","v":0},{"$f":"Adjustments!AQ37","v":0},{"$f":"Adjustments!AR37","v":0},{"$f":"Adjustments!AS37","v":0},{"$f":"Adjustments!AT37","v":0},{"$f":"Adjustments!AU37","v":0},{"$f":"Adjustments!AV37","v":0},{"$f":"Adjustments!AW37","v":0},{"$f":"Adjustments!AX37","v":0},{"$f":"Adjustments!AY37","v":0},{"$f":"Adjustments!AZ37","v":0},{"$f":"Adjustments!BA37","v":0},{"$f":"Adjustments!BB37","v":0},{"$f":"Adjustments!BC37","v":0},{"$f":"Adjustments!BD37","v":0},{"$f":"Adjustments!BE37","v":0},{"$f":"Adjustments!BF37","v":0}]
[{"$f":"ROW()","v":217},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D38","v":0},{"$f":"Adjustments!E38","v":0},{"$f":"Adjustments!F38","v":0},{"$f":"Adjustments!G38","v":0},{"$f":"Adjustments!H38","v":0},{"$f":"Adjustments!I38","v":0},{"$f":"Adjustments!J38","v":0},{"$f":"Adjustments!K38","v":0},{"$f":"Adjustments!L38","v":0},{"$f":"Adjustments!M38","v":0},{"$f":"Adjustments!N38","v":0},{"$f":"Adjustments!O38","v":0},{"$f":"Adjustments!P38","v":0},{"$f":"Adjustments!Q38","v":0},{"$f":"Adjustments!R38","v":0},{"$f":"Adjustments!S38","v":0},{"$f":"Adjustments!T38","v":0},{"$f":"Adjustments!U38","v":0},{"$f":"Adjustments!V38","v":0},{"$f":"Adjustments!W38","v":0},{"$f":"Adjustments!X38","v":0},{"$f":"Adjustments!Y38","v":0},{"$f":"Adjustments!Z38","v":0},{"$f":"Adjustments!AA38","v":0},{"$f":"Adjustments!AB38","v":0},{"$f":"Adjustments!AC38","v":0},{"$f":"Adjustments!AD38","v":0},{"$f":"Adjustments!AE38","v":0},{"$f":"Adjustments!AF38","v":0},{"$f":"Adjustments!AG38","v":0},{"$f":"Adjustments!AH38","v":0},{"$f":"Adjustments!AI38","v":0},{"$f":"Adjustments!AJ38","v":0},{"$f":"Adjustments!AK38","v":0},{"$f":"Adjustments!AL38","v":0},{"$f":"Adjustments!AM38","v":0},{"$f":"Adjustments!AN38","v":0},{"$f":"Adjustments!AO38","v":0},{"$f":"Adjustments!AP38","v":0},{"$f":"Adjustments!AQ38","v":0},{"$f":"Adjustments!AR38","v":0},{"$f":"Adjustments!AS38","v":0},{"$f":"Adjustments!AT38","v":0},{"$f":"Adjustments!AU38","v":0},{"$f":"Adjustments!AV38","v":0},{"$f":"Adjustments!AW38","v":0},{"$f":"Adjustments!AX38","v":0},{"$f":"Adjustments!AY38","v":0},{"$f":"Adjustments!AZ38","v":0},{"$f":"Adjustments!BA38","v":0},{"$f":"Adjustments!BB38","v":0},{"$f":"Adjustments!BC38","v":0},{"$f":"Adjustments!BD38","v":0},{"$f":"Adjustments!BE38","v":0},{"$f":"Adjustments!BF38","v":0}]
[{"$f":"ROW()","v":218},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Adjustments!D39","v":0},{"$f":"Adjustments!E39","v":0},{"$f":"Adjustments!F39","v":0},{"$f":"Adjustments!G39","v":0},{"$f":"Adjustments!H39","v":0},{"$f":"Adjustments!I39","v":0},{"$f":"Adjustments!J39","v":0},{"$f":"Adjustments!K39","v":0},{"$f":"Adjustments!L39","v":0},{"$f":"Adjustments!M39","v":0},{"$f":"Adjustments!N39","v":0},{"$f":"Adjustments!O39","v":0},{"$f":"Adjustments!P39","v":0},{"$f":"Adjustments!Q39","v":0},{"$f":"Adjustments!R39","v":0},{"$f":"Adjustments!S39","v":0},{"$f":"Adjustments!T39","v":0},{"$f":"Adjustments!U39","v":0},{"$f":"Adjustments!V39","v":0},{"$f":"Adjustments!W39","v":0},{"$f":"Adjustments!X39","v":0},{"$f":"Adjustments!Y39","v":0},{"$f":"Adjustments!Z39","v":0},{"$f":"Adjustments!AA39","v":0},{"$f":"Adjustments!AB39","v":0},{"$f":"Adjustments!AC39","v":0},{"$f":"Adjustments!AD39","v":0},{"$f":"Adjustments!AE39","v":0},{"$f":"Adjustments!AF39","v":0},{"$f":"Adjustments!AG39","v":0},{"$f":"Adjustments!AH39","v":0},{"$f":"Adjustments!AI39","v":0},{"$f":"Adjustments!AJ39","v":0},{"$f":"Adjustments!AK39","v":0},{"$f":"Adjustments!AL39","v":0},{"$f":"Adjustments!AM39","v":0},{"$f":"Adjustments!AN39","v":0},{"$f":"Adjustments!AO39","v":0},{"$f":"Adjustments!AP39","v":0},{"$f":"Adjustments!AQ39","v":0},{"$f":"Adjustments!AR39","v":0},{"$f":"Adjustments!AS39","v":0},{"$f":"Adjustments!AT39","v":0},{"$f":"Adjustments!AU39","v":0},{"$f":"Adjustments!AV39","v":0},{"$f":"Adjustments!AW39","v":0},{"$f":"Adjustments!AX39","v":0},{"$f":"Adjustments!AY39","v":0},{"$f":"Adjustments!AZ39","v":0},{"$f":"Adjustments!BA39","v":0},{"$f":"Adjustments!BB39","v":0},{"$f":"Adjustments!BC39","v":0},{"$f":"Adjustments!BD39","v":0},{"$f":"Adjustments!BE39","v":0},{"$f":"Adjustments!BF39","v":0}]
[{"$f":"ROW()","v":219},"Non-depreciable assets"]
[{"$f":"ROW()","v":220},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA211:AA219)","v":0},{"$f":"SUM(AB211:AB219)","v":0},{"$f":"SUM(AC211:AC219)","v":0},{"$f":"SUM(AD211:AD219)","v":0},{"$f":"SUM(AE211:AE219)","v":0},{"$f":"SUM(AF211:AF219)","v":0},{"$f":"SUM(AG211:AG219)","v":0},{"$f":"SUM(AH211:AH219)","v":0},{"$f":"SUM(AI211:AI219)","v":0},{"$f":"SUM(AJ211:AJ219)","v":0},{"$f":"SUM(AK211:AK219)","v":0},{"$f":"SUM(AL211:AL219)","v":0},{"$f":"SUM(AM211:AM219)","v":0},{"$f":"SUM(AN211:AN219)","v":0},{"$f":"SUM(AO211:AO219)","v":0},{"$f":"SUM(AP211:AP219)","v":0},{"$f":"SUM(AQ211:AQ219)","v":0},{"$f":"SUM(AR211:AR219)","v":0},{"$f":"SUM(AS211:AS219)","v":0},{"$f":"SUM(AT211:AT219)","v":0},{"$f":"SUM(AU211:AU219)","v":0},{"$f":"SUM(AV211:AV219)","v":0},{"$f":"SUM(AW211:AW219)","v":0},{"$f":"SUM(AX211:AX219)","v":0},{"$f":"SUM(AY211:AY219)","v":0},{"$f":"SUM(AZ211:AZ219)","v":0},{"$f":"SUM(BA211:BA219)","v":0},{"$f":"SUM(BB211:BB219)","v":0},{"$f":"SUM(BC211:BC219)","v":0},{"$f":"SUM(BD211:BD219)","v":0},{"$f":"SUM(BE211:BE219)","v":0},{"$f":"SUM(BF211:BF219)","v":0},{"$f":"SUM(BG211:BG219)","v":0},{"$f":"SUM(BH211:BH219)","v":0},{"$f":"SUM(BI211:BI219)","v":0},{"$f":"SUM(BJ211:BJ219)","v":0},{"$f":"SUM(BK211:BK219)","v":0},{"$f":"SUM(BL211:BL219)","v":0},{"$f":"SUM(BM211:BM219)","v":0},{"$f":"SUM(BN211:BN219)","v":0},{"$f":"SUM(BO211:BO219)","v":0},{"$f":"SUM(BP211:BP219)","v":0},{"$f":"SUM(BQ211:BQ219)","v":0},{"$f":"SUM(BR211:BR219)","v":0},{"$f":"SUM(BS211:BS219)","v":0},{"$f":"SUM(BT211:BT219)","v":0},{"$f":"SUM(BU211:BU219)","v":0},{"$f":"SUM(BV211:BV219)","v":0},{"$f":"SUM(BW211:BW219)","v":0},{"$f":"SUM(BX211:BX219)","v":0},{"$f":"SUM(BY211:BY219)","v":0},{"$f":"SUM(BZ211:BZ219)","v":0},{"$f":"SUM(CA211:CA219)","v":0},{"$f":"SUM(CB211:CB219)","v":0},{"$f":"SUM(CC211:CC219)","v":0}]
[{"$f":"ROW()","v":221},{"$f":"\"All Capex Accounts ($m nominal)\"","v":"All Capex Accounts ($m nominal)"}]
[{"$f":"ROW()","v":222},"Date of Dollar Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD","$OD"]
[{"$f":"ROW()","v":223},"30/9/1996 Capex"]
[{"$f":"ROW()","v":224},"Life at Opening (years)"]
[{"$f":"ROW()","v":225},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(N225-0.25,0)","v":19.75},{"$f":"MAX(O225-0.25,0)","v":19.5},{"$f":"MAX(P225-0.25,0)","v":19.25},19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,{"$f":"MAX(Z225-0.25,0)","v":16.75},{"$f":"MAX(AA225-0.25,0)","v":16.5},{"$f":"MAX(AB225-0.25,0)","v":16.25},{"$f":"MAX(AC225-0.25,0)","v":16},{"$f":"MAX(AD225-0.25,0)","v":15.75},{"$f":"MAX(AE225-0.25,0)","v":15.5},{"$f":"MAX(AF225-0.25,0)","v":15.25},{"$f":"MAX(AG225-0.25,0)","v":15},{"$f":"MAX(AH225-0.25,0)","v":14.75},{"$f":"MAX(AI225-0.25,0)","v":14.5},{"$f":"MAX(AJ225-0.25,0)","v":14.25},{"$f":"MAX(AK225-0.25,0)","v":14},{"$f":"MAX(AL225-0.25,0)","v":13.75},{"$f":"MAX(AM225-0.25,0)","v":13.5},{"$f":"MAX(AN225-0.25,0)","v":13.25},{"$f":"MAX(AO225-0.25,0)","v":13},{"$f":"MAX(AP225-0.25,0)","v":12.75},{"$f":"MAX(AQ225-0.25,0)","v":12.5},{"$f":"MAX(AR225-0.25,0)","v":12.25},{"$f":"MAX(AS225-0.25,0)","v":12},{"$f":"MAX(AT225-0.25,0)","v":11.75},{"$f":"MAX(AU225-0.25,0)","v":11.5},{"$f":"MAX(AV225-0.25,0)","v":11.25},{"$f":"MAX(AW225-0.25,0)","v":11},{"$f":"MAX(AX225-0.25,0)","v":10.75},{"$f":"MAX(AY225-0.25,0)","v":10.5},{"$f":"MAX(AZ225-0.25,0)","v":10.25},{"$f":"MAX(BA225-0.25,0)","v":10},{"$f":"MAX(BB225-0.25,0)","v":9.75},{"$f":"MAX(BC225-0.25,0)","v":9.5},{"$f":"MAX(BD225-0.25,0)","v":9.25},{"$f":"MAX(BE225-0.25,0)","v":9},{"$f":"MAX(BF225-0.25,0)","v":8.75},{"$f":"MAX(BG225-0.25,0)","v":8.5},{"$f":"MAX(BH225-0.25,0)","v":8.25},{"$f":"MAX(BI225-0.25,0)","v":8},{"$f":"MAX(BJ225-0.25,0)","v":7.75},{"$f":"MAX(BK225-0.25,0)","v":7.5},{"$f":"MAX(BL225-0.25,0)","v":7.25},{"$f":"MAX(BM225-0.25,0)","v":7},{"$f":"MAX(BN225-0.25,0)","v":6.75},{"$f":"MAX(BO225-1,0)","v":5.75},{"$f":"MAX(BP225-1,0)","v":4.75},{"$f":"MAX(BQ225-1,0)","v":3.75},{"$f":"MAX(BR225-1,0)","v":2.75},{"$f":"MAX(BS225-1,0)","v":1.75},{"$f":"MAX(BT225-1,0)","v":0.75},{"$f":"MAX(BU225-1,0)","v":0},{"$f":"MAX(BV225-1,0)","v":0},{"$f":"MAX(BW225-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":226},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},{"$f":"MAX(N226-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,{"$f":"MAX(BO226-1,0)","v":5.75},4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":227},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":228},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":230},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":231},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":233},"Non-depreciable assets"]
[{"$f":"ROW()","v":234},"Total"]
[{"$f":"ROW()","v":235},"Opening Asset Values"]
[{"$f":"ROW()","v":236},"Pipeline and laterals",null,{"$f":"C269","v":0},2.3611559999999998,3.9662649999999999,6.9038360000000001,10.017676999999999,37.431334,102.25130799999999,170.56856399999998,228.44927299999998,310.56180999999998,{"$f":"M269","v":354.38158899999996},{"$f":"N269","v":349.95181913749997},345.52204927499997,341.09227941249998,336.66250954999998,332.23273968749999,327.80296982499999,323.3731999625,318.9434301,314.51366023750001,310.08389037500001,305.65412051250001,301.22435065000002,{"$f":"Z269","v":296.79458078750002},{"$f":"AA269","v":292.36481092500003},287.93504106250003,283.50527120000004,279.07550133750004,274.64573147500005,270.21596161250005,265.78619175000006,261.35642188750006,256.92665202500007,252.49688216250007,248.06711230000008,243.63734243750008,239.20757257500009,234.77780271250009,230.3480328500001,225.9182629875001,221.4884931250001,217.05872326250011,212.62895340000011,208.19918353750012,203.76941367500012,199.33964381250013,194.90987395000013,190.48010408750014,186.05033422500014,181.62056436250015,177.19079450000015,172.76102463750016,168.33125477500016,163.90148491250017,159.47171505000017,155.04194518750018,150.61217532500018,146.18240546250018,141.75263560000019,137.32286573750019,132.8930958750002,128.4633260125002,124.03355615000019,119.60378628750018,101.88470683750016,84.165627387500138,66.446547937500114,48.727468487500083,{"$f":"BS269","v":31.008389037500052},13.289309587500021,0,0,0,0,{"$f":"BY269","v":0},0,0,0]
[{"$f":"ROW()","v":237},"Main line valve and scraper stations",null,0,0,0,0,0,0,0.68703099999999995,2.6272760000000002,3.2416520000000002,4.5276840000000007,{"$f":"M270","v":4.5868180900000004},4.5294828638750007,4.4721476377500009,4.4148124116250012,4.3574771855000014,4.3001419593750017,4.2428067332500019,4.1854715071250022,4.1281362810000024,4.0708010548750027,4.0134658287500029,3.9561306026250027,3.8987953765000025,3.8414601503750023,3.7841249242500021,3.7267896981250019,3.6694544720000017,3.6121192458750015,3.5547840197500014,3.4974487936250012,3.440113567500001,3.3827783413750008,3.3254431152500006,3.2681078891250004,3.2107726630000002,3.153437436875,3.0961022107499998,3.0387669846249996,2.9814317584999994,2.9240965323749992,2.866761306249999,2.8094260801249988,2.7520908539999986,2.6947556278749989,2.6374204017499987,2.5800851756249985,2.5227499494999988,2.465414723374999,2.4080794972499988,2.3507442711249986,2.2934090449999989,2.2360738188749991,2.1787385927499989,2.1214033666249987,2.064068140499999,2.0067329143749992,1.9493976882499993,1.8920624621249993,1.8347272359999993,1.7773920098749993,1.7200567837499994,1.6627215576249994,1.6053863314999994,1.5480511053749995,1.3187102008749996,1.0893692963749997,0.8600283918749998,0.63068748737499991,{"$f":"BS270","v":0.40134658287499991},0.17200567837499997,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":238},"Compressor stations",null,0,0,0,0,0,0,0,2.9007869999999998,7.6067409999999995,16.781374999999997,28.736501899999997,28.377295626249996,28.018089352499995,27.658883078749994,27.299676804999994,26.940470531249993,26.581264257499992,26.222057983749991,25.86285170999999,25.50364543624999,25.144439162499989,24.785232888749988,24.426026614999987,24.066820341249986,23.707614067499986,23.348407793749985,22.989201519999984,22.629995246249983,22.270788972499982,21.911582698749982,21.552376424999981,21.19317015124998,20.833963877499979,20.474757603749978,20.115551329999978,19.756345056249977,19.397138782499976,19.037932508749975,18.678726234999974,18.319519961249974,17.960313687499973,17.601107413749972,17.241901139999971,16.88269486624997,16.523488592499969,16.164282318749969,15.80507604499997,15.445869771249971,15.086663497499972,14.727457223749973,14.368250949999974,14.009044676249975,13.649838402499975,13.290632128749976,12.931425854999977,12.572219581249978,12.213013307499979,11.85380703374998,11.494600759999981,11.135394486249982,10.776188212499983,10.416981938749984,10.057775664999985,9.6985693912499862,8.2617442962499883,6.8249192012499904,5.3880941062499925,3.9512690112499946,2.5144439162499967,1.0776188212499986,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":239},"Receipt and delivery point facilities",null,0,0,0,0,0,0,0,0,0,4.2049000000000003E-2,4.3474000000000006E-2,4.2930575000000006E-2,4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,4.0756875000000005E-2,4.0213450000000005E-2,3.9670025000000005E-2,3.9126600000000004E-2,3.8583175000000004E-2,3.8039750000000004E-2,3.7496325000000004E-2,3.6952900000000004E-2,3.6409475000000004E-2,3.5866050000000003E-2,3.5322625000000003E-2,3.4779200000000003E-2,3.4235775000000003E-2,3.3692350000000003E-2,3.3148925000000003E-2,3.2605500000000003E-2,3.2062075000000002E-2,3.1518650000000002E-2,3.0975225000000002E-2,3.0431800000000002E-2,2.9888375000000002E-2,2.9344950000000002E-2,2.8801525000000001E-2,2.8258100000000001E-2,2.7714675000000001E-2,2.7171250000000001E-2,2.6627825000000001E-2,2.6084400000000001E-2,2.5540975E-2,2.499755E-2,2.4454125E-2,2.39107E-2,2.3367275E-2,2.282385E-2,2.2280425E-2,2.1736999999999999E-2,2.1193574999999999E-2,2.0650149999999999E-2,2.0106724999999999E-2,1.9563299999999999E-2,1.9019874999999999E-2,1.8476449999999998E-2,1.7933024999999998E-2,1.7389599999999998E-2,1.6846174999999998E-2,1.6302749999999998E-2,1.5759324999999998E-2,1.5215899999999997E-2,1.4672474999999997E-2,1.2498774999999997E-2,1.0325074999999998E-2,8.1513749999999989E-3,5.9776749999999991E-3,3.8039749999999994E-3,1.6302749999999996E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":240},"SCADA and communications",null,0,0,0,0,0,0,0.30599500000000002,2.006408,3.583272,4.1906100000000004,4.6208323300000007,4.5053115217500004,4.3897907135000001,4.2742699052499997,4.1587490969999994,4.0432282887499991,3.9277074804999992,3.8121866722499993,3.6966658639999994,3.5811450557499995,3.4656242474999996,3.3501034392499998,3.2345826309999999,3.11906182275,3.0035410145000001,2.8880202062500002,2.7724993980000003,2.6569785897500005,2.5414577815000006,2.4259369732500007,2.3104161650000008,2.1948953567500009,2.079374548500001,1.9638537402500009,1.8483329320000008,1.7328121237500007,1.6172913155000006,1.5017705072500005,1.3862496990000004,1.2707288907500003,1.1552080825000002,1.0396872742500001,0.92416646600000008,0.80864565775000008,0.69312484950000008,0.57760404125000009,0.46208323300000009,0.3465624247500001,0.2280795444935898,0.10959666423717952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":241},"Cathodic protection",null,0,0,0,0,0,0,0,0.23589599999999999,0.49183699999999997,0.78969,1.0654488099999999,1.03881258975,1.0121763695000001,0.98554014925000011,0.9589039290000001,0.93226770875000009,0.90563148850000008,0.87899526825000007,0.85235904800000006,0.82572282775000005,0.79908660750000005,0.77245038725000004,0.74581416700000003,0.71917794675000002,0.69254172650000001,0.66590550625,0.63926928599999999,0.61263306574999998,0.58599684549999997,0.55936062524999997,0.53272440499999996,0.50608818474999995,0.47945196449999994,0.45281574424999993,{"$f":"AK274","v":0.42617952399999992},{"$f":"AL274","v":0.39954330374999991},{"$f":"AM274","v":0.3729070834999999},{"$f":"AN274","v":0.34627086324999989},{"$f":"AO274","v":0.31963464299999989},{"$f":"AP274","v":0.29299842274999988},{"$f":"AQ274","v":0.26636220249999987},{"$f":"AR274","v":0.23972598224999989},{"$f":"AS274","v":0.2130897619999999},{"$f":"AT274","v":0.18645354174999992},{"$f":"AU274","v":0.15981732149999994},{"$f":"AV274","v":0.13318110124999996},{"$f":"AW274","v":0.10654488099999997},{"$f":"AX274","v":7.9908660749999971E-2},{"$f":"AY274","v":5.2589460493589715E-2},{"$f":"AZ274","v":2.5270260237179463E-2},{"$f":"BA274","v":0},{"$f":"BB274","v":0},{"$f":"BC274","v":0},{"$f":"BD274","v":0},{"$f":"BE274","v":0},{"$f":"BF274","v":0},{"$f":"BG274","v":0},{"$f":"BH274","v":0},{"$f":"BI274","v":0},{"$f":"BJ274","v":0},{"$f":"BK274","v":0},{"$f":"BL274","v":0},{"$f":"BM274","v":0},{"$f":"BN274","v":0},{"$f":"BO274","v":0},{"$f":"BP274","v":0},{"$f":"BQ274","v":0},{"$f":"BR274","v":0},0,{"$f":"BT274","v":0},{"$f":"BU274","v":0},{"$f":"BV274","v":0},{"$f":"BW274","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":242},"Maintenance bases and depots",null,0,0,0,0,0,0,0.37883,1.302489,2.105302,3.0878299999999999,4.8415115599999998,4.7809926654999995,4.7204737709999991,4.6599548764999987,4.5994359819999984,4.538917087499998,4.4783981929999976,4.4178792984999973,4.3573604039999969,4.2968415094999965,4.2363226149999962,4.1758037204999958,4.1152848259999955,4.0547659314999951,{"$f":"AA275","v":3.9942470369999952},{"$f":"AB275","v":3.9337281424999953},{"$f":"AC275","v":3.8732092479999953},{"$f":"AD275","v":3.8126903534999954},{"$f":"AE275","v":3.7521714589999955},{"$f":"AF275","v":3.6916525644999956},{"$f":"AG275","v":3.6311336699999957},{"$f":"AH275","v":3.5706147754999957},{"$f":"AI275","v":3.5100958809999958},{"$f":"AJ275","v":3.4495769864999959},3.389058091999996,3.328539197499996,3.2680203029999961,3.2075014084999962,3.1469825139999963,3.0864636194999964,3.0259447249999964,2.9654258304999965,2.9049069359999966,2.8443880414999967,2.7838691469999968,2.7233502524999968,2.6628313579999969,2.602312463499997,2.5417935689999971,2.4812746744999972,2.4207557799999972,2.3602368854999973,2.2997179909999974,2.2391990964999975,2.1786802019999976,2.1181613074999976,2.0576424129999977,1.9971235184999978,1.9366046239999979,1.876085729499998,1.815566834999998,1.7550479404999981,1.6945290459999982,1.6340101514999983,1.3919345734999986,1.1498589954999989,0.90778341749999913,0.66570783949999934,0.42363226149999955,0.18155668349999982,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},"Other assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},"Non-depreciable assets"]
[{"$f":"ROW()","v":245},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N236:N244)","v":398.27617569},{"$f":"SUM(O236:O244)","v":393.22664497962495},388.17711426925007,383.12758355887496,378.07805284849991,373.02852213812503,367.97899142774992,362.92946071737498,357.87993000699998,352.83039929662493,347.78086858624994,342.731337875875,337.68180716550006,332.63227645512501,327.58274574475001,322.53321503437502,317.48368432400002,312.43415361362503,307.38462290325009,302.33509219287492,297.28556148250004,292.2360307721251,287.18650006175005,282.13696935137506,277.08743864100001,272.03790793062507,266.98837722025007,261.93884650987508,256.88931579950003,251.83978508912506,246.79025437875006,241.74072366837513,236.6911929580001,231.64166224762511,226.59213153725008,221.54260082687506,216.49307011650006,211.4435394061251,206.39036364373729,201.33718788134948,196.29494727500014,191.38757359312515,186.48019991125011,181.57282622937515,176.66545254750017,171.75807886562515,166.85070518375016,161.94333150187515,157.03595782000016,152.12858413812521,147.22121045625019,142.31383677437518,137.40646309250016,132.49908941062517,112.86959468312514,93.240099955625126,73.61060522812511,53.981110500625078,34.35161577312504,14.72212104562502,0,0,0,0,0,{"$f":"SUM(CA236:CA244)","v":0},0,0]
[{"$f":"ROW()","v":246},"Capex"]
[{"$f":"ROW()","v":247},"Pipeline and laterals",null,{"$f":"D119","v":2.3611559999999998},1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,{"$f":"M$119","v":43.819778999999997}]
[{"$f":"ROW()","v":248},"Main line valve and scraper stations",null,{"$f":"D120","v":0},0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,{"$f":"M$120","v":5.9134089999999993E-2}]
[{"$f":"ROW()","v":249},"Compressor stations",null,{"$f":"D121","v":0},0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,{"$f":"M$121","v":11.9551269}]
[{"$f":"ROW()","v":250},"Receipt and delivery point facilities",null,{"$f":"D122","v":0},0,0,0,0,0,0,0,4.2049000000000003E-2,{"$f":"M$122","v":1.4250000000000001E-3}]
[{"$f":"ROW()","v":251},"SCADA and communications",null,{"$f":"D123","v":0},0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,{"$f":"M$123","v":0.43022233000000004}]
[{"$f":"ROW()","v":252},"Cathodic protection",null,{"$f":"D124","v":0},0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,{"$f":"M$124","v":0.27575881000000002}]
[{"$f":"ROW()","v":253},"Maintenance bases and depots",null,{"$f":"D125","v":0},0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,{"$f":"M$125","v":1.75368156}]
[{"$f":"ROW()","v":254},"Other assets",null,{"$f":"D126","v":0},0,0,0,0,0,0,0,0,{"$f":"M$126","v":0}]
[{"$f":"ROW()","v":255},"Non-depreciable assets",null,{"$f":"D127","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N247:N255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ247:BZ255)","v":0},0,0,0]
[{"$f":"ROW()","v":257},"Depreciation"]
[{"$f":"ROW()","v":258},"Pipeline and laterals",null,{"$f":"MIN(D236,IF(D225>=1,(D236/D225)*D$12,IF(D225>0,MIN(D236,$N236/$O225*D$12),0)))","v":0},{"$f":"MIN(E236,IF(E225>=1,(E236/E225)*E$12,IF(E225>0,MIN(E236,$N236/$O225*E$12),0)))","v":0},0,0,0,0,0,0,0,0,4.4297698624999997,4.4297698624999997,4.4297698624999997,{"$f":"MIN(Q236,IF(Q225>=1,(Q236/Q225)*Q$12,IF(Q225>0,MIN(Q236,$N236/$O225*Q$12),0)))","v":4.4297698624999997},4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698624999997,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000006,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000015,4.4297698625000024,4.4297698625000024,4.4297698625000024,4.4297698625000024,4.4297698625000024,4.4297698625000024,4.4297698625000033,4.4297698625000033,4.4297698625000033,4.4297698625000033,4.4297698625000033,4.4297698625000042,4.4297698625000042,4.4297698625000042,4.4297698625000042,4.429769862500005,4.429769862500005,4.429769862500005,4.4297698625000059,4.4297698625000059,4.4297698625000059,4.4297698625000068,4.4297698625000068,4.4297698625000068,17.719079450000027,17.719079450000027,17.719079450000027,17.719079450000031,17.719079450000031,17.719079450000031,13.289309587500021,0,0,0,{"$f":"MIN(BY236,IF(BY225>=1,(BY236/BY225)*BY$12,IF(BY225>0,MIN(BY236,$N236/$O225*BY$12),0)))","v":0},0,{"$f":"MIN(CA236,IF(CA225>=1,(CA236/CA225)*CA$12,IF(CA225>0,MIN(CA236,$N236/$O225*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":259},"Main line valve and scraper stations",null,0,{"$f":"MIN(E237,IF(E226>=1,(E237/E226)*E$12,IF(E226>0,MIN(E237,$N237/$O226*E$12),0)))","v":0},0,0,0,0,0,0,0,0,5.7335226125000006E-2,5.7335226125000006E-2,{"$f":"MIN(P237,IF(P226>=1,(P237/P226)*P$12,IF(P226>0,MIN(P237,$N237/$O226*P$12),0)))","v":5.7335226125000013E-2},5.7335226125000013E-2,5.733522612500002E-2,5.733522612500002E-2,5.7335226125000027E-2,5.7335226125000027E-2,5.7335226125000034E-2,5.7335226125000034E-2,5.7335226125000041E-2,5.7335226125000041E-2,5.7335226125000034E-2,5.7335226125000034E-2,5.7335226125000034E-2,5.7335226125000027E-2,5.7335226125000027E-2,5.7335226125000027E-2,5.733522612500002E-2,5.733522612500002E-2,5.7335226125000013E-2,5.7335226125000013E-2,5.7335226125000013E-2,5.7335226125000006E-2,5.7335226125000006E-2,5.7335226124999999E-2,5.7335226124999999E-2,5.7335226124999993E-2,5.7335226124999986E-2,5.7335226124999986E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999972E-2,5.7335226124999979E-2,5.7335226124999972E-2,5.7335226124999965E-2,5.7335226124999972E-2,5.7335226124999979E-2,5.7335226124999972E-2,5.7335226124999965E-2,5.7335226124999972E-2,5.7335226124999979E-2,5.7335226124999972E-2,5.7335226124999965E-2,5.7335226124999972E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,5.7335226124999979E-2,0.22934090449999991,0.22934090449999991,0.22934090449999994,0.22934090449999994,0.22934090449999997,0.22934090449999994,0.17200567837499997,0,0,0,{"$f":"MIN(BY237,IF(BY226>=1,(BY237/BY226)*BY$12,IF(BY226>0,MIN(BY237,$N237/$O226*BY$12),0)))","v":0},0,{"$f":"MIN(CA237,IF(CA226>=1,(CA237/CA226)*CA$12,IF(CA226>0,MIN(CA237,$N237/$O226*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":260},"Compressor stations",null,0,{"$f":"MIN(E238,IF(E227>=1,(E238/E227)*E$12,IF(E227>0,MIN(E238,$N238/$O227*E$12),0)))","v":0},0,0,0,0,0,0,0,0,0.35920627374999997,0.35920627374999997,{"$f":"MIN(P238,IF(P227>=1,(P238/P227)*P$12,IF(P227>0,MIN(P238,$N238/$O227*P$12),0)))","v":0.35920627374999992},0.35920627374999992,0.35920627374999992,0.35920627374999992,0.35920627374999992,0.35920627374999986,0.35920627374999986,0.35920627374999986,0.35920627374999986,0.3592062737499998,0.3592062737499998,0.3592062737499998,0.3592062737499998,0.35920627374999975,0.35920627374999975,0.35920627374999975,0.35920627374999969,0.35920627374999969,0.35920627374999969,0.35920627374999964,0.35920627374999964,0.35920627374999964,0.35920627374999958,0.35920627374999958,0.35920627374999953,0.35920627374999953,0.35920627374999953,0.35920627374999947,0.35920627374999947,0.35920627374999942,0.35920627374999942,0.35920627374999936,0.35920627374999936,0.35920627374999931,0.35920627374999931,0.35920627374999931,0.35920627374999931,0.35920627374999931,0.35920627374999936,0.35920627374999936,0.35920627374999936,0.35920627374999936,0.35920627374999936,0.35920627374999936,0.35920627374999942,0.35920627374999942,0.35920627374999942,0.35920627374999942,0.35920627374999942,0.35920627374999947,0.35920627374999947,1.4368250949999979,1.4368250949999979,1.4368250949999979,1.4368250949999981,1.4368250949999981,1.4368250949999981,1.0776188212499986,0,0,0,{"$f":"MIN(BY238,IF(BY227>=1,(BY238/BY227)*BY$12,IF(BY227>0,MIN(BY238,$N238/$O227*BY$12),0)))","v":0},0,{"$f":"MIN(CA238,IF(CA227>=1,(CA238/CA227)*CA$12,IF(CA227>0,MIN(CA238,$N238/$O227*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":261},"Receipt and delivery point facilities",null,0,{"$f":"MIN(E239,IF(E228>=1,(E239/E228)*E$12,IF(E228>0,MIN(E239,$N239/$O228*E$12),0)))","v":0},0,0,0,0,0,0,0,0,5.4342500000000005E-4,5.4342500000000005E-4,{"$f":"MIN(P239,IF(P228>=1,(P239/P228)*P$12,IF(P228>0,MIN(P239,$N239/$O228*P$12),0)))","v":5.4342500000000005E-4},5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,5.4342499999999994E-4,2.1736999999999998E-3,2.1736999999999993E-3,2.1736999999999993E-3,2.1736999999999998E-3,2.1736999999999998E-3,2.1736999999999998E-3,1.6302749999999996E-3,0,0,0,{"$f":"MIN(BY239,IF(BY228>=1,(BY239/BY228)*BY$12,IF(BY228>0,MIN(BY239,$N239/$O228*BY$12),0)))","v":0},0,{"$f":"MIN(CA239,IF(CA228>=1,(CA239/CA228)*CA$12,IF(CA228>0,MIN(CA239,$N239/$O228*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":262},"SCADA and communications",null,0,{"$f":"MIN(E240,IF(E229>=1,(E240/E229)*E$12,IF(E229>0,MIN(E240,$N240/$O229*E$12),0)))","v":0},0,0,0,0,0,0,0,0,0.11552080825000002,0.11552080825000001,{"$f":"MIN(P240,IF(P229>=1,(P240/P229)*P$12,IF(P229>0,MIN(P240,$N240/$O229*P$12),0)))","v":0.11552080825},0.11552080825,0.11552080824999998,0.11552080824999997,0.11552080824999998,0.11552080824999998,0.11552080824999998,0.11552080824999998,0.11552080824999998,0.11552080825,0.11552080825,0.11552080825,0.11552080825000001,0.11552080825000001,0.11552080825000001,0.11552080825000002,0.11552080825000002,0.11552080825000004,0.11552080825000004,0.11552080825000005,0.11552080825000005,0.11552080825000005,0.11552080825000005,0.11552080825000005,0.11552080825000004,0.11552080825000004,0.11552080825000004,0.11552080825000002,0.11552080825000002,0.11552080825000001,0.11552080825000001,0.11552080825000001,0.11552080825000001,0.11552080825000002,0.11552080825000002,0.11848288025641028,0.11848288025641028,0.10959666423717952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY240,IF(BY229>=1,(BY240/BY229)*BY$12,IF(BY229>0,MIN(BY240,$N240/$O229*BY$12),0)))","v":0},0,{"$f":"MIN(CA240,IF(CA229>=1,(CA240/CA229)*CA$12,IF(CA229>0,MIN(CA240,$N240/$O229*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":263},"Cathodic protection",null,0,{"$f":"MIN(E241,IF(E230>=1,(E241/E230)*E$12,IF(E230>0,MIN(E241,$N241/$O230*E$12),0)))","v":0},0,0,0,0,0,0,0,0,2.6636220249999999E-2,2.6636220250000002E-2,{"$f":"MIN(P241,IF(P230>=1,(P241/P230)*P$12,IF(P230>0,MIN(P241,$N241/$O230*P$12),0)))","v":2.6636220250000002E-2},2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220250000002E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999999E-2,2.6636220249999995E-2,2.6636220249999995E-2,2.6636220249999995E-2,2.6636220249999995E-2,2.6636220249999992E-2,2.6636220249999992E-2,2.6636220249999992E-2,2.6636220249999988E-2,2.6636220249999988E-2,2.6636220249999988E-2,2.6636220249999988E-2,2.6636220249999988E-2,2.6636220249999992E-2,2.6636220249999992E-2,2.6636220249999992E-2,2.7319200256410252E-2,2.7319200256410252E-2,2.5270260237179463E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY241,IF(BY230>=1,(BY241/BY230)*BY$12,IF(BY230>0,MIN(BY241,$N241/$O230*BY$12),0)))","v":0},0,{"$f":"MIN(CA241,IF(CA230>=1,(CA241/CA230)*CA$12,IF(CA230>0,MIN(CA241,$N241/$O230*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":264},"Maintenance bases and depots",null,0,{"$f":"MIN(E242,IF(E231>=1,(E242/E231)*E$12,IF(E231>0,MIN(E242,$N242/$O231*E$12),0)))","v":0},0,0,0,0,0,0,0,0,6.0518894499999996E-2,6.0518894499999996E-2,{"$f":"MIN(P242,IF(P231>=1,(P242/P231)*P$12,IF(P231>0,MIN(P242,$N242/$O231*P$12),0)))","v":6.0518894499999989E-2},6.0518894499999983E-2,6.0518894499999976E-2,6.0518894499999976E-2,6.0518894499999969E-2,6.0518894499999962E-2,6.0518894499999955E-2,6.0518894499999955E-2,6.0518894499999948E-2,6.0518894499999941E-2,6.0518894499999934E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999927E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,6.0518894499999934E-2,0.24207557799999974,0.24207557799999976,0.24207557799999976,0.24207557799999976,0.24207557799999976,0.24207557799999974,0.18155668349999982,0,0,0,{"$f":"MIN(BY242,IF(BY231>=1,(BY242/BY231)*BY$12,IF(BY231>0,MIN(BY242,$N242/$O231*BY$12),0)))","v":0},0,{"$f":"MIN(CA242,IF(CA231>=1,(CA242/CA231)*CA$12,IF(CA231>0,MIN(CA242,$N242/$O231*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":265},"Other assets",null,0,{"$f":"MIN(E243,IF(E232>=1,(E243/E232)*E$12,IF(E232>0,MIN(E243,$N243/$O232*E$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(P243,IF(P232>=1,(P243/P232)*P$12,IF(P232>0,MIN(P243,$N243/$O232*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY243,IF(BY232>=1,(BY243/BY232)*BY$12,IF(BY232>0,MIN(BY243,$N243/$O232*BY$12),0)))","v":0},0,{"$f":"MIN(CA243,IF(CA232>=1,(CA243/CA232)*CA$12,IF(CA232>0,MIN(CA243,$N243/$O232*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":266},"Non-depreciable assets"]
[{"$f":"ROW()","v":267},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N258:N266)","v":5.0495307103750005},{"$f":"SUM(O258:O266)","v":5.0495307103750005},{"$f":"SUM(P258:P266)","v":5.0495307103750005},{"$f":"SUM(Q258:Q266)","v":5.0495307103750005},{"$f":"SUM(R258:R266)","v":5.0495307103750005},{"$f":"SUM(S258:S266)","v":5.0495307103750005},{"$f":"SUM(T258:T266)","v":5.0495307103750005},{"$f":"SUM(U258:U266)","v":5.0495307103750005},{"$f":"SUM(V258:V266)","v":5.0495307103750005},{"$f":"SUM(W258:W266)","v":5.0495307103750005},{"$f":"SUM(X258:X266)","v":5.0495307103750005},{"$f":"SUM(Y258:Y266)","v":5.0495307103750013},{"$f":"SUM(Z258:Z266)","v":5.0495307103750013},{"$f":"SUM(AA258:AA266)","v":5.0495307103750013},{"$f":"SUM(AB258:AB266)","v":5.0495307103750013},{"$f":"SUM(AC258:AC266)","v":5.0495307103750013},{"$f":"SUM(AD258:AD266)","v":5.0495307103750013},{"$f":"SUM(AE258:AE266)","v":5.0495307103750013},{"$f":"SUM(AF258:AF266)","v":5.0495307103750013},{"$f":"SUM(AG258:AG266)","v":5.0495307103750013},{"$f":"SUM(AH258:AH266)","v":5.0495307103750013},{"$f":"SUM(AI258:AI266)","v":5.0495307103750022},{"$f":"SUM(AJ258:AJ266)","v":5.0495307103750022},{"$f":"SUM(AK258:AK266)","v":5.0495307103750022},{"$f":"SUM(AL258:AL266)","v":5.0495307103750022},{"$f":"SUM(AM258:AM266)","v":5.0495307103750022},{"$f":"SUM(AN258:AN266)","v":5.0495307103750022},{"$f":"SUM(AO258:AO266)","v":5.0495307103750022},{"$f":"SUM(AP258:AP266)","v":5.0495307103750022},{"$f":"SUM(AQ258:AQ266)","v":5.0495307103750022},{"$f":"SUM(AR258:AR266)","v":5.0495307103750022},{"$f":"SUM(AS258:AS266)","v":5.0495307103750022},{"$f":"SUM(AT258:AT266)","v":5.0495307103750022},{"$f":"SUM(AU258:AU266)","v":5.0495307103750022},{"$f":"SUM(AV258:AV266)","v":5.0495307103750022},{"$f":"SUM(AW258:AW266)","v":5.0495307103750031},{"$f":"SUM(AX258:AX266)","v":5.0495307103750031},{"$f":"SUM(AY258:AY266)","v":5.0531757623878226},{"$f":"SUM(AZ258:AZ266)","v":5.0531757623878226},{"$f":"SUM(BA258:BA266)","v":5.0422406063493614},{"$f":"SUM(BB258:BB266)","v":4.9073736818750033},{"$f":"SUM(BC258:BC266)","v":4.9073736818750033},{"$f":"SUM(BD258:BD266)","v":4.9073736818750033},{"$f":"SUM(BE258:BE266)","v":4.9073736818750033},{"$f":"SUM(BF258:BF266)","v":4.9073736818750042},{"$f":"SUM(BG258:BG266)","v":4.9073736818750042},{"$f":"SUM(BH258:BH266)","v":4.9073736818750042},{"$f":"SUM(BI258:BI266)","v":4.9073736818750051},{"$f":"SUM(BJ258:BJ266)","v":4.9073736818750051},{"$f":"SUM(BK258:BK266)","v":4.9073736818750051},{"$f":"SUM(BL258:BL266)","v":4.907373681875006},{"$f":"SUM(BM258:BM266)","v":4.9073736818750069},{"$f":"SUM(BN258:BN266)","v":4.9073736818750069},{"$f":"SUM(BO258:BO266)","v":19.629494727500028},{"$f":"SUM(BP258:BP266)","v":19.629494727500028},{"$f":"SUM(BQ258:BQ266)","v":19.629494727500028},{"$f":"SUM(BR258:BR266)","v":19.629494727500031},{"$f":"SUM(BS258:BS266)","v":19.629494727500031},{"$f":"SUM(BT258:BT266)","v":19.629494727500031},{"$f":"SUM(BU258:BU266)","v":14.72212104562502},{"$f":"SUM(BV258:BV266)","v":0},{"$f":"SUM(BW258:BW266)","v":0},{"$f":"SUM(BX258:BX266)","v":0},{"$f":"SUM(BY258:BY266)","v":0},{"$f":"SUM(BZ258:BZ266)","v":0},{"$f":"SUM(CA258:CA266)","v":0},{"$f":"SUM(CB258:CB266)","v":0},{"$f":"SUM(CC258:CC266)","v":0}]
[{"$f":"ROW()","v":268},"Closing Asset Values"]
[{"$f":"ROW()","v":269},"Pipeline and laterals",null,{"$f":"D236+D247-D258","v":2.3611559999999998},3.9662649999999999,6.9038360000000001,10.017676999999999,37.431334,102.25130799999999,170.56856399999998,228.44927299999998,310.56180999999998,354.38158899999996,349.95181913749997,345.52204927499997,341.09227941249998,336.66250954999998,332.23273968749999,327.80296982499999,323.3731999625,318.9434301,314.51366023750001,310.08389037500001,305.65412051250001,301.22435065000002,296.79458078750002,292.36481092500003,287.93504106250003,283.50527120000004,279.07550133750004,274.64573147500005,270.21596161250005,265.78619175000006,261.35642188750006,256.92665202500007,{"$f":"AJ236+AJ247-AJ258","v":252.49688216250007},248.06711230000008,243.63734243750008,239.20757257500009,234.77780271250009,230.3480328500001,225.9182629875001,221.4884931250001,217.05872326250011,212.62895340000011,208.19918353750012,203.76941367500012,199.33964381250013,194.90987395000013,190.48010408750014,186.05033422500014,181.62056436250015,177.19079450000015,172.76102463750016,168.33125477500016,163.90148491250017,159.47171505000017,155.04194518750018,150.61217532500018,146.18240546250018,141.75263560000019,137.32286573750019,132.8930958750002,128.4633260125002,124.03355615000019,119.60378628750018,101.88470683750016,{"$f":"BP236+BP247-BP258","v":84.165627387500138},66.446547937500114,48.727468487500083,31.008389037500052,13.289309587500021,0,0,0,0,{"$f":"BY236+BY247-BY258","v":0},0,{"$f":"CA236+CA247-CA258","v":0},0,0]
[{"$f":"ROW()","v":270},"Main line valve and scraper stations",null,{"$f":"D237+D248-D259","v":0},0,0,0,0,0.68703099999999995,2.6272760000000002,3.2416520000000002,4.5276840000000007,4.5868180900000004,4.5294828638750007,4.4721476377500009,4.4148124116250012,4.3574771855000014,4.3001419593750017,4.2428067332500019,4.1854715071250022,4.1281362810000024,4.0708010548750027,4.0134658287500029,3.9561306026250027,3.8987953765000025,3.8414601503750023,3.7841249242500021,3.7267896981250019,3.6694544720000017,3.6121192458750015,3.5547840197500014,3.4974487936250012,3.440113567500001,3.3827783413750008,3.3254431152500006,{"$f":"AJ237+AJ248-AJ259","v":3.2681078891250004},3.2107726630000002,3.153437436875,3.0961022107499998,3.0387669846249996,2.9814317584999994,2.9240965323749992,2.866761306249999,2.8094260801249988,2.7520908539999986,2.6947556278749989,2.6374204017499987,2.5800851756249985,2.5227499494999988,2.465414723374999,2.4080794972499988,2.3507442711249986,2.2934090449999989,2.2360738188749991,2.1787385927499989,2.1214033666249987,2.064068140499999,2.0067329143749992,1.9493976882499993,1.8920624621249993,1.8347272359999993,1.7773920098749993,1.7200567837499994,1.6627215576249994,1.6053863314999994,1.5480511053749995,1.3187102008749996,{"$f":"BP237+BP248-BP259","v":1.0893692963749997},0.8600283918749998,0.63068748737499991,0.40134658287499991,0.17200567837499997,0,0,0,0,{"$f":"BY237+BY248-BY259","v":0},0,{"$f":"CA237+CA248-CA259","v":0},0,0]
[{"$f":"ROW()","v":271},"Compressor stations",null,{"$f":"D238+D249-D260","v":0},0,0,0,0,0,2.9007869999999998,7.6067409999999995,16.781374999999997,28.736501899999997,28.377295626249996,28.018089352499995,27.658883078749994,27.299676804999994,26.940470531249993,26.581264257499992,26.222057983749991,25.86285170999999,25.50364543624999,25.144439162499989,24.785232888749988,24.426026614999987,24.066820341249986,23.707614067499986,23.348407793749985,22.989201519999984,22.629995246249983,22.270788972499982,21.911582698749982,21.552376424999981,21.19317015124998,20.833963877499979,{"$f":"AJ238+AJ249-AJ260","v":20.474757603749978},20.115551329999978,19.756345056249977,19.397138782499976,19.037932508749975,18.678726234999974,18.319519961249974,17.960313687499973,17.601107413749972,17.241901139999971,16.88269486624997,16.523488592499969,16.164282318749969,15.80507604499997,15.445869771249971,15.086663497499972,14.727457223749973,14.368250949999974,14.009044676249975,13.649838402499975,13.290632128749976,12.931425854999977,12.572219581249978,12.213013307499979,11.85380703374998,11.494600759999981,11.135394486249982,10.776188212499983,10.416981938749984,10.057775664999985,9.6985693912499862,8.2617442962499883,{"$f":"BP238+BP249-BP260","v":6.8249192012499904},5.3880941062499925,3.9512690112499946,2.5144439162499967,1.0776188212499986,0,0,0,0,{"$f":"BY238+BY249-BY260","v":0},0,{"$f":"CA238+CA249-CA260","v":0},0,0]
[{"$f":"ROW()","v":272},"Receipt and delivery point facilities",null,{"$f":"D239+D250-D261","v":0},0,0,0,0,0,0,0,4.2049000000000003E-2,4.3474000000000006E-2,4.2930575000000006E-2,4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,4.0756875000000005E-2,4.0213450000000005E-2,3.9670025000000005E-2,3.9126600000000004E-2,3.8583175000000004E-2,3.8039750000000004E-2,3.7496325000000004E-2,3.6952900000000004E-2,3.6409475000000004E-2,3.5866050000000003E-2,3.5322625000000003E-2,3.4779200000000003E-2,3.4235775000000003E-2,3.3692350000000003E-2,3.3148925000000003E-2,3.2605500000000003E-2,3.2062075000000002E-2,3.1518650000000002E-2,{"$f":"AJ239+AJ250-AJ261","v":3.0975225000000002E-2},3.0431800000000002E-2,2.9888375000000002E-2,2.9344950000000002E-2,2.8801525000000001E-2,2.8258100000000001E-2,2.7714675000000001E-2,2.7171250000000001E-2,2.6627825000000001E-2,2.6084400000000001E-2,2.5540975E-2,2.499755E-2,2.4454125E-2,2.39107E-2,2.3367275E-2,2.282385E-2,2.2280425E-2,2.1736999999999999E-2,2.1193574999999999E-2,2.0650149999999999E-2,2.0106724999999999E-2,1.9563299999999999E-2,1.9019874999999999E-2,1.8476449999999998E-2,1.7933024999999998E-2,1.7389599999999998E-2,1.6846174999999998E-2,1.6302749999999998E-2,1.5759324999999998E-2,1.5215899999999997E-2,1.4672474999999997E-2,1.2498774999999997E-2,{"$f":"BP239+BP250-BP261","v":1.0325074999999998E-2},8.1513749999999989E-3,5.9776749999999991E-3,3.8039749999999994E-3,1.6302749999999996E-3,0,0,0,0,{"$f":"BY239+BY250-BY261","v":0},0,{"$f":"CA239+CA250-CA261","v":0},0,0]
[{"$f":"ROW()","v":273},"SCADA and communications",null,{"$f":"D240+D251-D262","v":0},0,0,0,0,0.30599500000000002,2.006408,3.583272,4.1906100000000004,4.6208323300000007,4.5053115217500004,4.3897907135000001,4.2742699052499997,4.1587490969999994,4.0432282887499991,3.9277074804999992,3.8121866722499993,3.6966658639999994,3.5811450557499995,3.4656242474999996,3.3501034392499998,3.2345826309999999,3.11906182275,3.0035410145000001,2.8880202062500002,2.7724993980000003,2.6569785897500005,2.5414577815000006,2.4259369732500007,2.3104161650000008,2.1948953567500009,2.079374548500001,{"$f":"AJ240+AJ251-AJ262","v":1.9638537402500009},1.8483329320000008,1.7328121237500007,1.6172913155000006,1.5017705072500005,1.3862496990000004,1.2707288907500003,1.1552080825000002,1.0396872742500001,0.92416646600000008,0.80864565775000008,0.69312484950000008,0.57760404125000009,0.46208323300000009,0.3465624247500001,0.2280795444935898,0.10959666423717952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP240+BP251-BP262","v":0},0,0,0,0,0,0,0,0,{"$f":"BY240+BY251-BY262","v":0},0,{"$f":"CA240+CA251-CA262","v":0},0,0]
[{"$f":"ROW()","v":274},"Cathodic protection",null,{"$f":"D241+D252-D263","v":0},0,0,0,0,0,0.23589599999999999,0.49183699999999997,0.78969,1.0654488099999999,1.03881258975,1.0121763695000001,0.98554014925000011,0.9589039290000001,0.93226770875000009,0.90563148850000008,0.87899526825000007,0.85235904800000006,0.82572282775000005,0.79908660750000005,0.77245038725000004,0.74581416700000003,0.71917794675000002,0.69254172650000001,0.66590550625,0.63926928599999999,0.61263306574999998,0.58599684549999997,0.55936062524999997,0.53272440499999996,0.50608818474999995,0.47945196449999994,{"$f":"AJ241+AJ252-AJ263","v":0.45281574424999993},0.42617952399999992,0.39954330374999991,0.3729070834999999,0.34627086324999989,0.31963464299999989,0.29299842274999988,0.26636220249999987,0.23972598224999989,0.2130897619999999,0.18645354174999992,0.15981732149999994,0.13318110124999996,0.10654488099999997,7.9908660749999971E-2,5.2589460493589715E-2,2.5270260237179463E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP241+BP252-BP263","v":0},0,0,0,0,0,0,0,0,{"$f":"BY241+BY252-BY263","v":0},0,{"$f":"CA241+CA252-CA263","v":0},0,0]
[{"$f":"ROW()","v":275},"Maintenance bases and depots",null,{"$f":"D242+D253-D264","v":0},0,0,0,0,0.37883,1.302489,2.105302,3.0878299999999999,4.8415115599999998,4.7809926654999995,4.7204737709999991,4.6599548764999987,4.5994359819999984,4.538917087499998,4.4783981929999976,4.4178792984999973,4.3573604039999969,4.2968415094999965,4.2363226149999962,4.1758037204999958,4.1152848259999955,4.0547659314999951,3.9942470369999952,3.9337281424999953,3.8732092479999953,3.8126903534999954,3.7521714589999955,3.6916525644999956,3.6311336699999957,3.5706147754999957,3.5100958809999958,{"$f":"AJ242+AJ253-AJ264","v":3.4495769864999959},3.389058091999996,3.328539197499996,3.2680203029999961,3.2075014084999962,3.1469825139999963,3.0864636194999964,3.0259447249999964,2.9654258304999965,2.9049069359999966,2.8443880414999967,2.7838691469999968,2.7233502524999968,2.6628313579999969,2.602312463499997,2.5417935689999971,2.4812746744999972,2.4207557799999972,2.3602368854999973,2.2997179909999974,2.2391990964999975,2.1786802019999976,2.1181613074999976,2.0576424129999977,1.9971235184999978,1.9366046239999979,1.876085729499998,1.815566834999998,1.7550479404999981,1.6945290459999982,1.6340101514999983,1.3919345734999986,{"$f":"BP242+BP253-BP264","v":1.1498589954999989},0.90778341749999913,0.66570783949999934,0.42363226149999955,0.18155668349999982,0,0,0,0,{"$f":"BY242+BY253-BY264","v":0},0,{"$f":"CA242+CA253-CA264","v":0},0,0]
[{"$f":"ROW()","v":276},"Other assets",null,{"$f":"D243+D254-D265","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,{"$f":"AJ243+AJ254-AJ265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP243+BP254-BP265","v":0},0,0,0,0,0,0,0,0,{"$f":"BY243+BY254-BY265","v":0},0,{"$f":"CA243+CA254-CA265","v":0},0,0]
[{"$f":"ROW()","v":277},"Non-depreciable assets"]
[{"$f":"ROW()","v":278},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N269:N277)","v":393.22664497962495},{"$f":"SUM(O269:O277)","v":388.17711426925007},{"$f":"SUM(P269:P277)","v":383.12758355887496},{"$f":"SUM(Q269:Q277)","v":378.07805284849991},{"$f":"SUM(R269:R277)","v":373.02852213812503},{"$f":"SUM(S269:S277)","v":367.97899142774992},{"$f":"SUM(T269:T277)","v":362.92946071737498},{"$f":"SUM(U269:U277)","v":357.87993000699998},{"$f":"SUM(V269:V277)","v":352.83039929662493},{"$f":"SUM(W269:W277)","v":347.78086858624994},{"$f":"SUM(X269:X277)","v":342.731337875875},{"$f":"SUM(Y269:Y277)","v":337.68180716550006},{"$f":"SUM(Z269:Z277)","v":332.63227645512501},{"$f":"SUM(AA269:AA277)","v":327.58274574475001},{"$f":"SUM(AB269:AB277)","v":322.53321503437502},{"$f":"SUM(AC269:AC277)","v":317.48368432400002},{"$f":"SUM(AD269:AD277)","v":312.43415361362503},{"$f":"SUM(AE269:AE277)","v":307.38462290325009},{"$f":"SUM(AF269:AF277)","v":302.33509219287492},{"$f":"SUM(AG269:AG277)","v":297.28556148250004},{"$f":"SUM(AH269:AH277)","v":292.2360307721251},{"$f":"SUM(AI269:AI277)","v":287.18650006175005},{"$f":"SUM(AJ269:AJ277)","v":282.13696935137506},{"$f":"SUM(AK269:AK277)","v":277.08743864100001},{"$f":"SUM(AL269:AL277)","v":272.03790793062507},{"$f":"SUM(AM269:AM277)","v":266.98837722025007},{"$f":"SUM(AN269:AN277)","v":261.93884650987508},{"$f":"SUM(AO269:AO277)","v":256.88931579950003},{"$f":"SUM(AP269:AP277)","v":251.83978508912506},{"$f":"SUM(AQ269:AQ277)","v":246.79025437875006},{"$f":"SUM(AR269:AR277)","v":241.74072366837513},{"$f":"SUM(AS269:AS277)","v":236.6911929580001},{"$f":"SUM(AT269:AT277)","v":231.64166224762511},{"$f":"SUM(AU269:AU277)","v":226.59213153725008},{"$f":"SUM(AV269:AV277)","v":221.54260082687506},{"$f":"SUM(AW269:AW277)","v":216.49307011650006},{"$f":"SUM(AX269:AX277)","v":211.4435394061251},{"$f":"SUM(AY269:AY277)","v":206.39036364373729},{"$f":"SUM(AZ269:AZ277)","v":201.33718788134948},{"$f":"SUM(BA269:BA277)","v":196.29494727500014},{"$f":"SUM(BB269:BB277)","v":191.38757359312515},{"$f":"SUM(BC269:BC277)","v":186.48019991125011},{"$f":"SUM(BD269:BD277)","v":181.57282622937515},{"$f":"SUM(BE269:BE277)","v":176.66545254750017},{"$f":"SUM(BF269:BF277)","v":171.75807886562515},{"$f":"SUM(BG269:BG277)","v":166.85070518375016},{"$f":"SUM(BH269:BH277)","v":161.94333150187515},{"$f":"SUM(BI269:BI277)","v":157.03595782000016},{"$f":"SUM(BJ269:BJ277)","v":152.12858413812521},{"$f":"SUM(BK269:BK277)","v":147.22121045625019},{"$f":"SUM(BL269:BL277)","v":142.31383677437518},{"$f":"SUM(BM269:BM277)","v":137.40646309250016},{"$f":"SUM(BN269:BN277)","v":132.49908941062517},{"$f":"SUM(BO269:BO277)","v":112.86959468312514},{"$f":"SUM(BP269:BP277)","v":93.240099955625126},{"$f":"SUM(BQ269:BQ277)","v":73.61060522812511},{"$f":"SUM(BR269:BR277)","v":53.981110500625078},{"$f":"SUM(BS269:BS277)","v":34.35161577312504},{"$f":"SUM(BT269:BT277)","v":14.72212104562502},{"$f":"SUM(BU269:BU277)","v":0},{"$f":"SUM(BV269:BV277)","v":0},{"$f":"SUM(BW269:BW277)","v":0},{"$f":"SUM(BX269:BX277)","v":0},{"$f":"SUM(BY269:BY277)","v":0},{"$f":"SUM(BZ269:BZ277)","v":0},{"$f":"SUM(CA269:CA277)","v":0},{"$f":"SUM(CB269:CB277)","v":0},{"$f":"SUM(CC269:CC277)","v":0}]
[{"$f":"ROW()","v":279},"31/12/1996 Capex"]
[{"$f":"ROW()","v":280},"Life (years)"]
[{"$f":"ROW()","v":281},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(O281-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,{"$f":"MAX(AA281-0.25,0)","v":16.75},{"$f":"MAX(AB281-0.25,0)","v":16.5},{"$f":"MAX(AC281-0.25,0)","v":16.25},{"$f":"MAX(AD281-0.25,0)","v":16},{"$f":"MAX(AE281-0.25,0)","v":15.75},{"$f":"MAX(AF281-0.25,0)","v":15.5},{"$f":"MAX(AG281-0.25,0)","v":15.25},{"$f":"MAX(AH281-0.25,0)","v":15},{"$f":"MAX(AI281-0.25,0)","v":14.75},{"$f":"MAX(AJ281-0.25,0)","v":14.5},{"$f":"MAX(AK281-0.25,0)","v":14.25},{"$f":"MAX(AL281-0.25,0)","v":14},{"$f":"MAX(AM281-0.25,0)","v":13.75},{"$f":"MAX(AN281-0.25,0)","v":13.5},{"$f":"MAX(AO281-0.25,0)","v":13.25},{"$f":"MAX(AP281-0.25,0)","v":13},{"$f":"MAX(AQ281-0.25,0)","v":12.75},{"$f":"MAX(AR281-0.25,0)","v":12.5},{"$f":"MAX(AS281-0.25,0)","v":12.25},{"$f":"MAX(AT281-0.25,0)","v":12},{"$f":"MAX(AU281-0.25,0)","v":11.75},{"$f":"MAX(AV281-0.25,0)","v":11.5},{"$f":"MAX(AW281-0.25,0)","v":11.25},{"$f":"MAX(AX281-0.25,0)","v":11},{"$f":"MAX(AY281-0.25,0)","v":10.75},{"$f":"MAX(AZ281-0.25,0)","v":10.5},{"$f":"MAX(BA281-0.25,0)","v":10.25},{"$f":"MAX(BB281-0.25,0)","v":10},{"$f":"MAX(BC281-0.25,0)","v":9.75},{"$f":"MAX(BD281-0.25,0)","v":9.5},{"$f":"MAX(BE281-0.25,0)","v":9.25},{"$f":"MAX(BF281-0.25,0)","v":9},{"$f":"MAX(BG281-0.25,0)","v":8.75},{"$f":"MAX(BH281-0.25,0)","v":8.5},{"$f":"MAX(BI281-0.25,0)","v":8.25},{"$f":"MAX(BJ281-0.25,0)","v":8},{"$f":"MAX(BK281-0.25,0)","v":7.75},{"$f":"MAX(BL281-0.25,0)","v":7.5},{"$f":"MAX(BM281-0.25,0)","v":7.25},{"$f":"MAX(BN281-0.25,0)","v":7},{"$f":"MAX(BO281-1,0)","v":6},{"$f":"MAX(BP281-1,0)","v":5},{"$f":"MAX(BQ281-1,0)","v":4},{"$f":"MAX(BR281-1,0)","v":3},{"$f":"MAX(BS281-1,0)","v":2},{"$f":"MAX(BT281-1,0)","v":1},{"$f":"MAX(BU281-1,0)","v":0},{"$f":"MAX(BV281-1,0)","v":0},{"$f":"MAX(BW281-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":282},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,{"$f":"MAX(BO282-1,0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289},"Non-depreciable assets"]
[{"$f":"ROW()","v":290}]
[{"$f":"ROW()","v":291},"Opening Asset Values"]
[{"$f":"ROW()","v":292},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N325","v":15.835996280000002},{"$f":"O325","v":15.638046326500001},15.440096373000001,15.242146419500001,15.044196466000001,14.8462465125,14.648296559,14.4503466055,14.252396652,14.0544466985,13.856496744999999,13.658546791499999,{"$f":"Z325","v":13.460596837999999},{"$f":"AA325","v":13.262646884499999},13.064696930999999,12.866746977499998,12.668797023999998,12.470847070499998,12.272897116999998,12.074947163499997,11.876997209999997,11.679047256499997,11.481097302999997,11.283147349499997,11.085197395999996,10.887247442499996,10.689297488999996,10.491347535499996,10.293397581999995,10.095447628499995,9.897497674999995,9.6995477214999948,9.5015977679999946,9.3036478144999943,9.1056978609999941,8.9077479074999939,8.7097979539999937,8.5118480004999935,8.3138980469999932,8.115948093499993,7.9179981399999928,7.7200481864999926,7.5220982329999924,7.3241482794999921,7.1261983259999919,6.9282483724999917,6.7302984189999915,6.5323484654999922,6.3343985119999928,6.1364485584999926,5.9384986049999933,5.7405486514999939,5.5425986979999937,4.7507988839999946,3.9589990699999955,3.1671992559999964,2.3753994419999973,{"$f":"BS325","v":1.5835996279999982},0.7917998139999991,0,0,0,0,{"$f":"BY325","v":0},0,0,0]
[{"$f":"ROW()","v":293},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N326","v":3.7768010000000005E-2},3.7295909875000005E-2,3.6823809750000006E-2,3.6351709625000006E-2,3.5879609500000006E-2,3.5407509375000007E-2,3.4935409250000007E-2,3.4463309125000008E-2,3.3991209000000008E-2,3.3519108875000009E-2,3.3047008750000009E-2,3.257490862500001E-2,3.210280850000001E-2,3.1630708375000011E-2,3.1158608250000011E-2,3.0686508125000012E-2,3.0214408000000012E-2,2.9742307875000012E-2,2.9270207750000013E-2,2.8798107625000013E-2,2.8326007500000014E-2,2.7853907375000014E-2,2.7381807250000015E-2,2.6909707125000015E-2,2.6437607000000016E-2,2.5965506875000016E-2,2.5493406750000017E-2,2.5021306625000017E-2,2.4549206500000018E-2,2.4077106375000018E-2,2.3605006250000019E-2,2.3132906125000019E-2,2.2660806000000019E-2,2.218870587500002E-2,2.171660575000002E-2,2.1244505625000021E-2,2.0772405500000021E-2,2.0300305375000022E-2,1.9828205250000022E-2,1.9356105125000023E-2,1.8884005000000023E-2,1.8411904875000024E-2,1.7939804750000024E-2,1.7467704625000025E-2,1.6995604500000025E-2,1.6523504375000025E-2,1.6051404250000026E-2,1.5579304125000025E-2,1.5107204000000023E-2,1.4635103875000022E-2,1.4163003750000021E-2,1.369090362500002E-2,1.3218803500000018E-2,1.1330403000000015E-2,9.4420025000000116E-3,7.5536020000000091E-3,5.6652015000000066E-3,{"$f":"BS326","v":3.7768010000000041E-3},1.8884005000000021E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":294},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,4.3932482100000003,4.3383326073750004,4.2834170047500004,4.2285014021250005,4.1735857995000005,4.1186701968750006,4.0637545942500006,4.0088389916250007,3.9539233890000007,3.8990077863750008,3.8440921837500008,3.7891765811250009,3.7342609785000009,3.679345375875001,3.624429773250001,3.5695141706250011,3.5145985680000011,3.4596829653750012,3.4047673627500012,3.3498517601250013,3.2949361575000014,3.2400205548750014,3.1851049522500015,3.1301893496250015,3.0752737470000016,3.0203581443750016,2.9654425417500017,2.9105269391250017,2.8556113365000018,2.8006957338750018,2.7457801312500019,2.6908645286250019,2.635948926000002,2.581033323375002,2.5261177207500021,2.4712021181250021,2.4162865155000022,2.3613709128750022,2.3064553102500023,2.2515397076250023,2.1966241050000024,2.1417085023750024,2.0867928997500025,2.0318772971250025,1.9769616945000024,1.9220460918750022,1.8671304892500022,1.8122148866250021,1.7572992840000019,1.702383681375002,1.6474680787500018,1.5925524761250016,1.5376368735000017,1.3179744630000014,1.0983120525000012,0.87864964200000095,0.65898723150000071,0.43932482100000048,0.21966241050000024,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":295},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,0.87796735999999986,0.85601817599999985,0.83406899199999984,0.81211980799999983,0.79017062399999982,0.76822143999999981,0.7462722559999998,0.72432307199999979,0.70237388799999978,0.68042470399999977,0.65847551999999976,0.63652633599999975,0.61457715199999974,0.59262796799999973,0.57067878399999972,0.54872959999999971,0.5267804159999997,0.50483123199999969,0.48288204799999968,0.46093286399999966,0.43898367999999965,0.41703449599999964,0.39508531199999963,0.37313612799999968,0.35118694399999972,0.32923775999999971,0.30728857599999976,0.2853393919999998,0.26339020799999979,0.24144102399999981,0.21949183999999983,0.19754265599999984,0.17559347199999986,0.15364428799999988,0.1316951039999999,0.10974591999999991,8.7796735999999931E-2,6.5847551999999948E-2,4.3898367999999952E-2,2.1949183999999955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,0.27016970000000001,0.26341545750000001,0.256661215,0.24990697249999999,0.24315272999999998,0.23639848749999998,0.22964424499999997,0.22289000249999996,0.21613575999999995,0.20938151749999995,0.20262727499999994,0.19587303249999993,0.18911878999999993,0.18236454749999992,0.17561030499999991,0.1688560624999999,0.1621018199999999,0.15534757749999989,0.14859333499999988,0.14183909249999987,0.13508484999999987,0.12833060749999986,0.12157636499999987,{"$f":"AK330","v":0.11482212249999987},{"$f":"AL330","v":0.10806787999999988},{"$f":"AM330","v":0.10131363749999989},{"$f":"AN330","v":9.4559394999999893E-2},{"$f":"AO330","v":8.78051524999999E-2},{"$f":"AP330","v":8.1050909999999907E-2},{"$f":"AQ330","v":7.4296667499999913E-2},{"$f":"AR330","v":6.754242499999992E-2},{"$f":"AS330","v":6.0788182499999927E-2},{"$f":"AT330","v":5.4033939999999933E-2},{"$f":"AU330","v":4.727969749999994E-2},{"$f":"AV330","v":4.0525454999999946E-2},{"$f":"AW330","v":3.3771212499999953E-2},{"$f":"AX330","v":2.7016969999999963E-2},{"$f":"AY330","v":2.0262727499999973E-2},{"$f":"AZ330","v":1.3508484999999973E-2},{"$f":"BA330","v":6.7542424999999726E-3},{"$f":"BB330","v":0},{"$f":"BC330","v":0},{"$f":"BD330","v":0},{"$f":"BE330","v":0},{"$f":"BF330","v":0},{"$f":"BG330","v":0},{"$f":"BH330","v":0},{"$f":"BI330","v":0},{"$f":"BJ330","v":0},{"$f":"BK330","v":0},{"$f":"BL330","v":0},{"$f":"BM330","v":0},{"$f":"BN330","v":0},{"$f":"BO330","v":0},{"$f":"BP330","v":0},{"$f":"BQ330","v":0},{"$f":"BR330","v":0},0,{"$f":"BT330","v":0},{"$f":"BU330","v":0},{"$f":"BV330","v":0},{"$f":"BW330","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":298},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,1.33433487,1.317655684125,1.3009764982500001,1.2842973123750001,1.2676181265000002,1.2509389406250002,1.2342597547500003,1.2175805688750003,1.2009013830000004,1.1842221971250004,1.1675430112500005,1.1508638253750005,1.1341846395000006,{"$f":"AA331","v":1.1175054536250006},{"$f":"AB331","v":1.1008262677500007},{"$f":"AC331","v":1.0841470818750008},{"$f":"AD331","v":1.0674678960000008},{"$f":"AE331","v":1.0507887101250009},{"$f":"AF331","v":1.0341095242500009},{"$f":"AG331","v":1.017430338375001},{"$f":"AH331","v":1.000751152500001},{"$f":"AI331","v":0.98407196662500096},{"$f":"AJ331","v":0.9673927807500009},0.95071359487500084,0.93403440900000079,0.91735522312500073,0.90067603725000067,0.88399685137500061,0.86731766550000056,0.8506384796250005,0.83395929375000044,0.81728010787500038,0.80060092200000033,0.78392173612500027,0.76724255025000021,0.75056336437500015,0.7338841785000001,0.71720499262500015,0.7005258067500002,0.68384662087500014,0.66716743500000009,0.65048824912500014,0.63380906325000019,0.61712987737500014,0.60045069150000008,0.58377150562500013,0.56709231975000018,0.55041313387500013,0.53373394800000007,0.51705476212500012,0.50037557625000006,0.48369639037500006,0.46701720450000006,0.40030046100000005,0.33358371750000004,0.26686697400000003,0.20015023050000003,0.13343348700000002,6.6716743500000009E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":300},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N333","v":0},{"$f":"O333","v":0},{"$f":"P333","v":0},{"$f":"Q333","v":0},{"$f":"R333","v":0},{"$f":"S333","v":0},{"$f":"T333","v":0},{"$f":"U333","v":0},{"$f":"V333","v":0},{"$f":"W333","v":0},{"$f":"X333","v":0},{"$f":"Y333","v":0},{"$f":"Z333","v":0},{"$f":"AA333","v":0},{"$f":"AB333","v":0},{"$f":"AC333","v":0},{"$f":"AD333","v":0},{"$f":"AE333","v":0},{"$f":"AF333","v":0},{"$f":"AG333","v":0},{"$f":"AH333","v":0},{"$f":"AI333","v":0},{"$f":"AJ333","v":0},{"$f":"AK333","v":0},{"$f":"AL333","v":0},{"$f":"AM333","v":0},{"$f":"AN333","v":0},{"$f":"AO333","v":0},{"$f":"AP333","v":0},{"$f":"AQ333","v":0},{"$f":"AR333","v":0},{"$f":"AS333","v":0},{"$f":"AT333","v":0},{"$f":"AU333","v":0},{"$f":"AV333","v":0},{"$f":"AW333","v":0},{"$f":"AX333","v":0},{"$f":"AY333","v":0},{"$f":"AZ333","v":0},{"$f":"BA333","v":0},{"$f":"BB333","v":0},{"$f":"BC333","v":0},{"$f":"BD333","v":0},{"$f":"BE333","v":0},{"$f":"BF333","v":0},{"$f":"BG333","v":0},{"$f":"BH333","v":0},{"$f":"BI333","v":0},{"$f":"BJ333","v":0},{"$f":"BK333","v":0},{"$f":"BL333","v":0},{"$f":"BM333","v":0},{"$f":"BN333","v":0},{"$f":"BO333","v":0},{"$f":"BP333","v":0},{"$f":"BQ333","v":0},{"$f":"BR333","v":0},{"$f":"BS333","v":0},{"$f":"BT333","v":0},{"$f":"BU333","v":0},{"$f":"BV333","v":0},{"$f":"BW333","v":0},{"$f":"BX333","v":0},{"$f":"BY333","v":0},{"$f":"BZ333","v":0},{"$f":"CA333","v":0},{"$f":"CB333","v":0}]
[{"$f":"ROW()","v":301},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N292:N300)","v":0},{"$f":"SUM(O292:O300)","v":22.749484430000003},{"$f":"SUM(P292:P300)","v":22.450764161375002},{"$f":"SUM(Q292:Q300)","v":22.152043892750005},{"$f":"SUM(R292:R300)","v":21.853323624125},{"$f":"SUM(S292:S300)","v":21.554603355499999},{"$f":"SUM(T292:T300)","v":21.255883086875006},{"$f":"SUM(U292:U300)","v":20.957162818250001},{"$f":"SUM(V292:V300)","v":20.658442549625004},{"$f":"SUM(W292:W300)","v":20.359722281000003},{"$f":"SUM(X292:X300)","v":20.061002012374999},{"$f":"SUM(Y292:Y300)","v":19.762281743750002},{"$f":"SUM(Z292:Z300)","v":19.463561475125001},{"$f":"SUM(AA292:AA300)","v":19.164841206499997},{"$f":"SUM(AB292:AB300)","v":18.866120937874999},{"$f":"SUM(AC292:AC300)","v":18.567400669249999},{"$f":"SUM(AD292:AD300)","v":18.268680400625001},{"$f":"SUM(AE292:AE300)","v":17.969960132000001},{"$f":"SUM(AF292:AF300)","v":17.671239863375},{"$f":"SUM(AG292:AG300)","v":17.372519594750003},{"$f":"SUM(AH292:AH300)","v":17.073799326124998},{"$f":"SUM(AI292:AI300)","v":16.775079057499998},{"$f":"SUM(AJ292:AJ300)","v":16.476358788875},{"$f":"SUM(AK292:AK300)","v":16.177638520249996},{"$f":"SUM(AL292:AL300)","v":15.878918251624999},{"$f":"SUM(AM292:AM300)","v":15.580197982999998},{"$f":"SUM(AN292:AN300)","v":15.281477714374997},{"$f":"SUM(AO292:AO300)","v":14.982757445749996},{"$f":"SUM(AP292:AP300)","v":14.684037177124996},{"$f":"SUM(AQ292:AQ300)","v":14.385316908499997},{"$f":"SUM(AR292:AR300)","v":14.086596639874998},{"$f":"SUM(AS292:AS300)","v":13.787876371249995},{"$f":"SUM(AT292:AT300)","v":13.489156102624994},{"$f":"SUM(AU292:AU300)","v":13.190435833999995},{"$f":"SUM(AV292:AV300)","v":12.891715565374996},{"$f":"SUM(AW292:AW300)","v":12.592995296749997},{"$f":"SUM(AX292:AX300)","v":12.294275028124998},{"$f":"SUM(AY292:AY300)","v":11.995554759499997},{"$f":"SUM(AZ292:AZ300)","v":11.696834490874997},{"$f":"SUM(BA292:BA300)","v":11.398114222249998},{"$f":"SUM(BB292:BB300)","v":11.099393953624997},{"$f":"SUM(BC292:BC300)","v":10.800673684999996},{"$f":"SUM(BD292:BD300)","v":10.530656842874997},{"$f":"SUM(BE292:BE300)","v":10.260640000749996},{"$f":"SUM(BF292:BF300)","v":9.9906231586249952},{"$f":"SUM(BG292:BG300)","v":9.7206063164999943},{"$f":"SUM(BH292:BH300)","v":9.4505894743749934},{"$f":"SUM(BI292:BI300)","v":9.1805726322499925},{"$f":"SUM(BJ292:BJ300)","v":8.9105557901249952},{"$f":"SUM(BK292:BK300)","v":8.6405389479999943},{"$f":"SUM(BL292:BL300)","v":8.3705221058749952},{"$f":"SUM(BM292:BM300)","v":8.1005052637499961},{"$f":"SUM(BN292:BN300)","v":7.8304884216249953},{"$f":"SUM(BO292:BO300)","v":7.5604715794999953},{"$f":"SUM(BP292:BP300)","v":6.4804042109999962},{"$f":"SUM(BQ292:BQ300)","v":5.4003368424999962},{"$f":"SUM(BR292:BR300)","v":4.3202694739999972},{"$f":"SUM(BS292:BS300)","v":3.2402021054999981},{"$f":"SUM(BT292:BT300)","v":2.1601347369999986},{"$f":"SUM(BU292:BU300)","v":1.0800673684999993},{"$f":"SUM(BV292:BV300)","v":0},{"$f":"SUM(BW292:BW300)","v":0},{"$f":"SUM(BX292:BX300)","v":0},{"$f":"SUM(BY292:BY300)","v":0},{"$f":"SUM(BZ292:BZ300)","v":0},{"$f":"SUM(CA292:CA300)","v":0},{"$f":"SUM(CB292:CB300)","v":0},{"$f":"SUM(CC292:CC300)","v":0}]
[{"$f":"ROW()","v":302},"Capex"]
[{"$f":"ROW()","v":303},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$119","v":15.835996280000002}]
[{"$f":"ROW()","v":304},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$120","v":3.7768010000000005E-2}]
[{"$f":"ROW()","v":305},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$121","v":4.3932482100000003}]
[{"$f":"ROW()","v":306},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$122","v":0}]
[{"$f":"ROW()","v":307},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$123","v":0.87796735999999986}]
[{"$f":"ROW()","v":308},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$124","v":0.27016970000000001}]
[{"$f":"ROW()","v":309},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$125","v":1.33433487}]
[{"$f":"ROW()","v":310},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$126","v":0}]
[{"$f":"ROW()","v":311},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$127","v":0}]
[{"$f":"ROW()","v":312},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N303:N311)","v":22.749484430000003},{"$f":"SUM(O303:O311)","v":0},{"$f":"SUM(P303:P311)","v":0},{"$f":"SUM(Q303:Q311)","v":0},{"$f":"SUM(R303:R311)","v":0},{"$f":"SUM(S303:S311)","v":0},{"$f":"SUM(T303:T311)","v":0},{"$f":"SUM(U303:U311)","v":0},{"$f":"SUM(V303:V311)","v":0},{"$f":"SUM(W303:W311)","v":0},{"$f":"SUM(X303:X311)","v":0},{"$f":"SUM(Y303:Y311)","v":0},{"$f":"SUM(Z303:Z311)","v":0},{"$f":"SUM(AA303:AA311)","v":0},{"$f":"SUM(AB303:AB311)","v":0},{"$f":"SUM(AC303:AC311)","v":0},{"$f":"SUM(AD303:AD311)","v":0},{"$f":"SUM(AE303:AE311)","v":0},{"$f":"SUM(AF303:AF311)","v":0},{"$f":"SUM(AG303:AG311)","v":0},{"$f":"SUM(AH303:AH311)","v":0},{"$f":"SUM(AI303:AI311)","v":0},{"$f":"SUM(AJ303:AJ311)","v":0},{"$f":"SUM(AK303:AK311)","v":0},{"$f":"SUM(AL303:AL311)","v":0},{"$f":"SUM(AM303:AM311)","v":0},{"$f":"SUM(AN303:AN311)","v":0},{"$f":"SUM(AO303:AO311)","v":0},{"$f":"SUM(AP303:AP311)","v":0},{"$f":"SUM(AQ303:AQ311)","v":0},{"$f":"SUM(AR303:AR311)","v":0},{"$f":"SUM(AS303:AS311)","v":0},{"$f":"SUM(AT303:AT311)","v":0},{"$f":"SUM(AU303:AU311)","v":0},{"$f":"SUM(AV303:AV311)","v":0},{"$f":"SUM(AW303:AW311)","v":0},{"$f":"SUM(AX303:AX311)","v":0},{"$f":"SUM(AY303:AY311)","v":0},{"$f":"SUM(AZ303:AZ311)","v":0},{"$f":"SUM(BA303:BA311)","v":0},{"$f":"SUM(BB303:BB311)","v":0},{"$f":"SUM(BC303:BC311)","v":0},{"$f":"SUM(BD303:BD311)","v":0},{"$f":"SUM(BE303:BE311)","v":0},{"$f":"SUM(BF303:BF311)","v":0},{"$f":"SUM(BG303:BG311)","v":0},{"$f":"SUM(BH303:BH311)","v":0},{"$f":"SUM(BI303:BI311)","v":0},{"$f":"SUM(BJ303:BJ311)","v":0},{"$f":"SUM(BK303:BK311)","v":0},{"$f":"SUM(BL303:BL311)","v":0},{"$f":"SUM(BM303:BM311)","v":0},{"$f":"SUM(BN303:BN311)","v":0},{"$f":"SUM(BO303:BO311)","v":0},{"$f":"SUM(BP303:BP311)","v":0},{"$f":"SUM(BQ303:BQ311)","v":0},{"$f":"SUM(BR303:BR311)","v":0},{"$f":"SUM(BS303:BS311)","v":0},{"$f":"SUM(BT303:BT311)","v":0},{"$f":"SUM(BU303:BU311)","v":0},{"$f":"SUM(BV303:BV311)","v":0},{"$f":"SUM(BW303:BW311)","v":0},{"$f":"SUM(BX303:BX311)","v":0},{"$f":"SUM(BY303:BY311)","v":0},{"$f":"SUM(BZ303:BZ311)","v":0},{"$f":"SUM(CA303:CA311)","v":0},{"$f":"SUM(CB303:CB311)","v":0},{"$f":"SUM(CC303:CC311)","v":0}]
[{"$f":"ROW()","v":313},"Depreciation"]
[{"$f":"ROW()","v":314},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O292,IF(O281>=1,(O292/O281)*O$12,IF(O281>0,MIN(O292,$N303/$O281*O$12),0)))","v":0.19794995350000003},0.19794995350000003,0.19794995350000003,0.19794995350000003,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.1979499535,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999997,0.19794995349999994,0.19794995349999994,0.19794995349999994,0.19794995349999994,0.19794995349999994,0.19794995349999994,0.19794995349999991,0.19794995349999991,0.19794995349999991,0.19794995349999991,0.19794995349999989,0.19794995349999989,{"$f":"MIN(AU292,IF(AU281>=1,(AU292/AU281)*AU$12,IF(AU281>0,MIN(AU292,$N303/$O281*AU$12),0)))","v":0.19794995349999989},0.19794995349999989,0.19794995349999986,0.19794995349999986,0.19794995349999986,0.19794995349999986,0.19794995349999983,0.19794995349999983,0.19794995349999983,0.1979499534999998,0.1979499534999998,0.19794995349999978,0.19794995349999978,0.19794995349999978,0.19794995349999975,0.19794995349999978,0.19794995349999978,0.19794995349999975,0.19794995349999978,0.1979499534999998,0.7917998139999991,0.7917998139999991,0.7917998139999991,0.7917998139999991,0.7917998139999991,0.7917998139999991,0.7917998139999991,0,0,0,0,0,{"$f":"MIN(CA292,IF(CA281>=1,(CA292/CA281)*CA$12,IF(CA281>0,MIN(CA292,$N303/$O281*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":315},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O293,IF(O282>=1,(O293/O282)*O$12,IF(O282>0,MIN(O293,$N304/$O282*O$12),0)))","v":4.7210012500000008E-4},4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000008E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000013E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000019E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.7210012500000024E-4,4.721001250000003E-4,4.721001250000003E-4,4.721001250000003E-4,4.721001250000003E-4,4.7210012500000035E-4,4.7210012500000035E-4,4.7210012500000035E-4,4.721001250000004E-4,{"$f":"MIN(AU293,IF(AU282>=1,(AU293/AU282)*AU$12,IF(AU282>0,MIN(AU293,$N304/$O282*AU$12),0)))","v":4.721001250000004E-4},4.721001250000004E-4,4.7210012500000046E-4,4.7210012500000046E-4,4.7210012500000046E-4,4.7210012500000051E-4,4.7210012500000051E-4,4.7210012500000057E-4,4.7210012500000057E-4,4.7210012500000062E-4,4.7210012500000062E-4,4.7210012500000068E-4,4.7210012500000068E-4,4.7210012500000073E-4,4.7210012500000078E-4,4.7210012500000073E-4,4.7210012500000073E-4,4.7210012500000073E-4,4.7210012500000068E-4,4.7210012500000068E-4,1.8884005000000027E-3,1.8884005000000025E-3,1.8884005000000023E-3,1.8884005000000023E-3,1.8884005000000023E-3,1.8884005000000021E-3,1.8884005000000021E-3,0,0,0,0,0,{"$f":"MIN(CA293,IF(CA282>=1,(CA293/CA282)*CA$12,IF(CA282>0,MIN(CA293,$N304/$O282*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":316},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O294,IF(O283>=1,(O294/O283)*O$12,IF(O283>0,MIN(O294,$N305/$O283*O$12),0)))","v":5.4915602625000004E-2},5.4915602625000004E-2,5.4915602625000004E-2,5.4915602625000004E-2,5.4915602625000004E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000011E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000018E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000025E-2,5.4915602625000032E-2,5.4915602625000032E-2,5.4915602625000032E-2,5.4915602625000032E-2,5.4915602625000039E-2,5.4915602625000039E-2,5.4915602625000039E-2,{"$f":"MIN(AU294,IF(AU283>=1,(AU294/AU283)*AU$12,IF(AU283>0,MIN(AU294,$N305/$O283*AU$12),0)))","v":5.4915602625000039E-2},5.4915602625000046E-2,5.4915602625000046E-2,5.4915602625000046E-2,5.4915602625000053E-2,5.4915602625000053E-2,5.4915602625000053E-2,5.491560262500006E-2,5.491560262500006E-2,5.491560262500006E-2,5.4915602625000066E-2,5.4915602625000066E-2,5.4915602625000066E-2,5.491560262500006E-2,5.4915602625000066E-2,5.491560262500006E-2,5.491560262500006E-2,5.4915602625000066E-2,5.491560262500006E-2,5.4915602625000053E-2,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0.21966241050000024,0,0,0,0,0,{"$f":"MIN(CA294,IF(CA283>=1,(CA294/CA283)*CA$12,IF(CA283>0,MIN(CA294,$N305/$O283*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":317},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O295,IF(O284>=1,(O295/O284)*O$12,IF(O284>0,MIN(O295,$N306/$O284*O$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AU295,IF(AU284>=1,(AU295/AU284)*AU$12,IF(AU284>0,MIN(AU295,$N306/$O284*AU$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA295,IF(CA284>=1,(CA295/CA284)*CA$12,IF(CA284>0,MIN(CA295,$N306/$O284*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":318},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O296,IF(O285>=1,(O296/O285)*O$12,IF(O285>0,MIN(O296,$N307/$O285*O$12),0)))","v":2.1949183999999997E-2},2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.1949183999999993E-2,2.194918399999999E-2,2.194918399999999E-2,2.194918399999999E-2,2.194918399999999E-2,2.194918399999999E-2,2.1949183999999986E-2,2.1949183999999986E-2,2.1949183999999986E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999979E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999979E-2,2.1949183999999983E-2,2.1949183999999986E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,{"$f":"MIN(AU296,IF(AU285>=1,(AU296/AU285)*AU$12,IF(AU285>0,MIN(AU296,$N307/$O285*AU$12),0)))","v":2.1949183999999983E-2},2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999983E-2,2.1949183999999997E-2,2.1949183999999997E-2,2.1949183999999955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY296,IF(BY285>=1,(BY296/BY285)*BY$12,IF(BY285>0,MIN(BY296,$N307/$O285*BY$12),0)))","v":0},0,{"$f":"MIN(CA296,IF(CA285>=1,(CA296/CA285)*CA$12,IF(CA285>0,MIN(CA296,$N307/$O285*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":319},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O297,IF(O286>=1,(O297/O286)*O$12,IF(O286>0,MIN(O297,$N308/$O286*O$12),0)))","v":6.7542425000000003E-3},6.7542425000000003E-3,6.7542425000000003E-3,6.7542424999999994E-3,6.7542424999999994E-3,6.7542424999999994E-3,6.7542424999999994E-3,6.7542424999999986E-3,6.7542424999999986E-3,6.7542424999999986E-3,6.7542424999999977E-3,6.7542424999999977E-3,6.7542424999999977E-3,6.7542424999999968E-3,6.7542424999999968E-3,6.754242499999996E-3,6.754242499999996E-3,6.7542424999999951E-3,6.7542424999999942E-3,6.7542424999999942E-3,6.7542424999999934E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999925E-3,6.7542424999999916E-3,6.7542424999999916E-3,{"$f":"MIN(AU297,IF(AU286>=1,(AU297/AU286)*AU$12,IF(AU286>0,MIN(AU297,$N308/$O286*AU$12),0)))","v":6.7542424999999916E-3},6.7542424999999916E-3,6.7542424999999908E-3,6.7542424999999908E-3,6.7542424999999908E-3,6.7542425000000003E-3,6.7542425000000003E-3,6.7542424999999726E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY297,IF(BY286>=1,(BY297/BY286)*BY$12,IF(BY286>0,MIN(BY297,$N308/$O286*BY$12),0)))","v":0},0,{"$f":"MIN(CA297,IF(CA286>=1,(CA297/CA286)*CA$12,IF(CA286>0,MIN(CA297,$N308/$O286*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":320},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O298,IF(O287>=1,(O298/O287)*O$12,IF(O287>0,MIN(O298,$N309/$O287*O$12),0)))","v":1.6679185874999999E-2},1.6679185874999999E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000016E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000013E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,1.6679185875000009E-2,{"$f":"MIN(AU298,IF(AU287>=1,(AU298/AU287)*AU$12,IF(AU287>0,MIN(AU298,$N309/$O287*AU$12),0)))","v":1.6679185875000006E-2},1.6679185875000006E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,1.6679185875000006E-2,1.6679185875000002E-2,1.6679185875000002E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,6.6716743500000009E-2,0,0,0,{"$f":"MIN(BY298,IF(BY287>=1,(BY298/BY287)*BY$12,IF(BY287>0,MIN(BY298,$N309/$O287*BY$12),0)))","v":0},0,{"$f":"MIN(CA298,IF(CA287>=1,(CA298/CA287)*CA$12,IF(CA287>0,MIN(CA298,$N309/$O287*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":321},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O299,IF(O288>=1,(O299/O288)*O$12,IF(O288>0,MIN(O299,$N310/$O288*O$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AU299,IF(AU288>=1,(AU299/AU288)*AU$12,IF(AU288>0,MIN(AU299,$N310/$O288*AU$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY299,IF(BY288>=1,(BY299/BY288)*BY$12,IF(BY288>0,MIN(BY299,$N310/$O288*BY$12),0)))","v":0},0,{"$f":"MIN(CA299,IF(CA288>=1,(CA299/CA288)*CA$12,IF(CA288>0,MIN(CA299,$N310/$O288*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":322},"Non-depreciable assets"]
[{"$f":"ROW()","v":323},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N314:N322)","v":0},{"$f":"SUM(O314:O322)","v":0.29872026862500006},{"$f":"SUM(P314:P322)","v":0.29872026862500006},{"$f":"SUM(Q314:Q322)","v":0.29872026862500006},{"$f":"SUM(R314:R322)","v":0.29872026862500006},{"$f":"SUM(S314:S322)","v":0.29872026862500006},{"$f":"SUM(T314:T322)","v":0.29872026862500006},{"$f":"SUM(U314:U322)","v":0.29872026862500006},{"$f":"SUM(V314:V322)","v":0.29872026862500006},{"$f":"SUM(W314:W322)","v":0.29872026862500006},{"$f":"SUM(X314:X322)","v":0.29872026862500006},{"$f":"SUM(Y314:Y322)","v":0.29872026862500006},{"$f":"SUM(Z314:Z322)","v":0.29872026862500006},{"$f":"SUM(AA314:AA322)","v":0.29872026862500006},{"$f":"SUM(AB314:AB322)","v":0.29872026862500001},{"$f":"SUM(AC314:AC322)","v":0.29872026862500001},{"$f":"SUM(AD314:AD322)","v":0.29872026862500001},{"$f":"SUM(AE314:AE322)","v":0.29872026862500001},{"$f":"SUM(AF314:AF322)","v":0.29872026862500001},{"$f":"SUM(AG314:AG322)","v":0.29872026862500001},{"$f":"SUM(AH314:AH322)","v":0.29872026862499995},{"$f":"SUM(AI314:AI322)","v":0.29872026862499995},{"$f":"SUM(AJ314:AJ322)","v":0.29872026862499995},{"$f":"SUM(AK314:AK322)","v":0.29872026862499995},{"$f":"SUM(AL314:AL322)","v":0.29872026862499995},{"$f":"SUM(AM314:AM322)","v":0.29872026862499995},{"$f":"SUM(AN314:AN322)","v":0.29872026862499995},{"$f":"SUM(AO314:AO322)","v":0.29872026862499995},{"$f":"SUM(AP314:AP322)","v":0.29872026862499995},{"$f":"SUM(AQ314:AQ322)","v":0.29872026862499995},{"$f":"SUM(AR314:AR322)","v":0.29872026862499995},{"$f":"SUM(AS314:AS322)","v":0.29872026862499995},{"$f":"SUM(AT314:AT322)","v":0.29872026862499995},{"$f":"SUM(AU314:AU322)","v":0.29872026862499995},{"$f":"SUM(AV314:AV322)","v":0.29872026862499995},{"$f":"SUM(AW314:AW322)","v":0.29872026862499995},{"$f":"SUM(AX314:AX322)","v":0.29872026862499995},{"$f":"SUM(AY314:AY322)","v":0.29872026862499995},{"$f":"SUM(AZ314:AZ322)","v":0.29872026862499995},{"$f":"SUM(BA314:BA322)","v":0.2987202686249999},{"$f":"SUM(BB314:BB322)","v":0.29872026862499984},{"$f":"SUM(BC314:BC322)","v":0.27001684212499993},{"$f":"SUM(BD314:BD322)","v":0.27001684212499988},{"$f":"SUM(BE314:BE322)","v":0.27001684212499988},{"$f":"SUM(BF314:BF322)","v":0.27001684212499988},{"$f":"SUM(BG314:BG322)","v":0.27001684212499988},{"$f":"SUM(BH314:BH322)","v":0.27001684212499982},{"$f":"SUM(BI314:BI322)","v":0.27001684212499982},{"$f":"SUM(BJ314:BJ322)","v":0.27001684212499982},{"$f":"SUM(BK314:BK322)","v":0.27001684212499982},{"$f":"SUM(BL314:BL322)","v":0.27001684212499982},{"$f":"SUM(BM314:BM322)","v":0.27001684212499982},{"$f":"SUM(BN314:BN322)","v":0.27001684212499988},{"$f":"SUM(BO314:BO322)","v":1.0800673684999993},{"$f":"SUM(BP314:BP322)","v":1.0800673684999993},{"$f":"SUM(BQ314:BQ322)","v":1.0800673684999993},{"$f":"SUM(BR314:BR322)","v":1.0800673684999993},{"$f":"SUM(BS314:BS322)","v":1.0800673684999993},{"$f":"SUM(BT314:BT322)","v":1.0800673684999993},{"$f":"SUM(BU314:BU322)","v":1.0800673684999993},{"$f":"SUM(BV314:BV322)","v":0},{"$f":"SUM(BW314:BW322)","v":0},{"$f":"SUM(BX314:BX322)","v":0},{"$f":"SUM(BY314:BY322)","v":0},{"$f":"SUM(BZ314:BZ322)","v":0},{"$f":"SUM(CA314:CA322)","v":0},{"$f":"SUM(CB314:CB322)","v":0},{"$f":"SUM(CC314:CC322)","v":0}]
[{"$f":"ROW()","v":324},"Closing Asset Values"]
[{"$f":"ROW()","v":325},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N292+N303-N314","v":15.835996280000002},15.638046326500001,15.440096373000001,15.242146419500001,15.044196466000001,14.8462465125,14.648296559,14.4503466055,14.252396652,14.0544466985,13.856496744999999,13.658546791499999,13.460596837999999,13.262646884499999,13.064696930999999,12.866746977499998,12.668797023999998,12.470847070499998,12.272897116999998,12.074947163499997,11.876997209999997,11.679047256499997,11.481097302999997,11.283147349499997,11.085197395999996,10.887247442499996,10.689297488999996,10.491347535499996,10.293397581999995,10.095447628499995,9.897497674999995,9.6995477214999948,{"$f":"AT292+AT303-AT314","v":9.5015977679999946},9.3036478144999943,9.1056978609999941,8.9077479074999939,8.7097979539999937,8.5118480004999935,8.3138980469999932,8.115948093499993,7.9179981399999928,7.7200481864999926,7.5220982329999924,7.3241482794999921,7.1261983259999919,6.9282483724999917,6.7302984189999915,6.5323484654999922,6.3343985119999928,6.1364485584999926,5.9384986049999933,5.7405486514999939,5.5425986979999937,4.7507988839999946,3.9589990699999955,3.1671992559999964,2.3753994419999973,1.5835996279999982,0.7917998139999991,0,0,0,0,0,0,{"$f":"CA292+CA303-CA314","v":0},0,0]
[{"$f":"ROW()","v":326},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N293+N304-N315","v":3.7768010000000005E-2},3.7295909875000005E-2,3.6823809750000006E-2,3.6351709625000006E-2,3.5879609500000006E-2,3.5407509375000007E-2,3.4935409250000007E-2,3.4463309125000008E-2,3.3991209000000008E-2,3.3519108875000009E-2,3.3047008750000009E-2,3.257490862500001E-2,3.210280850000001E-2,3.1630708375000011E-2,3.1158608250000011E-2,3.0686508125000012E-2,3.0214408000000012E-2,2.9742307875000012E-2,2.9270207750000013E-2,2.8798107625000013E-2,2.8326007500000014E-2,2.7853907375000014E-2,2.7381807250000015E-2,2.6909707125000015E-2,2.6437607000000016E-2,2.5965506875000016E-2,2.5493406750000017E-2,2.5021306625000017E-2,2.4549206500000018E-2,2.4077106375000018E-2,2.3605006250000019E-2,2.3132906125000019E-2,{"$f":"AT293+AT304-AT315","v":2.2660806000000019E-2},2.218870587500002E-2,2.171660575000002E-2,2.1244505625000021E-2,2.0772405500000021E-2,2.0300305375000022E-2,1.9828205250000022E-2,1.9356105125000023E-2,1.8884005000000023E-2,1.8411904875000024E-2,1.7939804750000024E-2,1.7467704625000025E-2,1.6995604500000025E-2,1.6523504375000025E-2,1.6051404250000026E-2,1.5579304125000025E-2,1.5107204000000023E-2,1.4635103875000022E-2,1.4163003750000021E-2,1.369090362500002E-2,1.3218803500000018E-2,1.1330403000000015E-2,9.4420025000000116E-3,7.5536020000000091E-3,5.6652015000000066E-3,3.7768010000000041E-3,1.8884005000000021E-3,0,0,0,0,0,0,{"$f":"CA293+CA304-CA315","v":0},0,0]
[{"$f":"ROW()","v":327},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N294+N305-N316","v":4.3932482100000003},4.3383326073750004,4.2834170047500004,4.2285014021250005,4.1735857995000005,4.1186701968750006,4.0637545942500006,4.0088389916250007,3.9539233890000007,3.8990077863750008,3.8440921837500008,3.7891765811250009,3.7342609785000009,3.679345375875001,3.624429773250001,3.5695141706250011,3.5145985680000011,3.4596829653750012,3.4047673627500012,3.3498517601250013,3.2949361575000014,3.2400205548750014,3.1851049522500015,3.1301893496250015,3.0752737470000016,3.0203581443750016,2.9654425417500017,2.9105269391250017,2.8556113365000018,2.8006957338750018,2.7457801312500019,2.6908645286250019,{"$f":"AT294+AT305-AT316","v":2.635948926000002},2.581033323375002,2.5261177207500021,2.4712021181250021,2.4162865155000022,2.3613709128750022,2.3064553102500023,2.2515397076250023,2.1966241050000024,2.1417085023750024,2.0867928997500025,2.0318772971250025,1.9769616945000024,1.9220460918750022,1.8671304892500022,1.8122148866250021,1.7572992840000019,1.702383681375002,1.6474680787500018,1.5925524761250016,1.5376368735000017,1.3179744630000014,1.0983120525000012,0.87864964200000095,0.65898723150000071,0.43932482100000048,0.21966241050000024,0,0,0,0,0,0,{"$f":"CA294+CA305-CA316","v":0},0,0]
[{"$f":"ROW()","v":328},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N295+N306-N317","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,{"$f":"AT295+AT306-AT317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA295+CA306-CA317","v":0},0,0]
[{"$f":"ROW()","v":329},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N296+N307-N318","v":0.87796735999999986},0.85601817599999985,0.83406899199999984,0.81211980799999983,0.79017062399999982,0.76822143999999981,0.7462722559999998,0.72432307199999979,0.70237388799999978,0.68042470399999977,0.65847551999999976,0.63652633599999975,0.61457715199999974,0.59262796799999973,0.57067878399999972,0.54872959999999971,0.5267804159999997,0.50483123199999969,0.48288204799999968,0.46093286399999966,0.43898367999999965,0.41703449599999964,0.39508531199999963,0.37313612799999968,0.35118694399999972,0.32923775999999971,0.30728857599999976,0.2853393919999998,0.26339020799999979,0.24144102399999981,0.21949183999999983,0.19754265599999984,{"$f":"AT296+AT307-AT318","v":0.17559347199999986},0.15364428799999988,0.1316951039999999,0.10974591999999991,8.7796735999999931E-2,6.5847551999999948E-2,4.3898367999999952E-2,2.1949183999999955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY296+BY307-BY318","v":0},0,{"$f":"CA296+CA307-CA318","v":0},0,0]
[{"$f":"ROW()","v":330},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N297+N308-N319","v":0.27016970000000001},0.26341545750000001,0.256661215,0.24990697249999999,0.24315272999999998,0.23639848749999998,0.22964424499999997,0.22289000249999996,0.21613575999999995,0.20938151749999995,0.20262727499999994,0.19587303249999993,0.18911878999999993,0.18236454749999992,0.17561030499999991,0.1688560624999999,0.1621018199999999,0.15534757749999989,0.14859333499999988,0.14183909249999987,0.13508484999999987,0.12833060749999986,0.12157636499999987,0.11482212249999987,0.10806787999999988,0.10131363749999989,9.4559394999999893E-2,8.78051524999999E-2,8.1050909999999907E-2,7.4296667499999913E-2,6.754242499999992E-2,6.0788182499999927E-2,{"$f":"AT297+AT308-AT319","v":5.4033939999999933E-2},4.727969749999994E-2,4.0525454999999946E-2,3.3771212499999953E-2,2.7016969999999963E-2,2.0262727499999973E-2,1.3508484999999973E-2,6.7542424999999726E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY297+BY308-BY319","v":0},0,{"$f":"CA297+CA308-CA319","v":0},0,0]
[{"$f":"ROW()","v":331},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N298+N309-N320","v":1.33433487},1.317655684125,1.3009764982500001,1.2842973123750001,1.2676181265000002,1.2509389406250002,1.2342597547500003,1.2175805688750003,1.2009013830000004,1.1842221971250004,1.1675430112500005,1.1508638253750005,1.1341846395000006,1.1175054536250006,1.1008262677500007,1.0841470818750008,1.0674678960000008,1.0507887101250009,1.0341095242500009,1.017430338375001,1.000751152500001,0.98407196662500096,0.9673927807500009,0.95071359487500084,0.93403440900000079,0.91735522312500073,0.90067603725000067,0.88399685137500061,0.86731766550000056,0.8506384796250005,0.83395929375000044,0.81728010787500038,{"$f":"AT298+AT309-AT320","v":0.80060092200000033},0.78392173612500027,0.76724255025000021,0.75056336437500015,0.7338841785000001,0.71720499262500015,0.7005258067500002,0.68384662087500014,0.66716743500000009,0.65048824912500014,0.63380906325000019,0.61712987737500014,0.60045069150000008,0.58377150562500013,0.56709231975000018,0.55041313387500013,0.53373394800000007,0.51705476212500012,0.50037557625000006,0.48369639037500006,0.46701720450000006,0.40030046100000005,0.33358371750000004,0.26686697400000003,0.20015023050000003,0.13343348700000002,6.6716743500000009E-2,0,0,0,0,{"$f":"BY298+BY309-BY320","v":0},0,{"$f":"CA298+CA309-CA320","v":0},0,0]
[{"$f":"ROW()","v":332},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N299+N310-N321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT299+AT310-AT321","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,{"$f":"BY299+BY310-BY321","v":0},0,{"$f":"CA299+CA310-CA321","v":0},0,0]
[{"$f":"ROW()","v":333},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N300+N311-N322","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,{"$f":"AT300+AT311-AT322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N325:N333)","v":22.749484430000003},{"$f":"SUM(O325:O333)","v":22.450764161375002},{"$f":"SUM(P325:P333)","v":22.152043892750005},{"$f":"SUM(Q325:Q333)","v":21.853323624125},{"$f":"SUM(R325:R333)","v":21.554603355499999},{"$f":"SUM(S325:S333)","v":21.255883086875006},{"$f":"SUM(T325:T333)","v":20.957162818250001},{"$f":"SUM(U325:U333)","v":20.658442549625004},{"$f":"SUM(V325:V333)","v":20.359722281000003},{"$f":"SUM(W325:W333)","v":20.061002012374999},{"$f":"SUM(X325:X333)","v":19.762281743750002},{"$f":"SUM(Y325:Y333)","v":19.463561475125001},{"$f":"SUM(Z325:Z333)","v":19.164841206499997},{"$f":"SUM(AA325:AA333)","v":18.866120937874999},{"$f":"SUM(AB325:AB333)","v":18.567400669249999},{"$f":"SUM(AC325:AC333)","v":18.268680400625001},{"$f":"SUM(AD325:AD333)","v":17.969960132000001},{"$f":"SUM(AE325:AE333)","v":17.671239863375},{"$f":"SUM(AF325:AF333)","v":17.372519594750003},{"$f":"SUM(AG325:AG333)","v":17.073799326124998},{"$f":"SUM(AH325:AH333)","v":16.775079057499998},{"$f":"SUM(AI325:AI333)","v":16.476358788875},{"$f":"SUM(AJ325:AJ333)","v":16.177638520249996},{"$f":"SUM(AK325:AK333)","v":15.878918251624999},{"$f":"SUM(AL325:AL333)","v":15.580197982999998},{"$f":"SUM(AM325:AM333)","v":15.281477714374997},{"$f":"SUM(AN325:AN333)","v":14.982757445749996},{"$f":"SUM(AO325:AO333)","v":14.684037177124996},{"$f":"SUM(AP325:AP333)","v":14.385316908499997},{"$f":"SUM(AQ325:AQ333)","v":14.086596639874998},{"$f":"SUM(AR325:AR333)","v":13.787876371249995},{"$f":"SUM(AS325:AS333)","v":13.489156102624994},{"$f":"SUM(AT325:AT333)","v":13.190435833999995},{"$f":"SUM(AU325:AU333)","v":12.891715565374996},{"$f":"SUM(AV325:AV333)","v":12.592995296749997},{"$f":"SUM(AW325:AW333)","v":12.294275028124998},{"$f":"SUM(AX325:AX333)","v":11.995554759499997},{"$f":"SUM(AY325:AY333)","v":11.696834490874997},{"$f":"SUM(AZ325:AZ333)","v":11.398114222249998},{"$f":"SUM(BA325:BA333)","v":11.099393953624997},{"$f":"SUM(BB325:BB333)","v":10.800673684999996},{"$f":"SUM(BC325:BC333)","v":10.530656842874997},{"$f":"SUM(BD325:BD333)","v":10.260640000749996},{"$f":"SUM(BE325:BE333)","v":9.9906231586249952},{"$f":"SUM(BF325:BF333)","v":9.7206063164999943},{"$f":"SUM(BG325:BG333)","v":9.4505894743749934},{"$f":"SUM(BH325:BH333)","v":9.1805726322499925},{"$f":"SUM(BI325:BI333)","v":8.9105557901249952},{"$f":"SUM(BJ325:BJ333)","v":8.6405389479999943},{"$f":"SUM(BK325:BK333)","v":8.3705221058749952},{"$f":"SUM(BL325:BL333)","v":8.1005052637499961},{"$f":"SUM(BM325:BM333)","v":7.8304884216249953},{"$f":"SUM(BN325:BN333)","v":7.5604715794999953},{"$f":"SUM(BO325:BO333)","v":6.4804042109999962},{"$f":"SUM(BP325:BP333)","v":5.4003368424999962},{"$f":"SUM(BQ325:BQ333)","v":4.3202694739999972},{"$f":"SUM(BR325:BR333)","v":3.2402021054999981},{"$f":"SUM(BS325:BS333)","v":2.1601347369999986},{"$f":"SUM(BT325:BT333)","v":1.0800673684999993},{"$f":"SUM(BU325:BU333)","v":0},{"$f":"SUM(BV325:BV333)","v":0},{"$f":"SUM(BW325:BW333)","v":0},{"$f":"SUM(BX325:BX333)","v":0},{"$f":"SUM(BY325:BY333)","v":0},{"$f":"SUM(BZ325:BZ333)","v":0},{"$f":"SUM(CA325:CA333)","v":0},{"$f":"SUM(CB325:CB333)","v":0},{"$f":"SUM(CC325:CC333)","v":0}]
[{"$f":"ROW()","v":335},{"$f":"TEXT(EOMONTH(LEFT(B279,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/1997 Capex"}]
[{"$f":"ROW()","v":336},"Life (years)"]
[{"$f":"ROW()","v":337},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(P337-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,{"$f":"MAX(Z337-0.25,0)","v":17.25},{"$f":"MAX(AA337-0.25,0)","v":17},{"$f":"MAX(AB337-0.25,0)","v":16.75},{"$f":"MAX(AC337-0.25,0)","v":16.5},{"$f":"MAX(AD337-0.25,0)","v":16.25},{"$f":"MAX(AE337-0.25,0)","v":16},{"$f":"MAX(AF337-0.25,0)","v":15.75},{"$f":"MAX(AG337-0.25,0)","v":15.5},{"$f":"MAX(AH337-0.25,0)","v":15.25},{"$f":"MAX(AI337-0.25,0)","v":15},{"$f":"MAX(AJ337-0.25,0)","v":14.75},{"$f":"MAX(AK337-0.25,0)","v":14.5},{"$f":"MAX(AL337-0.25,0)","v":14.25},{"$f":"MAX(AM337-0.25,0)","v":14},{"$f":"MAX(AN337-0.25,0)","v":13.75},{"$f":"MAX(AO337-0.25,0)","v":13.5},{"$f":"MAX(AP337-0.25,0)","v":13.25},{"$f":"MAX(AQ337-0.25,0)","v":13},{"$f":"MAX(AR337-0.25,0)","v":12.75},{"$f":"MAX(AS337-0.25,0)","v":12.5},{"$f":"MAX(AT337-0.25,0)","v":12.25},{"$f":"MAX(AU337-0.25,0)","v":12},{"$f":"MAX(AV337-0.25,0)","v":11.75},{"$f":"MAX(AW337-0.25,0)","v":11.5},{"$f":"MAX(AX337-0.25,0)","v":11.25},{"$f":"MAX(AY337-0.25,0)","v":11},{"$f":"MAX(AZ337-0.25,0)","v":10.75},{"$f":"MAX(BA337-0.25,0)","v":10.5},{"$f":"MAX(BB337-0.25,0)","v":10.25},{"$f":"MAX(BC337-0.25,0)","v":10},{"$f":"MAX(BD337-0.25,0)","v":9.75},{"$f":"MAX(BE337-0.25,0)","v":9.5},{"$f":"MAX(BF337-0.25,0)","v":9.25},{"$f":"MAX(BG337-0.25,0)","v":9},{"$f":"MAX(BH337-0.25,0)","v":8.75},{"$f":"MAX(BI337-0.25,0)","v":8.5},{"$f":"MAX(BJ337-0.25,0)","v":8.25},{"$f":"MAX(BK337-0.25,0)","v":8},{"$f":"MAX(BL337-0.25,0)","v":7.75},{"$f":"MAX(BM337-0.25,0)","v":7.5},{"$f":"MAX(BN337-0.25,0)","v":7.25},{"$f":"MAX(BO337-1,0)","v":6.25},{"$f":"MAX(BP337-1,0)","v":5.25},{"$f":"MAX(BQ337-1,0)","v":4.25},{"$f":"MAX(BR337-1,0)","v":3.25},{"$f":"MAX(BS337-1,0)","v":2.25},{"$f":"MAX(BT337-1,0)","v":1.25},{"$f":"MAX(BU337-1,0)","v":0.25},{"$f":"MAX(BV337-1,0)","v":0},{"$f":"MAX(BW337-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":338},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,{"$f":"MAX(BO338-1,0)","v":6.25},5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":340},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":341},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":342},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":344},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":345},"Non-depreciable assets"]
[{"$f":"ROW()","v":346}]
[{"$f":"ROW()","v":347},"Opening Asset Values"]
[{"$f":"ROW()","v":348},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O381","v":0},{"$f":"P381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS381","v":0},0,0,0,0,0,{"$f":"BY381","v":0},0,0,0]
[{"$f":"ROW()","v":349},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":350},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":351},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":352},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P385","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,{"$f":"AV385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT385","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":353},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P386","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,{"$f":"AV386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT386","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":354},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P387","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,{"$f":"AV387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT387","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O388","v":0},{"$f":"P388","v":0},{"$f":"Q388","v":0},{"$f":"R388","v":0},{"$f":"S388","v":0},{"$f":"T388","v":0},{"$f":"U388","v":0},{"$f":"V388","v":0},{"$f":"W388","v":0},{"$f":"X388","v":0},{"$f":"Y388","v":0},{"$f":"Z388","v":0},{"$f":"AA388","v":0},{"$f":"AB388","v":0},{"$f":"AC388","v":0},{"$f":"AD388","v":0},{"$f":"AE388","v":0},{"$f":"AF388","v":0},{"$f":"AG388","v":0},{"$f":"AH388","v":0},{"$f":"AI388","v":0},{"$f":"AJ388","v":0},{"$f":"AK388","v":0},{"$f":"AL388","v":0},{"$f":"AM388","v":0},{"$f":"AN388","v":0},{"$f":"AO388","v":0},{"$f":"AP388","v":0},{"$f":"AQ388","v":0},{"$f":"AR388","v":0},{"$f":"AS388","v":0},{"$f":"AT388","v":0},{"$f":"AU388","v":0},{"$f":"AV388","v":0},{"$f":"AW388","v":0},{"$f":"AX388","v":0},{"$f":"AY388","v":0},{"$f":"AZ388","v":0},{"$f":"BA388","v":0},{"$f":"BB388","v":0},{"$f":"BC388","v":0},{"$f":"BD388","v":0},{"$f":"BE388","v":0},{"$f":"BF388","v":0},{"$f":"BG388","v":0},{"$f":"BH388","v":0},{"$f":"BI388","v":0},{"$f":"BJ388","v":0},{"$f":"BK388","v":0},{"$f":"BL388","v":0},{"$f":"BM388","v":0},{"$f":"BN388","v":0},{"$f":"BO388","v":0},{"$f":"BP388","v":0},{"$f":"BQ388","v":0},{"$f":"BR388","v":0},{"$f":"BS388","v":0},{"$f":"BT388","v":0},{"$f":"BU388","v":0},{"$f":"BV388","v":0},{"$f":"BW388","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":356},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O389","v":0},{"$f":"P389","v":0},{"$f":"Q389","v":0},{"$f":"R389","v":0},{"$f":"S389","v":0},{"$f":"T389","v":0},{"$f":"U389","v":0},{"$f":"V389","v":0},{"$f":"W389","v":0},{"$f":"X389","v":0},{"$f":"Y389","v":0},{"$f":"Z389","v":0},{"$f":"AA389","v":0},{"$f":"AB389","v":0},{"$f":"AC389","v":0},{"$f":"AD389","v":0},{"$f":"AE389","v":0},{"$f":"AF389","v":0},{"$f":"AG389","v":0},{"$f":"AH389","v":0},{"$f":"AI389","v":0},{"$f":"AJ389","v":0},{"$f":"AK389","v":0},{"$f":"AL389","v":0},{"$f":"AM389","v":0},{"$f":"AN389","v":0},{"$f":"AO389","v":0},{"$f":"AP389","v":0},{"$f":"AQ389","v":0},{"$f":"AR389","v":0},{"$f":"AS389","v":0},{"$f":"AT389","v":0},{"$f":"AU389","v":0},{"$f":"AV389","v":0},{"$f":"AW389","v":0},{"$f":"AX389","v":0},{"$f":"AY389","v":0},{"$f":"AZ389","v":0},{"$f":"BA389","v":0},{"$f":"BB389","v":0},{"$f":"BC389","v":0},{"$f":"BD389","v":0},{"$f":"BE389","v":0},{"$f":"BF389","v":0},{"$f":"BG389","v":0},{"$f":"BH389","v":0},{"$f":"BI389","v":0},{"$f":"BJ389","v":0},{"$f":"BK389","v":0},{"$f":"BL389","v":0},{"$f":"BM389","v":0},{"$f":"BN389","v":0},{"$f":"BO389","v":0},{"$f":"BP389","v":0},{"$f":"BQ389","v":0},{"$f":"BR389","v":0},{"$f":"BS389","v":0},{"$f":"BT389","v":0},{"$f":"BU389","v":0},{"$f":"BV389","v":0},{"$f":"BW389","v":0},{"$f":"BX389","v":0},{"$f":"BY389","v":0},{"$f":"BZ389","v":0},{"$f":"CA389","v":0},{"$f":"CB389","v":0}]
[{"$f":"ROW()","v":357},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N348:N356)","v":0},{"$f":"SUM(O348:O356)","v":0},{"$f":"SUM(P348:P356)","v":0},{"$f":"SUM(Q348:Q356)","v":0},{"$f":"SUM(R348:R356)","v":0},{"$f":"SUM(S348:S356)","v":0},{"$f":"SUM(T348:T356)","v":0},{"$f":"SUM(U348:U356)","v":0},{"$f":"SUM(V348:V356)","v":0},{"$f":"SUM(W348:W356)","v":0},{"$f":"SUM(X348:X356)","v":0},{"$f":"SUM(Y348:Y356)","v":0},{"$f":"SUM(Z348:Z356)","v":0},{"$f":"SUM(AA348:AA356)","v":0},{"$f":"SUM(AB348:AB356)","v":0},{"$f":"SUM(AC348:AC356)","v":0},{"$f":"SUM(AD348:AD356)","v":0},{"$f":"SUM(AE348:AE356)","v":0},{"$f":"SUM(AF348:AF356)","v":0},{"$f":"SUM(AG348:AG356)","v":0},{"$f":"SUM(AH348:AH356)","v":0},{"$f":"SUM(AI348:AI356)","v":0},{"$f":"SUM(AJ348:AJ356)","v":0},{"$f":"SUM(AK348:AK356)","v":0},{"$f":"SUM(AL348:AL356)","v":0},{"$f":"SUM(AM348:AM356)","v":0},{"$f":"SUM(AN348:AN356)","v":0},{"$f":"SUM(AO348:AO356)","v":0},{"$f":"SUM(AP348:AP356)","v":0},{"$f":"SUM(AQ348:AQ356)","v":0},{"$f":"SUM(AR348:AR356)","v":0},{"$f":"SUM(AS348:AS356)","v":0},{"$f":"SUM(AT348:AT356)","v":0},{"$f":"SUM(AU348:AU356)","v":0},{"$f":"SUM(AV348:AV356)","v":0},{"$f":"SUM(AW348:AW356)","v":0},{"$f":"SUM(AX348:AX356)","v":0},{"$f":"SUM(AY348:AY356)","v":0},{"$f":"SUM(AZ348:AZ356)","v":0},{"$f":"SUM(BA348:BA356)","v":0},{"$f":"SUM(BB348:BB356)","v":0},{"$f":"SUM(BC348:BC356)","v":0},{"$f":"SUM(BD348:BD356)","v":0},{"$f":"SUM(BE348:BE356)","v":0},{"$f":"SUM(BF348:BF356)","v":0},{"$f":"SUM(BG348:BG356)","v":0},{"$f":"SUM(BH348:BH356)","v":0},{"$f":"SUM(BI348:BI356)","v":0},{"$f":"SUM(BJ348:BJ356)","v":0},{"$f":"SUM(BK348:BK356)","v":0},{"$f":"SUM(BL348:BL356)","v":0},{"$f":"SUM(BM348:BM356)","v":0},{"$f":"SUM(BN348:BN356)","v":0},{"$f":"SUM(BO348:BO356)","v":0},{"$f":"SUM(BP348:BP356)","v":0},{"$f":"SUM(BQ348:BQ356)","v":0},{"$f":"SUM(BR348:BR356)","v":0},{"$f":"SUM(BS348:BS356)","v":0},{"$f":"SUM(BT348:BT356)","v":0},{"$f":"SUM(BU348:BU356)","v":0},{"$f":"SUM(BV348:BV356)","v":0},{"$f":"SUM(BW348:BW356)","v":0},{"$f":"SUM(BX348:BX356)","v":0},{"$f":"SUM(BY348:BY356)","v":0},{"$f":"SUM(BZ348:BZ356)","v":0},{"$f":"SUM(CA348:CA356)","v":0},{"$f":"SUM(CB348:CB356)","v":0},{"$f":"SUM(CC348:CC356)","v":0}]
[{"$f":"ROW()","v":358},"Capex"]
[{"$f":"ROW()","v":359},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$119","v":0}]
[{"$f":"ROW()","v":360},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$120","v":0}]
[{"$f":"ROW()","v":361},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$121","v":0}]
[{"$f":"ROW()","v":362},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$122","v":0}]
[{"$f":"ROW()","v":363},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$123","v":0}]
[{"$f":"ROW()","v":364},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$124","v":0}]
[{"$f":"ROW()","v":365},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$125","v":0}]
[{"$f":"ROW()","v":366},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$126","v":0}]
[{"$f":"ROW()","v":367},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$127","v":0}]
[{"$f":"ROW()","v":368},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N359:N367)","v":0},{"$f":"SUM(O359:O367)","v":0},{"$f":"SUM(P359:P367)","v":0},{"$f":"SUM(Q359:Q367)","v":0},{"$f":"SUM(R359:R367)","v":0},{"$f":"SUM(S359:S367)","v":0},{"$f":"SUM(T359:T367)","v":0},{"$f":"SUM(U359:U367)","v":0},{"$f":"SUM(V359:V367)","v":0},{"$f":"SUM(W359:W367)","v":0},{"$f":"SUM(X359:X367)","v":0},{"$f":"SUM(Y359:Y367)","v":0},{"$f":"SUM(Z359:Z367)","v":0},{"$f":"SUM(AA359:AA367)","v":0},{"$f":"SUM(AB359:AB367)","v":0},{"$f":"SUM(AC359:AC367)","v":0},{"$f":"SUM(AD359:AD367)","v":0},{"$f":"SUM(AE359:AE367)","v":0},{"$f":"SUM(AF359:AF367)","v":0},{"$f":"SUM(AG359:AG367)","v":0},{"$f":"SUM(AH359:AH367)","v":0},{"$f":"SUM(AI359:AI367)","v":0},{"$f":"SUM(AJ359:AJ367)","v":0},{"$f":"SUM(AK359:AK367)","v":0},{"$f":"SUM(AL359:AL367)","v":0},{"$f":"SUM(AM359:AM367)","v":0},{"$f":"SUM(AN359:AN367)","v":0},{"$f":"SUM(AO359:AO367)","v":0},{"$f":"SUM(AP359:AP367)","v":0},{"$f":"SUM(AQ359:AQ367)","v":0},{"$f":"SUM(AR359:AR367)","v":0},{"$f":"SUM(AS359:AS367)","v":0},{"$f":"SUM(AT359:AT367)","v":0},{"$f":"SUM(AU359:AU367)","v":0},{"$f":"SUM(AV359:AV367)","v":0},{"$f":"SUM(AW359:AW367)","v":0},{"$f":"SUM(AX359:AX367)","v":0},{"$f":"SUM(AY359:AY367)","v":0},{"$f":"SUM(AZ359:AZ367)","v":0},{"$f":"SUM(BA359:BA367)","v":0},{"$f":"SUM(BB359:BB367)","v":0},{"$f":"SUM(BC359:BC367)","v":0},{"$f":"SUM(BD359:BD367)","v":0},{"$f":"SUM(BE359:BE367)","v":0},{"$f":"SUM(BF359:BF367)","v":0},{"$f":"SUM(BG359:BG367)","v":0},{"$f":"SUM(BH359:BH367)","v":0},{"$f":"SUM(BI359:BI367)","v":0},{"$f":"SUM(BJ359:BJ367)","v":0},{"$f":"SUM(BK359:BK367)","v":0},{"$f":"SUM(BL359:BL367)","v":0},{"$f":"SUM(BM359:BM367)","v":0},{"$f":"SUM(BN359:BN367)","v":0},{"$f":"SUM(BO359:BO367)","v":0},{"$f":"SUM(BP359:BP367)","v":0},{"$f":"SUM(BQ359:BQ367)","v":0},{"$f":"SUM(BR359:BR367)","v":0},{"$f":"SUM(BS359:BS367)","v":0},{"$f":"SUM(BT359:BT367)","v":0},{"$f":"SUM(BU359:BU367)","v":0},{"$f":"SUM(BV359:BV367)","v":0},{"$f":"SUM(BW359:BW367)","v":0},{"$f":"SUM(BX359:BX367)","v":0},{"$f":"SUM(BY359:BY367)","v":0},{"$f":"SUM(BZ359:BZ367)","v":0},{"$f":"SUM(CA359:CA367)","v":0},{"$f":"SUM(CB359:CB367)","v":0},{"$f":"SUM(CC359:CC367)","v":0}]
[{"$f":"ROW()","v":369},"Depreciation"]
[{"$f":"ROW()","v":370},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P348,IF(P337>=1,(P348/P337)*P$12,IF(P337>0,MIN(P348,$O359/$P337*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV348,IF(AV337>=1,(AV348/AV337)*AV$12,IF(AV337>0,MIN(AV348,$O359/$P337*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":371},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P349,IF(P338>=1,(P349/P338)*P$12,IF(P338>0,MIN(P349,$O360/$P338*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV349,IF(AV338>=1,(AV349/AV338)*AV$12,IF(AV338>0,MIN(AV349,$O360/$P338*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":372},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P350,IF(P339>=1,(P350/P339)*P$12,IF(P339>0,MIN(P350,$O361/$P339*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV350,IF(AV339>=1,(AV350/AV339)*AV$12,IF(AV339>0,MIN(AV350,$O361/$P339*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P351,IF(P340>=1,(P351/P340)*P$12,IF(P340>0,MIN(P351,$O362/$P340*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV351,IF(AV340>=1,(AV351/AV340)*AV$12,IF(AV340>0,MIN(AV351,$O362/$P340*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":374},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P352,IF(P341>=1,(P352/P341)*P$12,IF(P341>0,MIN(P352,$O363/$P341*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV352,IF(AV341>=1,(AV352/AV341)*AV$12,IF(AV341>0,MIN(AV352,$O363/$P341*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":375},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P353,IF(P342>=1,(P353/P342)*P$12,IF(P342>0,MIN(P353,$O364/$P342*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV353,IF(AV342>=1,(AV353/AV342)*AV$12,IF(AV342>0,MIN(AV353,$O364/$P342*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":376},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P354,IF(P343>=1,(P354/P343)*P$12,IF(P343>0,MIN(P354,$O365/$P343*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV354,IF(AV343>=1,(AV354/AV343)*AV$12,IF(AV343>0,MIN(AV354,$O365/$P343*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":377},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P355,IF(P344>=1,(P355/P344)*P$12,IF(P344>0,MIN(P355,$O366/$P344*P$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AV355,IF(AV344>=1,(AV355/AV344)*AV$12,IF(AV344>0,MIN(AV355,$O366/$P344*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},"Non-depreciable assets"]
[{"$f":"ROW()","v":379},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N370:N378)","v":0},{"$f":"SUM(O370:O378)","v":0},{"$f":"SUM(P370:P378)","v":0},{"$f":"SUM(Q370:Q378)","v":0},{"$f":"SUM(R370:R378)","v":0},{"$f":"SUM(S370:S378)","v":0},{"$f":"SUM(T370:T378)","v":0},{"$f":"SUM(U370:U378)","v":0},{"$f":"SUM(V370:V378)","v":0},{"$f":"SUM(W370:W378)","v":0},{"$f":"SUM(X370:X378)","v":0},{"$f":"SUM(Y370:Y378)","v":0},{"$f":"SUM(Z370:Z378)","v":0},{"$f":"SUM(AA370:AA378)","v":0},{"$f":"SUM(AB370:AB378)","v":0},{"$f":"SUM(AC370:AC378)","v":0},{"$f":"SUM(AD370:AD378)","v":0},{"$f":"SUM(AE370:AE378)","v":0},{"$f":"SUM(AF370:AF378)","v":0},{"$f":"SUM(AG370:AG378)","v":0},{"$f":"SUM(AH370:AH378)","v":0},{"$f":"SUM(AI370:AI378)","v":0},{"$f":"SUM(AJ370:AJ378)","v":0},{"$f":"SUM(AK370:AK378)","v":0},{"$f":"SUM(AL370:AL378)","v":0},{"$f":"SUM(AM370:AM378)","v":0},{"$f":"SUM(AN370:AN378)","v":0},{"$f":"SUM(AO370:AO378)","v":0},{"$f":"SUM(AP370:AP378)","v":0},{"$f":"SUM(AQ370:AQ378)","v":0},{"$f":"SUM(AR370:AR378)","v":0},{"$f":"SUM(AS370:AS378)","v":0},{"$f":"SUM(AT370:AT378)","v":0},{"$f":"SUM(AU370:AU378)","v":0},{"$f":"SUM(AV370:AV378)","v":0},{"$f":"SUM(AW370:AW378)","v":0},{"$f":"SUM(AX370:AX378)","v":0},{"$f":"SUM(AY370:AY378)","v":0},{"$f":"SUM(AZ370:AZ378)","v":0},{"$f":"SUM(BA370:BA378)","v":0},{"$f":"SUM(BB370:BB378)","v":0},{"$f":"SUM(BC370:BC378)","v":0},{"$f":"SUM(BD370:BD378)","v":0},{"$f":"SUM(BE370:BE378)","v":0},{"$f":"SUM(BF370:BF378)","v":0},{"$f":"SUM(BG370:BG378)","v":0},{"$f":"SUM(BH370:BH378)","v":0},{"$f":"SUM(BI370:BI378)","v":0},{"$f":"SUM(BJ370:BJ378)","v":0},{"$f":"SUM(BK370:BK378)","v":0},{"$f":"SUM(BL370:BL378)","v":0},{"$f":"SUM(BM370:BM378)","v":0},{"$f":"SUM(BN370:BN378)","v":0},{"$f":"SUM(BO370:BO378)","v":0},{"$f":"SUM(BP370:BP378)","v":0},{"$f":"SUM(BQ370:BQ378)","v":0},{"$f":"SUM(BR370:BR378)","v":0},{"$f":"SUM(BS370:BS378)","v":0},{"$f":"SUM(BT370:BT378)","v":0},{"$f":"SUM(BU370:BU378)","v":0},{"$f":"SUM(BV370:BV378)","v":0},{"$f":"SUM(BW370:BW378)","v":0},{"$f":"SUM(BX370:BX378)","v":0},{"$f":"SUM(BY370:BY378)","v":0},{"$f":"SUM(BZ370:BZ378)","v":0},{"$f":"SUM(CA370:CA378)","v":0},{"$f":"SUM(CB370:CB378)","v":0},{"$f":"SUM(CC370:CC378)","v":0}]
[{"$f":"ROW()","v":380},"Closing Asset Values"]
[{"$f":"ROW()","v":381},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O348+O359-O370","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,{"$f":"AU348+AU359-AU370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O349+O360-O371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU349+AU360-AU371","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]
[{"$f":"ROW()","v":383},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O350+O361-O372","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,{"$f":"AU350+AU361-AU372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":384},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O351+O362-O373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU351+AU362-AU373","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]
[{"$f":"ROW()","v":385},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O352+O363-O374","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,{"$f":"AU352+AU363-AU374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":386},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O353+O364-O375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU353+AU364-AU375","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]
[{"$f":"ROW()","v":387},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O354+O365-O376","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,{"$f":"AU354+AU365-AU376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O355+O366-O377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU355+AU366-AU377","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]
[{"$f":"ROW()","v":389},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O356+O367-O378","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,{"$f":"AU356+AU367-AU378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N381:N389)","v":0},{"$f":"SUM(O381:O389)","v":0},{"$f":"SUM(P381:P389)","v":0},{"$f":"SUM(Q381:Q389)","v":0},{"$f":"SUM(R381:R389)","v":0},{"$f":"SUM(S381:S389)","v":0},{"$f":"SUM(T381:T389)","v":0},{"$f":"SUM(U381:U389)","v":0},{"$f":"SUM(V381:V389)","v":0},{"$f":"SUM(W381:W389)","v":0},{"$f":"SUM(X381:X389)","v":0},{"$f":"SUM(Y381:Y389)","v":0},{"$f":"SUM(Z381:Z389)","v":0},{"$f":"SUM(AA381:AA389)","v":0},{"$f":"SUM(AB381:AB389)","v":0},{"$f":"SUM(AC381:AC389)","v":0},{"$f":"SUM(AD381:AD389)","v":0},{"$f":"SUM(AE381:AE389)","v":0},{"$f":"SUM(AF381:AF389)","v":0},{"$f":"SUM(AG381:AG389)","v":0},{"$f":"SUM(AH381:AH389)","v":0},{"$f":"SUM(AI381:AI389)","v":0},{"$f":"SUM(AJ381:AJ389)","v":0},{"$f":"SUM(AK381:AK389)","v":0},{"$f":"SUM(AL381:AL389)","v":0},{"$f":"SUM(AM381:AM389)","v":0},{"$f":"SUM(AN381:AN389)","v":0},{"$f":"SUM(AO381:AO389)","v":0},{"$f":"SUM(AP381:AP389)","v":0},{"$f":"SUM(AQ381:AQ389)","v":0},{"$f":"SUM(AR381:AR389)","v":0},{"$f":"SUM(AS381:AS389)","v":0},{"$f":"SUM(AT381:AT389)","v":0},{"$f":"SUM(AU381:AU389)","v":0},{"$f":"SUM(AV381:AV389)","v":0},{"$f":"SUM(AW381:AW389)","v":0},{"$f":"SUM(AX381:AX389)","v":0},{"$f":"SUM(AY381:AY389)","v":0},{"$f":"SUM(AZ381:AZ389)","v":0},{"$f":"SUM(BA381:BA389)","v":0},{"$f":"SUM(BB381:BB389)","v":0},{"$f":"SUM(BC381:BC389)","v":0},{"$f":"SUM(BD381:BD389)","v":0},{"$f":"SUM(BE381:BE389)","v":0},{"$f":"SUM(BF381:BF389)","v":0},{"$f":"SUM(BG381:BG389)","v":0},{"$f":"SUM(BH381:BH389)","v":0},{"$f":"SUM(BI381:BI389)","v":0},{"$f":"SUM(BJ381:BJ389)","v":0},{"$f":"SUM(BK381:BK389)","v":0},{"$f":"SUM(BL381:BL389)","v":0},{"$f":"SUM(BM381:BM389)","v":0},{"$f":"SUM(BN381:BN389)","v":0},{"$f":"SUM(BO381:BO389)","v":0},{"$f":"SUM(BP381:BP389)","v":0},{"$f":"SUM(BQ381:BQ389)","v":0},{"$f":"SUM(BR381:BR389)","v":0},{"$f":"SUM(BS381:BS389)","v":0},{"$f":"SUM(BT381:BT389)","v":0},{"$f":"SUM(BU381:BU389)","v":0},{"$f":"SUM(BV381:BV389)","v":0},{"$f":"SUM(BW381:BW389)","v":0},{"$f":"SUM(BX381:BX389)","v":0},{"$f":"SUM(BY381:BY389)","v":0},{"$f":"SUM(BZ381:BZ389)","v":0},{"$f":"SUM(CA381:CA389)","v":0},{"$f":"SUM(CB381:CB389)","v":0},{"$f":"SUM(CC381:CC389)","v":0}]
[{"$f":"ROW()","v":391},{"$f":"TEXT(EOMONTH(LEFT(B335,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/1997 Capex"}]
[{"$f":"ROW()","v":392},"Life (years)"]
[{"$f":"ROW()","v":393},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(Q393-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,{"$f":"MAX(Z393-0.25,0)","v":17.5},{"$f":"MAX(AA393-0.25,0)","v":17.25},{"$f":"MAX(AB393-0.25,0)","v":17},{"$f":"MAX(AC393-0.25,0)","v":16.75},{"$f":"MAX(AD393-0.25,0)","v":16.5},{"$f":"MAX(AE393-0.25,0)","v":16.25},{"$f":"MAX(AF393-0.25,0)","v":16},{"$f":"MAX(AG393-0.25,0)","v":15.75},{"$f":"MAX(AH393-0.25,0)","v":15.5},{"$f":"MAX(AI393-0.25,0)","v":15.25},{"$f":"MAX(AJ393-0.25,0)","v":15},{"$f":"MAX(AK393-0.25,0)","v":14.75},{"$f":"MAX(AL393-0.25,0)","v":14.5},{"$f":"MAX(AM393-0.25,0)","v":14.25},{"$f":"MAX(AN393-0.25,0)","v":14},{"$f":"MAX(AO393-0.25,0)","v":13.75},{"$f":"MAX(AP393-0.25,0)","v":13.5},{"$f":"MAX(AQ393-0.25,0)","v":13.25},{"$f":"MAX(AR393-0.25,0)","v":13},{"$f":"MAX(AS393-0.25,0)","v":12.75},{"$f":"MAX(AT393-0.25,0)","v":12.5},{"$f":"MAX(AU393-0.25,0)","v":12.25},{"$f":"MAX(AV393-0.25,0)","v":12},{"$f":"MAX(AW393-0.25,0)","v":11.75},{"$f":"MAX(AX393-0.25,0)","v":11.5},{"$f":"MAX(AY393-0.25,0)","v":11.25},{"$f":"MAX(AZ393-0.25,0)","v":11},{"$f":"MAX(BA393-0.25,0)","v":10.75},{"$f":"MAX(BB393-0.25,0)","v":10.5},{"$f":"MAX(BC393-0.25,0)","v":10.25},{"$f":"MAX(BD393-0.25,0)","v":10},{"$f":"MAX(BE393-0.25,0)","v":9.75},{"$f":"MAX(BF393-0.25,0)","v":9.5},{"$f":"MAX(BG393-0.25,0)","v":9.25},{"$f":"MAX(BH393-0.25,0)","v":9},{"$f":"MAX(BI393-0.25,0)","v":8.75},{"$f":"MAX(BJ393-0.25,0)","v":8.5},{"$f":"MAX(BK393-0.25,0)","v":8.25},{"$f":"MAX(BL393-0.25,0)","v":8},{"$f":"MAX(BM393-0.25,0)","v":7.75},{"$f":"MAX(BN393-0.25,0)","v":7.5},{"$f":"MAX(BO393-1,0)","v":6.5},{"$f":"MAX(BP393-1,0)","v":5.5},{"$f":"MAX(BQ393-1,0)","v":4.5},{"$f":"MAX(BR393-1,0)","v":3.5},{"$f":"MAX(BS393-1,0)","v":2.5},{"$f":"MAX(BT393-1,0)","v":1.5},{"$f":"MAX(BU393-1,0)","v":0.5},{"$f":"MAX(BV393-1,0)","v":0},{"$f":"MAX(BW393-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":394},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,{"$f":"MAX(BO394-1,0)","v":6.5},5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401},"Non-depreciable assets"]
[{"$f":"ROW()","v":402}]
[{"$f":"ROW()","v":403},"Opening Asset Values"]
[{"$f":"ROW()","v":404},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P437","v":0},{"$f":"Q437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS437","v":0},0,0,0,0,0,{"$f":"BY437","v":0},0,0,0]
[{"$f":"ROW()","v":405},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS438","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":406},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":407},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":408},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ441","v":0},{"$f":"AK441","v":0},{"$f":"AL441","v":0},{"$f":"AM441","v":0},{"$f":"AN441","v":0},{"$f":"AO441","v":0},{"$f":"AP441","v":0},{"$f":"AQ441","v":0},{"$f":"AR441","v":0},{"$f":"AS441","v":0},{"$f":"AT441","v":0},{"$f":"AU441","v":0},{"$f":"AV441","v":0},{"$f":"AW441","v":0},{"$f":"AX441","v":0},{"$f":"AY441","v":0},{"$f":"AZ441","v":0},{"$f":"BA441","v":0},{"$f":"BB441","v":0},{"$f":"BC441","v":0},{"$f":"BD441","v":0},{"$f":"BE441","v":0},{"$f":"BF441","v":0},{"$f":"BG441","v":0},{"$f":"BH441","v":0},{"$f":"BI441","v":0},{"$f":"BJ441","v":0},{"$f":"BK441","v":0},{"$f":"BL441","v":0},{"$f":"BM441","v":0},{"$f":"BN441","v":0},{"$f":"BO441","v":0},{"$f":"BP441","v":0},{"$f":"BQ441","v":0},{"$f":"BR441","v":0},0,{"$f":"BT441","v":0},{"$f":"BU441","v":0},{"$f":"BV441","v":0},{"$f":"BW441","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":409},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q442","v":0},{"$f":"R442","v":0},{"$f":"S442","v":0},{"$f":"T442","v":0},{"$f":"U442","v":0},{"$f":"V442","v":0},{"$f":"W442","v":0},{"$f":"X442","v":0},{"$f":"Y442","v":0},{"$f":"Z442","v":0},{"$f":"AA442","v":0},{"$f":"AB442","v":0},{"$f":"AC442","v":0},{"$f":"AD442","v":0},{"$f":"AE442","v":0},{"$f":"AF442","v":0},{"$f":"AG442","v":0},{"$f":"AH442","v":0},{"$f":"AI442","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]
[{"$f":"ROW()","v":410},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":411},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":412},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P445","v":0},{"$f":"Q445","v":0},{"$f":"R445","v":0},{"$f":"S445","v":0},{"$f":"T445","v":0},{"$f":"U445","v":0},{"$f":"V445","v":0},{"$f":"W445","v":0},{"$f":"X445","v":0},{"$f":"Y445","v":0},{"$f":"Z445","v":0},{"$f":"AA445","v":0},{"$f":"AB445","v":0},{"$f":"AC445","v":0},{"$f":"AD445","v":0},{"$f":"AE445","v":0},{"$f":"AF445","v":0},{"$f":"AG445","v":0},{"$f":"AH445","v":0},{"$f":"AI445","v":0},{"$f":"AJ445","v":0},{"$f":"AK445","v":0},{"$f":"AL445","v":0},{"$f":"AM445","v":0},{"$f":"AN445","v":0},{"$f":"AO445","v":0},{"$f":"AP445","v":0},{"$f":"AQ445","v":0},{"$f":"AR445","v":0},{"$f":"AS445","v":0},{"$f":"AT445","v":0},{"$f":"AU445","v":0},{"$f":"AV445","v":0},{"$f":"AW445","v":0},{"$f":"AX445","v":0},{"$f":"AY445","v":0},{"$f":"AZ445","v":0},{"$f":"BA445","v":0},{"$f":"BB445","v":0},{"$f":"BC445","v":0},{"$f":"BD445","v":0},{"$f":"BE445","v":0},{"$f":"BF445","v":0},{"$f":"BG445","v":0},{"$f":"BH445","v":0},{"$f":"BI445","v":0},{"$f":"BJ445","v":0},{"$f":"BK445","v":0},{"$f":"BL445","v":0},{"$f":"BM445","v":0},{"$f":"BN445","v":0},{"$f":"BO445","v":0},{"$f":"BP445","v":0},{"$f":"BQ445","v":0},{"$f":"BR445","v":0},{"$f":"BS445","v":0},{"$f":"BT445","v":0},{"$f":"BU445","v":0},{"$f":"BV445","v":0},{"$f":"BW445","v":0},{"$f":"BX445","v":0},{"$f":"BY445","v":0},{"$f":"BZ445","v":0},{"$f":"CA445","v":0},{"$f":"CB445","v":0}]
[{"$f":"ROW()","v":413},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N404:N412)","v":0},{"$f":"SUM(O404:O412)","v":0},{"$f":"SUM(P404:P412)","v":0},{"$f":"SUM(Q404:Q412)","v":0},{"$f":"SUM(R404:R412)","v":0},{"$f":"SUM(S404:S412)","v":0},{"$f":"SUM(T404:T412)","v":0},{"$f":"SUM(U404:U412)","v":0},{"$f":"SUM(V404:V412)","v":0},{"$f":"SUM(W404:W412)","v":0},{"$f":"SUM(X404:X412)","v":0},{"$f":"SUM(Y404:Y412)","v":0},{"$f":"SUM(Z404:Z412)","v":0},{"$f":"SUM(AA404:AA412)","v":0},{"$f":"SUM(AB404:AB412)","v":0},{"$f":"SUM(AC404:AC412)","v":0},{"$f":"SUM(AD404:AD412)","v":0},{"$f":"SUM(AE404:AE412)","v":0},{"$f":"SUM(AF404:AF412)","v":0},{"$f":"SUM(AG404:AG412)","v":0},{"$f":"SUM(AH404:AH412)","v":0},{"$f":"SUM(AI404:AI412)","v":0},{"$f":"SUM(AJ404:AJ412)","v":0},{"$f":"SUM(AK404:AK412)","v":0},{"$f":"SUM(AL404:AL412)","v":0},{"$f":"SUM(AM404:AM412)","v":0},{"$f":"SUM(AN404:AN412)","v":0},{"$f":"SUM(AO404:AO412)","v":0},{"$f":"SUM(AP404:AP412)","v":0},{"$f":"SUM(AQ404:AQ412)","v":0},{"$f":"SUM(AR404:AR412)","v":0},{"$f":"SUM(AS404:AS412)","v":0},{"$f":"SUM(AT404:AT412)","v":0},{"$f":"SUM(AU404:AU412)","v":0},{"$f":"SUM(AV404:AV412)","v":0},{"$f":"SUM(AW404:AW412)","v":0},{"$f":"SUM(AX404:AX412)","v":0},{"$f":"SUM(AY404:AY412)","v":0},{"$f":"SUM(AZ404:AZ412)","v":0},{"$f":"SUM(BA404:BA412)","v":0},{"$f":"SUM(BB404:BB412)","v":0},{"$f":"SUM(BC404:BC412)","v":0},{"$f":"SUM(BD404:BD412)","v":0},{"$f":"SUM(BE404:BE412)","v":0},{"$f":"SUM(BF404:BF412)","v":0},{"$f":"SUM(BG404:BG412)","v":0},{"$f":"SUM(BH404:BH412)","v":0},{"$f":"SUM(BI404:BI412)","v":0},{"$f":"SUM(BJ404:BJ412)","v":0},{"$f":"SUM(BK404:BK412)","v":0},{"$f":"SUM(BL404:BL412)","v":0},{"$f":"SUM(BM404:BM412)","v":0},{"$f":"SUM(BN404:BN412)","v":0},{"$f":"SUM(BO404:BO412)","v":0},{"$f":"SUM(BP404:BP412)","v":0},{"$f":"SUM(BQ404:BQ412)","v":0},{"$f":"SUM(BR404:BR412)","v":0},{"$f":"SUM(BS404:BS412)","v":0},{"$f":"SUM(BT404:BT412)","v":0},{"$f":"SUM(BU404:BU412)","v":0},{"$f":"SUM(BV404:BV412)","v":0},{"$f":"SUM(BW404:BW412)","v":0},{"$f":"SUM(BX404:BX412)","v":0},{"$f":"SUM(BY404:BY412)","v":0},{"$f":"SUM(BZ404:BZ412)","v":0},{"$f":"SUM(CA404:CA412)","v":0},{"$f":"SUM(CB404:CB412)","v":0},{"$f":"SUM(CC404:CC412)","v":0}]
[{"$f":"ROW()","v":414},"Capex"]
[{"$f":"ROW()","v":415},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$119","v":0}]
[{"$f":"ROW()","v":416},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$120","v":0}]
[{"$f":"ROW()","v":417},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$121","v":0}]
[{"$f":"ROW()","v":418},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$122","v":0}]
[{"$f":"ROW()","v":419},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$123","v":0}]
[{"$f":"ROW()","v":420},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$124","v":0}]
[{"$f":"ROW()","v":421},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$125","v":0}]
[{"$f":"ROW()","v":422},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$126","v":0}]
[{"$f":"ROW()","v":423},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$127","v":0}]
[{"$f":"ROW()","v":424},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N415:N423)","v":0},{"$f":"SUM(O415:O423)","v":0},{"$f":"SUM(P415:P423)","v":0},{"$f":"SUM(Q415:Q423)","v":0},{"$f":"SUM(R415:R423)","v":0},{"$f":"SUM(S415:S423)","v":0},{"$f":"SUM(T415:T423)","v":0},{"$f":"SUM(U415:U423)","v":0},{"$f":"SUM(V415:V423)","v":0},{"$f":"SUM(W415:W423)","v":0},{"$f":"SUM(X415:X423)","v":0},{"$f":"SUM(Y415:Y423)","v":0},{"$f":"SUM(Z415:Z423)","v":0},{"$f":"SUM(AA415:AA423)","v":0},{"$f":"SUM(AB415:AB423)","v":0},{"$f":"SUM(AC415:AC423)","v":0},{"$f":"SUM(AD415:AD423)","v":0},{"$f":"SUM(AE415:AE423)","v":0},{"$f":"SUM(AF415:AF423)","v":0},{"$f":"SUM(AG415:AG423)","v":0},{"$f":"SUM(AH415:AH423)","v":0},{"$f":"SUM(AI415:AI423)","v":0},{"$f":"SUM(AJ415:AJ423)","v":0},{"$f":"SUM(AK415:AK423)","v":0},{"$f":"SUM(AL415:AL423)","v":0},{"$f":"SUM(AM415:AM423)","v":0},{"$f":"SUM(AN415:AN423)","v":0},{"$f":"SUM(AO415:AO423)","v":0},{"$f":"SUM(AP415:AP423)","v":0},{"$f":"SUM(AQ415:AQ423)","v":0},{"$f":"SUM(AR415:AR423)","v":0},{"$f":"SUM(AS415:AS423)","v":0},{"$f":"SUM(AT415:AT423)","v":0},{"$f":"SUM(AU415:AU423)","v":0},{"$f":"SUM(AV415:AV423)","v":0},{"$f":"SUM(AW415:AW423)","v":0},{"$f":"SUM(AX415:AX423)","v":0},{"$f":"SUM(AY415:AY423)","v":0},{"$f":"SUM(AZ415:AZ423)","v":0},{"$f":"SUM(BA415:BA423)","v":0},{"$f":"SUM(BB415:BB423)","v":0},{"$f":"SUM(BC415:BC423)","v":0},{"$f":"SUM(BD415:BD423)","v":0},{"$f":"SUM(BE415:BE423)","v":0},{"$f":"SUM(BF415:BF423)","v":0},{"$f":"SUM(BG415:BG423)","v":0},{"$f":"SUM(BH415:BH423)","v":0},{"$f":"SUM(BI415:BI423)","v":0},{"$f":"SUM(BJ415:BJ423)","v":0},{"$f":"SUM(BK415:BK423)","v":0},{"$f":"SUM(BL415:BL423)","v":0},{"$f":"SUM(BM415:BM423)","v":0},{"$f":"SUM(BN415:BN423)","v":0},{"$f":"SUM(BO415:BO423)","v":0},{"$f":"SUM(BP415:BP423)","v":0},{"$f":"SUM(BQ415:BQ423)","v":0},{"$f":"SUM(BR415:BR423)","v":0},{"$f":"SUM(BS415:BS423)","v":0},{"$f":"SUM(BT415:BT423)","v":0},{"$f":"SUM(BU415:BU423)","v":0},{"$f":"SUM(BV415:BV423)","v":0},{"$f":"SUM(BW415:BW423)","v":0},{"$f":"SUM(BX415:BX423)","v":0},{"$f":"SUM(BY415:BY423)","v":0},{"$f":"SUM(BZ415:BZ423)","v":0},{"$f":"SUM(CA415:CA423)","v":0},{"$f":"SUM(CB415:CB423)","v":0},{"$f":"SUM(CC415:CC423)","v":0}]
[{"$f":"ROW()","v":425},"Depreciation"]
[{"$f":"ROW()","v":426},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q404,IF(Q393>=1,(Q404/Q393)*Q$12,IF(Q393>0,MIN(Q404,$P415/$Q393*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW404,IF(AW393>=1,(AW404/AW393)*AW$12,IF(AW393>0,MIN(AW404,$P415/$Q393*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA404,IF(CA393>=1,(CA404/CA393)*CA$12,IF(CA393>0,MIN(CA404,$P415/$Q393*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":427},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q405,IF(Q394>=1,(Q405/Q394)*Q$12,IF(Q394>0,MIN(Q405,$P416/$Q394*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW405,IF(AW394>=1,(AW405/AW394)*AW$12,IF(AW394>0,MIN(AW405,$P416/$Q394*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA405,IF(CA394>=1,(CA405/CA394)*CA$12,IF(CA394>0,MIN(CA405,$P416/$Q394*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":428},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q406,IF(Q395>=1,(Q406/Q395)*Q$12,IF(Q395>0,MIN(Q406,$P417/$Q395*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW406,IF(AW395>=1,(AW406/AW395)*AW$12,IF(AW395>0,MIN(AW406,$P417/$Q395*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA406,IF(CA395>=1,(CA406/CA395)*CA$12,IF(CA395>0,MIN(CA406,$P417/$Q395*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":429},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q407,IF(Q396>=1,(Q407/Q396)*Q$12,IF(Q396>0,MIN(Q407,$P418/$Q396*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW407,IF(AW396>=1,(AW407/AW396)*AW$12,IF(AW396>0,MIN(AW407,$P418/$Q396*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA407,IF(CA396>=1,(CA407/CA396)*CA$12,IF(CA396>0,MIN(CA407,$P418/$Q396*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":430},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q408,IF(Q397>=1,(Q408/Q397)*Q$12,IF(Q397>0,MIN(Q408,$P419/$Q397*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW408,IF(AW397>=1,(AW408/AW397)*AW$12,IF(AW397>0,MIN(AW408,$P419/$Q397*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY408,IF(BY397>=1,(BY408/BY397)*BY$12,IF(BY397>0,MIN(BY408,$P419/$Q397*BY$12),0)))","v":0},0,{"$f":"MIN(CA408,IF(CA397>=1,(CA408/CA397)*CA$12,IF(CA397>0,MIN(CA408,$P419/$Q397*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":431},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q409,IF(Q398>=1,(Q409/Q398)*Q$12,IF(Q398>0,MIN(Q409,$P420/$Q398*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW409,IF(AW398>=1,(AW409/AW398)*AW$12,IF(AW398>0,MIN(AW409,$P420/$Q398*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY409,IF(BY398>=1,(BY409/BY398)*BY$12,IF(BY398>0,MIN(BY409,$P420/$Q398*BY$12),0)))","v":0},0,{"$f":"MIN(CA409,IF(CA398>=1,(CA409/CA398)*CA$12,IF(CA398>0,MIN(CA409,$P420/$Q398*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":432},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q410,IF(Q399>=1,(Q410/Q399)*Q$12,IF(Q399>0,MIN(Q410,$P421/$Q399*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW410,IF(AW399>=1,(AW410/AW399)*AW$12,IF(AW399>0,MIN(AW410,$P421/$Q399*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY410,IF(BY399>=1,(BY410/BY399)*BY$12,IF(BY399>0,MIN(BY410,$P421/$Q399*BY$12),0)))","v":0},0,{"$f":"MIN(CA410,IF(CA399>=1,(CA410/CA399)*CA$12,IF(CA399>0,MIN(CA410,$P421/$Q399*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":433},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q411,IF(Q400>=1,(Q411/Q400)*Q$12,IF(Q400>0,MIN(Q411,$P422/$Q400*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW411,IF(AW400>=1,(AW411/AW400)*AW$12,IF(AW400>0,MIN(AW411,$P422/$Q400*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY411,IF(BY400>=1,(BY411/BY400)*BY$12,IF(BY400>0,MIN(BY411,$P422/$Q400*BY$12),0)))","v":0},0,{"$f":"MIN(CA411,IF(CA400>=1,(CA411/CA400)*CA$12,IF(CA400>0,MIN(CA411,$P422/$Q400*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":434},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q412,IF(Q401>=1,(Q412/Q401)*Q$12,IF(Q401>0,MIN(Q412,$P423/$Q401*Q$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AW412,IF(AW401>=1,(AW412/AW401)*AW$12,IF(AW401>0,MIN(AW412,$P423/$Q401*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":435},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N426:N434)","v":0},{"$f":"SUM(O426:O434)","v":0},{"$f":"SUM(P426:P434)","v":0},{"$f":"SUM(Q426:Q434)","v":0},{"$f":"SUM(R426:R434)","v":0},{"$f":"SUM(S426:S434)","v":0},{"$f":"SUM(T426:T434)","v":0},{"$f":"SUM(U426:U434)","v":0},{"$f":"SUM(V426:V434)","v":0},{"$f":"SUM(W426:W434)","v":0},{"$f":"SUM(X426:X434)","v":0},{"$f":"SUM(Y426:Y434)","v":0},{"$f":"SUM(Z426:Z434)","v":0},{"$f":"SUM(AA426:AA434)","v":0},{"$f":"SUM(AB426:AB434)","v":0},{"$f":"SUM(AC426:AC434)","v":0},{"$f":"SUM(AD426:AD434)","v":0},{"$f":"SUM(AE426:AE434)","v":0},{"$f":"SUM(AF426:AF434)","v":0},{"$f":"SUM(AG426:AG434)","v":0},{"$f":"SUM(AH426:AH434)","v":0},{"$f":"SUM(AI426:AI434)","v":0},{"$f":"SUM(AJ426:AJ434)","v":0},{"$f":"SUM(AK426:AK434)","v":0},{"$f":"SUM(AL426:AL434)","v":0},{"$f":"SUM(AM426:AM434)","v":0},{"$f":"SUM(AN426:AN434)","v":0},{"$f":"SUM(AO426:AO434)","v":0},{"$f":"SUM(AP426:AP434)","v":0},{"$f":"SUM(AQ426:AQ434)","v":0},{"$f":"SUM(AR426:AR434)","v":0},{"$f":"SUM(AS426:AS434)","v":0},{"$f":"SUM(AT426:AT434)","v":0},{"$f":"SUM(AU426:AU434)","v":0},{"$f":"SUM(AV426:AV434)","v":0},{"$f":"SUM(AW426:AW434)","v":0},{"$f":"SUM(AX426:AX434)","v":0},{"$f":"SUM(AY426:AY434)","v":0},{"$f":"SUM(AZ426:AZ434)","v":0},{"$f":"SUM(BA426:BA434)","v":0},{"$f":"SUM(BB426:BB434)","v":0},{"$f":"SUM(BC426:BC434)","v":0},{"$f":"SUM(BD426:BD434)","v":0},{"$f":"SUM(BE426:BE434)","v":0},{"$f":"SUM(BF426:BF434)","v":0},{"$f":"SUM(BG426:BG434)","v":0},{"$f":"SUM(BH426:BH434)","v":0},{"$f":"SUM(BI426:BI434)","v":0},{"$f":"SUM(BJ426:BJ434)","v":0},{"$f":"SUM(BK426:BK434)","v":0},{"$f":"SUM(BL426:BL434)","v":0},{"$f":"SUM(BM426:BM434)","v":0},{"$f":"SUM(BN426:BN434)","v":0},{"$f":"SUM(BO426:BO434)","v":0},{"$f":"SUM(BP426:BP434)","v":0},{"$f":"SUM(BQ426:BQ434)","v":0},{"$f":"SUM(BR426:BR434)","v":0},{"$f":"SUM(BS426:BS434)","v":0},{"$f":"SUM(BT426:BT434)","v":0},{"$f":"SUM(BU426:BU434)","v":0},{"$f":"SUM(BV426:BV434)","v":0},{"$f":"SUM(BW426:BW434)","v":0},{"$f":"SUM(BX426:BX434)","v":0},{"$f":"SUM(BY426:BY434)","v":0},{"$f":"SUM(BZ426:BZ434)","v":0},{"$f":"SUM(CA426:CA434)","v":0},{"$f":"SUM(CB426:CB434)","v":0},{"$f":"SUM(CC426:CC434)","v":0}]
[{"$f":"ROW()","v":436},"Closing Asset Values"]
[{"$f":"ROW()","v":437},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P404+P415-P426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV404+AV415-AV426","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,{"$f":"CA404+CA415-CA426","v":0},0,0]
[{"$f":"ROW()","v":438},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P405+P416-P427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV405+AV416-AV427","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,{"$f":"CA405+CA416-CA427","v":0},0,0]
[{"$f":"ROW()","v":439},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P406+P417-P428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV406+AV417-AV428","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,{"$f":"CA406+CA417-CA428","v":0},0,0]
[{"$f":"ROW()","v":440},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P407+P418-P429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV407+AV418-AV429","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,{"$f":"CA407+CA418-CA429","v":0},0,0]
[{"$f":"ROW()","v":441},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P408+P419-P430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV408+AV419-AV430","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,{"$f":"BY408+BY419-BY430","v":0},0,{"$f":"CA408+CA419-CA430","v":0},0,0]
[{"$f":"ROW()","v":442},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P409+P420-P431","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,{"$f":"AV409+AV420-AV431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY409+BY420-BY431","v":0},0,{"$f":"CA409+CA420-CA431","v":0},0,0]
[{"$f":"ROW()","v":443},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P410+P421-P432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV410+AV421-AV432","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,{"$f":"BY410+BY421-BY432","v":0},0,{"$f":"CA410+CA421-CA432","v":0},0,0]
[{"$f":"ROW()","v":444},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P411+P422-P433","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,{"$f":"AV411+AV422-AV433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY411+BY422-BY433","v":0},0,{"$f":"CA411+CA422-CA433","v":0},0,0]
[{"$f":"ROW()","v":445},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P412+P423-P434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV412+AV423-AV434","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]
[{"$f":"ROW()","v":446},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N437:N445)","v":0},{"$f":"SUM(O437:O445)","v":0},{"$f":"SUM(P437:P445)","v":0},{"$f":"SUM(Q437:Q445)","v":0},{"$f":"SUM(R437:R445)","v":0},{"$f":"SUM(S437:S445)","v":0},{"$f":"SUM(T437:T445)","v":0},{"$f":"SUM(U437:U445)","v":0},{"$f":"SUM(V437:V445)","v":0},{"$f":"SUM(W437:W445)","v":0},{"$f":"SUM(X437:X445)","v":0},{"$f":"SUM(Y437:Y445)","v":0},{"$f":"SUM(Z437:Z445)","v":0},{"$f":"SUM(AA437:AA445)","v":0},{"$f":"SUM(AB437:AB445)","v":0},{"$f":"SUM(AC437:AC445)","v":0},{"$f":"SUM(AD437:AD445)","v":0},{"$f":"SUM(AE437:AE445)","v":0},{"$f":"SUM(AF437:AF445)","v":0},{"$f":"SUM(AG437:AG445)","v":0},{"$f":"SUM(AH437:AH445)","v":0},{"$f":"SUM(AI437:AI445)","v":0},{"$f":"SUM(AJ437:AJ445)","v":0},{"$f":"SUM(AK437:AK445)","v":0},{"$f":"SUM(AL437:AL445)","v":0},{"$f":"SUM(AM437:AM445)","v":0},{"$f":"SUM(AN437:AN445)","v":0},{"$f":"SUM(AO437:AO445)","v":0},{"$f":"SUM(AP437:AP445)","v":0},{"$f":"SUM(AQ437:AQ445)","v":0},{"$f":"SUM(AR437:AR445)","v":0},{"$f":"SUM(AS437:AS445)","v":0},{"$f":"SUM(AT437:AT445)","v":0},{"$f":"SUM(AU437:AU445)","v":0},{"$f":"SUM(AV437:AV445)","v":0},{"$f":"SUM(AW437:AW445)","v":0},{"$f":"SUM(AX437:AX445)","v":0},{"$f":"SUM(AY437:AY445)","v":0},{"$f":"SUM(AZ437:AZ445)","v":0},{"$f":"SUM(BA437:BA445)","v":0},{"$f":"SUM(BB437:BB445)","v":0},{"$f":"SUM(BC437:BC445)","v":0},{"$f":"SUM(BD437:BD445)","v":0},{"$f":"SUM(BE437:BE445)","v":0},{"$f":"SUM(BF437:BF445)","v":0},{"$f":"SUM(BG437:BG445)","v":0},{"$f":"SUM(BH437:BH445)","v":0},{"$f":"SUM(BI437:BI445)","v":0},{"$f":"SUM(BJ437:BJ445)","v":0},{"$f":"SUM(BK437:BK445)","v":0},{"$f":"SUM(BL437:BL445)","v":0},{"$f":"SUM(BM437:BM445)","v":0},{"$f":"SUM(BN437:BN445)","v":0},{"$f":"SUM(BO437:BO445)","v":0},{"$f":"SUM(BP437:BP445)","v":0},{"$f":"SUM(BQ437:BQ445)","v":0},{"$f":"SUM(BR437:BR445)","v":0},{"$f":"SUM(BS437:BS445)","v":0},{"$f":"SUM(BT437:BT445)","v":0},{"$f":"SUM(BU437:BU445)","v":0},{"$f":"SUM(BV437:BV445)","v":0},{"$f":"SUM(BW437:BW445)","v":0},{"$f":"SUM(BX437:BX445)","v":0},{"$f":"SUM(BY437:BY445)","v":0},{"$f":"SUM(BZ437:BZ445)","v":0},{"$f":"SUM(CA437:CA445)","v":0},{"$f":"SUM(CB437:CB445)","v":0},{"$f":"SUM(CC437:CC445)","v":0}]
[{"$f":"ROW()","v":447},{"$f":"TEXT(EOMONTH(LEFT(B391,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/1997 Capex"}]
[{"$f":"ROW()","v":448},"Life (years)"]
[{"$f":"ROW()","v":449},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(R449-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,{"$f":"MAX(Z449-0.25,0)","v":17.75},{"$f":"MAX(AA449-0.25,0)","v":17.5},{"$f":"MAX(AB449-0.25,0)","v":17.25},{"$f":"MAX(AC449-0.25,0)","v":17},{"$f":"MAX(AD449-0.25,0)","v":16.75},{"$f":"MAX(AE449-0.25,0)","v":16.5},{"$f":"MAX(AF449-0.25,0)","v":16.25},{"$f":"MAX(AG449-0.25,0)","v":16},{"$f":"MAX(AH449-0.25,0)","v":15.75},{"$f":"MAX(AI449-0.25,0)","v":15.5},{"$f":"MAX(AJ449-0.25,0)","v":15.25},{"$f":"MAX(AK449-0.25,0)","v":15},{"$f":"MAX(AL449-0.25,0)","v":14.75},{"$f":"MAX(AM449-0.25,0)","v":14.5},{"$f":"MAX(AN449-0.25,0)","v":14.25},{"$f":"MAX(AO449-0.25,0)","v":14},{"$f":"MAX(AP449-0.25,0)","v":13.75},{"$f":"MAX(AQ449-0.25,0)","v":13.5},{"$f":"MAX(AR449-0.25,0)","v":13.25},{"$f":"MAX(AS449-0.25,0)","v":13},{"$f":"MAX(AT449-0.25,0)","v":12.75},{"$f":"MAX(AU449-0.25,0)","v":12.5},{"$f":"MAX(AV449-0.25,0)","v":12.25},{"$f":"MAX(AW449-0.25,0)","v":12},{"$f":"MAX(AX449-0.25,0)","v":11.75},{"$f":"MAX(AY449-0.25,0)","v":11.5},{"$f":"MAX(AZ449-0.25,0)","v":11.25},{"$f":"MAX(BA449-0.25,0)","v":11},{"$f":"MAX(BB449-0.25,0)","v":10.75},{"$f":"MAX(BC449-0.25,0)","v":10.5},{"$f":"MAX(BD449-0.25,0)","v":10.25},{"$f":"MAX(BE449-0.25,0)","v":10},{"$f":"MAX(BF449-0.25,0)","v":9.75},{"$f":"MAX(BG449-0.25,0)","v":9.5},{"$f":"MAX(BH449-0.25,0)","v":9.25},{"$f":"MAX(BI449-0.25,0)","v":9},{"$f":"MAX(BJ449-0.25,0)","v":8.75},{"$f":"MAX(BK449-0.25,0)","v":8.5},{"$f":"MAX(BL449-0.25,0)","v":8.25},{"$f":"MAX(BM449-0.25,0)","v":8},{"$f":"MAX(BN449-0.25,0)","v":7.75},{"$f":"MAX(BO449-1,0)","v":6.75},{"$f":"MAX(BP449-1,0)","v":5.75},{"$f":"MAX(BQ449-1,0)","v":4.75},{"$f":"MAX(BR449-1,0)","v":3.75},{"$f":"MAX(BS449-1,0)","v":2.75},{"$f":"MAX(BT449-1,0)","v":1.75},{"$f":"MAX(BU449-1,0)","v":0.75},{"$f":"MAX(BV449-1,0)","v":0},{"$f":"MAX(BW449-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":450},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,{"$f":"MAX(BO450-1,0)","v":6.75},5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":452},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":456},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":457},"Non-depreciable assets"]
[{"$f":"ROW()","v":458}]
[{"$f":"ROW()","v":459},"Opening Asset Values"]
[{"$f":"ROW()","v":460},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q493","v":0},{"$f":"R493","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,{"$f":"BS493","v":0},0,0,0,0,0,{"$f":"BY493","v":0},0,0,0]
[{"$f":"ROW()","v":461},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q494","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,{"$f":"BS494","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":462},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":463},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},"SCADA and communications",null,null,null,null,null,null,null,null,null,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,{"$f":"AO497","v":0},{"$f":"AP497","v":0},{"$f":"AQ497","v":0},{"$f":"AR497","v":0},{"$f":"AS497","v":0},{"$f":"AT497","v":0},{"$f":"AU497","v":0},{"$f":"AV497","v":0},{"$f":"AW497","v":0},{"$f":"AX497","v":0},{"$f":"AY497","v":0},{"$f":"AZ497","v":0},{"$f":"BA497","v":0},{"$f":"BB497","v":0},{"$f":"BC497","v":0},{"$f":"BD497","v":0},{"$f":"BE497","v":0},{"$f":"BF497","v":0},{"$f":"BG497","v":0},{"$f":"BH497","v":0},{"$f":"BI497","v":0},{"$f":"BJ497","v":0},{"$f":"BK497","v":0},{"$f":"BL497","v":0},{"$f":"BM497","v":0},{"$f":"BN497","v":0},{"$f":"BO497","v":0},{"$f":"BP497","v":0},{"$f":"BQ497","v":0},{"$f":"BR497","v":0},0,{"$f":"BT497","v":0},{"$f":"BU497","v":0},{"$f":"BV497","v":0},{"$f":"BW497","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":465},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R498","v":0},{"$f":"S498","v":0},{"$f":"T498","v":0},{"$f":"U498","v":0},{"$f":"V498","v":0},{"$f":"W498","v":0},{"$f":"X498","v":0},{"$f":"Y498","v":0},{"$f":"Z498","v":0},{"$f":"AA498","v":0},{"$f":"AB498","v":0},{"$f":"AC498","v":0},{"$f":"AD498","v":0},{"$f":"AE498","v":0},{"$f":"AF498","v":0},{"$f":"AG498","v":0},{"$f":"AH498","v":0},{"$f":"AI498","v":0},{"$f":"AJ498","v":0},{"$f":"AK498","v":0},{"$f":"AL498","v":0},{"$f":"AM498","v":0},{"$f":"AN498","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]
[{"$f":"ROW()","v":466},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q501","v":0},{"$f":"R501","v":0},{"$f":"S501","v":0},{"$f":"T501","v":0},{"$f":"U501","v":0},{"$f":"V501","v":0},{"$f":"W501","v":0},{"$f":"X501","v":0},{"$f":"Y501","v":0},{"$f":"Z501","v":0},{"$f":"AA501","v":0},{"$f":"AB501","v":0},{"$f":"AC501","v":0},{"$f":"AD501","v":0},{"$f":"AE501","v":0},{"$f":"AF501","v":0},{"$f":"AG501","v":0},{"$f":"AH501","v":0},{"$f":"AI501","v":0},{"$f":"AJ501","v":0},{"$f":"AK501","v":0},{"$f":"AL501","v":0},{"$f":"AM501","v":0},{"$f":"AN501","v":0},{"$f":"AO501","v":0},{"$f":"AP501","v":0},{"$f":"AQ501","v":0},{"$f":"AR501","v":0},{"$f":"AS501","v":0},{"$f":"AT501","v":0},{"$f":"AU501","v":0},{"$f":"AV501","v":0},{"$f":"AW501","v":0},{"$f":"AX501","v":0},{"$f":"AY501","v":0},{"$f":"AZ501","v":0},{"$f":"BA501","v":0},{"$f":"BB501","v":0},{"$f":"BC501","v":0},{"$f":"BD501","v":0},{"$f":"BE501","v":0},{"$f":"BF501","v":0},{"$f":"BG501","v":0},{"$f":"BH501","v":0},{"$f":"BI501","v":0},{"$f":"BJ501","v":0},{"$f":"BK501","v":0},{"$f":"BL501","v":0},{"$f":"BM501","v":0},{"$f":"BN501","v":0},{"$f":"BO501","v":0},{"$f":"BP501","v":0},{"$f":"BQ501","v":0},{"$f":"BR501","v":0},{"$f":"BS501","v":0},{"$f":"BT501","v":0},{"$f":"BU501","v":0},{"$f":"BV501","v":0},{"$f":"BW501","v":0},{"$f":"BX501","v":0},{"$f":"BY501","v":0},{"$f":"BZ501","v":0},{"$f":"CA501","v":0},{"$f":"CB501","v":0}]
[{"$f":"ROW()","v":469},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N460:N468)","v":0},{"$f":"SUM(O460:O468)","v":0},{"$f":"SUM(P460:P468)","v":0},{"$f":"SUM(Q460:Q468)","v":0},{"$f":"SUM(R460:R468)","v":0},{"$f":"SUM(S460:S468)","v":0},{"$f":"SUM(T460:T468)","v":0},{"$f":"SUM(U460:U468)","v":0},{"$f":"SUM(V460:V468)","v":0},{"$f":"SUM(W460:W468)","v":0},{"$f":"SUM(X460:X468)","v":0},{"$f":"SUM(Y460:Y468)","v":0},{"$f":"SUM(Z460:Z468)","v":0},{"$f":"SUM(AA460:AA468)","v":0},{"$f":"SUM(AB460:AB468)","v":0},{"$f":"SUM(AC460:AC468)","v":0},{"$f":"SUM(AD460:AD468)","v":0},{"$f":"SUM(AE460:AE468)","v":0},{"$f":"SUM(AF460:AF468)","v":0},{"$f":"SUM(AG460:AG468)","v":0},{"$f":"SUM(AH460:AH468)","v":0},{"$f":"SUM(AI460:AI468)","v":0},{"$f":"SUM(AJ460:AJ468)","v":0},{"$f":"SUM(AK460:AK468)","v":0},{"$f":"SUM(AL460:AL468)","v":0},{"$f":"SUM(AM460:AM468)","v":0},{"$f":"SUM(AN460:AN468)","v":0},{"$f":"SUM(AO460:AO468)","v":0},{"$f":"SUM(AP460:AP468)","v":0},{"$f":"SUM(AQ460:AQ468)","v":0},{"$f":"SUM(AR460:AR468)","v":0},{"$f":"SUM(AS460:AS468)","v":0},{"$f":"SUM(AT460:AT468)","v":0},{"$f":"SUM(AU460:AU468)","v":0},{"$f":"SUM(AV460:AV468)","v":0},{"$f":"SUM(AW460:AW468)","v":0},{"$f":"SUM(AX460:AX468)","v":0},{"$f":"SUM(AY460:AY468)","v":0},{"$f":"SUM(AZ460:AZ468)","v":0},{"$f":"SUM(BA460:BA468)","v":0},{"$f":"SUM(BB460:BB468)","v":0},{"$f":"SUM(BC460:BC468)","v":0},{"$f":"SUM(BD460:BD468)","v":0},{"$f":"SUM(BE460:BE468)","v":0},{"$f":"SUM(BF460:BF468)","v":0},{"$f":"SUM(BG460:BG468)","v":0},{"$f":"SUM(BH460:BH468)","v":0},{"$f":"SUM(BI460:BI468)","v":0},{"$f":"SUM(BJ460:BJ468)","v":0},{"$f":"SUM(BK460:BK468)","v":0},{"$f":"SUM(BL460:BL468)","v":0},{"$f":"SUM(BM460:BM468)","v":0},{"$f":"SUM(BN460:BN468)","v":0},{"$f":"SUM(BO460:BO468)","v":0},{"$f":"SUM(BP460:BP468)","v":0},{"$f":"SUM(BQ460:BQ468)","v":0},{"$f":"SUM(BR460:BR468)","v":0},{"$f":"SUM(BS460:BS468)","v":0},{"$f":"SUM(BT460:BT468)","v":0},{"$f":"SUM(BU460:BU468)","v":0},{"$f":"SUM(BV460:BV468)","v":0},{"$f":"SUM(BW460:BW468)","v":0},{"$f":"SUM(BX460:BX468)","v":0},{"$f":"SUM(BY460:BY468)","v":0},{"$f":"SUM(BZ460:BZ468)","v":0},{"$f":"SUM(CA460:CA468)","v":0},{"$f":"SUM(CB460:CB468)","v":0},{"$f":"SUM(CC460:CC468)","v":0}]
[{"$f":"ROW()","v":470},"Capex"]
[{"$f":"ROW()","v":471},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$119","v":0}]
[{"$f":"ROW()","v":472},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$120","v":0}]
[{"$f":"ROW()","v":473},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$121","v":0}]
[{"$f":"ROW()","v":474},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$122","v":0}]
[{"$f":"ROW()","v":475},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$123","v":0}]
[{"$f":"ROW()","v":476},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$124","v":0}]
[{"$f":"ROW()","v":477},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":0}]
[{"$f":"ROW()","v":478},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$126","v":0}]
[{"$f":"ROW()","v":479},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$127","v":0}]
[{"$f":"ROW()","v":480},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N471:N479)","v":0},{"$f":"SUM(O471:O479)","v":0},{"$f":"SUM(P471:P479)","v":0},{"$f":"SUM(Q471:Q479)","v":0},{"$f":"SUM(R471:R479)","v":0},{"$f":"SUM(S471:S479)","v":0},{"$f":"SUM(T471:T479)","v":0},{"$f":"SUM(U471:U479)","v":0},{"$f":"SUM(V471:V479)","v":0},{"$f":"SUM(W471:W479)","v":0},{"$f":"SUM(X471:X479)","v":0},{"$f":"SUM(Y471:Y479)","v":0},{"$f":"SUM(Z471:Z479)","v":0},{"$f":"SUM(AA471:AA479)","v":0},{"$f":"SUM(AB471:AB479)","v":0},{"$f":"SUM(AC471:AC479)","v":0},{"$f":"SUM(AD471:AD479)","v":0},{"$f":"SUM(AE471:AE479)","v":0},{"$f":"SUM(AF471:AF479)","v":0},{"$f":"SUM(AG471:AG479)","v":0},{"$f":"SUM(AH471:AH479)","v":0},{"$f":"SUM(AI471:AI479)","v":0},{"$f":"SUM(AJ471:AJ479)","v":0},{"$f":"SUM(AK471:AK479)","v":0},{"$f":"SUM(AL471:AL479)","v":0},{"$f":"SUM(AM471:AM479)","v":0},{"$f":"SUM(AN471:AN479)","v":0},{"$f":"SUM(AO471:AO479)","v":0},{"$f":"SUM(AP471:AP479)","v":0},{"$f":"SUM(AQ471:AQ479)","v":0},{"$f":"SUM(AR471:AR479)","v":0},{"$f":"SUM(AS471:AS479)","v":0},{"$f":"SUM(AT471:AT479)","v":0},{"$f":"SUM(AU471:AU479)","v":0},{"$f":"SUM(AV471:AV479)","v":0},{"$f":"SUM(AW471:AW479)","v":0},{"$f":"SUM(AX471:AX479)","v":0},{"$f":"SUM(AY471:AY479)","v":0},{"$f":"SUM(AZ471:AZ479)","v":0},{"$f":"SUM(BA471:BA479)","v":0},{"$f":"SUM(BB471:BB479)","v":0},{"$f":"SUM(BC471:BC479)","v":0},{"$f":"SUM(BD471:BD479)","v":0},{"$f":"SUM(BE471:BE479)","v":0},{"$f":"SUM(BF471:BF479)","v":0},{"$f":"SUM(BG471:BG479)","v":0},{"$f":"SUM(BH471:BH479)","v":0},{"$f":"SUM(BI471:BI479)","v":0},{"$f":"SUM(BJ471:BJ479)","v":0},{"$f":"SUM(BK471:BK479)","v":0},{"$f":"SUM(BL471:BL479)","v":0},{"$f":"SUM(BM471:BM479)","v":0},{"$f":"SUM(BN471:BN479)","v":0},{"$f":"SUM(BO471:BO479)","v":0},{"$f":"SUM(BP471:BP479)","v":0},{"$f":"SUM(BQ471:BQ479)","v":0},{"$f":"SUM(BR471:BR479)","v":0},{"$f":"SUM(BS471:BS479)","v":0},{"$f":"SUM(BT471:BT479)","v":0},{"$f":"SUM(BU471:BU479)","v":0},{"$f":"SUM(BV471:BV479)","v":0},{"$f":"SUM(BW471:BW479)","v":0},{"$f":"SUM(BX471:BX479)","v":0},{"$f":"SUM(BY471:BY479)","v":0},{"$f":"SUM(BZ471:BZ479)","v":0},{"$f":"SUM(CA471:CA479)","v":0},{"$f":"SUM(CB471:CB479)","v":0},{"$f":"SUM(CC471:CC479)","v":0}]
[{"$f":"ROW()","v":481},"Depreciation"]
[{"$f":"ROW()","v":482},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R460,IF(R449>=1,(R460/R449)*R$12,IF(R449>0,MIN(R460,$Q471/$R449*R$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AX460,IF(AX449>=1,(AX460/AX449)*AX$12,IF(AX449>0,MIN(AX460,$Q471/$R449*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA460,IF(CA449>=1,(CA460/CA449)*CA$12,IF(CA449>0,MIN(CA460,$Q471/$R449*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":483},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R461,IF(R450>=1,(R461/R450)*R$12,IF(R450>0,MIN(R461,$Q472/$R450*R$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AX461,IF(AX450>=1,(AX461/AX450)*AX$12,IF(AX450>0,MIN(AX461,$Q472/$R450*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA461,IF(CA450>=1,(CA461/CA450)*CA$12,IF(CA450>0,MIN(CA461,$Q472/$R450*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":484},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R462,IF(R451>=1,(R462/R451)*R$12,IF(R451>0,MIN(R462,$Q473/$R451*R$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AX462,IF(AX451>=1,(AX462/AX451)*AX$12,IF(AX451>0,MIN(AX462,$Q473/$R451*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA462,IF(CA451>=1,(CA462/CA451)*CA$12,IF(CA451>0,MIN(CA462,$Q473/$R451*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":485},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R463,IF(R452>=1,(R463/R452)*R$12,IF(R452>0,MIN(R463,$Q474/$R452*R$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AX463,IF(AX452>=1,(AX463/AX452)*AX$12,IF(AX452>0,MIN(AX463,$Q474/$R452*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA463,IF(CA452>=1,(CA463/CA452)*CA$12,IF(CA452>0,MIN(CA463,$Q474/$R452*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":486},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R464,IF(R453>=1,(R464/R453)*R$12,IF(R453>0,MIN(R464,$Q475/$R453*R$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AX464,IF(AX453>=1,(AX464/AX453)*AX$12,IF(AX453>0,MIN(AX464,$Q475/$R453*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY464,IF(BY453>=1,(BY464/BY453)*BY$12,IF(BY453>0,MIN(BY464,$Q475/$R453*BY$12),0)))","v":0},0,{"$f":"MIN(CA464,IF(CA453>=1,(CA464/CA453)*CA$12,IF(CA453>0,MIN(CA464,$Q475/$R453*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":487},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R465,IF(R454>=1,(R465/R454)*R$12,IF(R454>0,MIN(R465,$Q476/$R454*R$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AX465,IF(AX454>=1,(AX465/AX454)*AX$12,IF(AX454>0,MIN(AX465,$Q476/$R454*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY465,IF(BY454>=1,(BY465/BY454)*BY$12,IF(BY454>0,MIN(BY465,$Q476/$R454*BY$12),0)))","v":0},0,{"$f":"MIN(CA465,IF(CA454>=1,(CA465/CA454)*CA$12,IF(CA454>0,MIN(CA465,$Q476/$R454*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":488},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R466,IF(R455>=1,(R466/R455)*R$12,IF(R455>0,MIN(R466,$Q477/$R455*R$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AX466,IF(AX455>=1,(AX466/AX455)*AX$12,IF(AX455>0,MIN(AX466,$Q477/$R455*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY466,IF(BY455>=1,(BY466/BY455)*BY$12,IF(BY455>0,MIN(BY466,$Q477/$R455*BY$12),0)))","v":0},0,{"$f":"MIN(CA466,IF(CA455>=1,(CA466/CA455)*CA$12,IF(CA455>0,MIN(CA466,$Q477/$R455*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":489},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R467,IF(R456>=1,(R467/R456)*R$12,IF(R456>0,MIN(R467,$Q478/$R456*R$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AX467,IF(AX456>=1,(AX467/AX456)*AX$12,IF(AX456>0,MIN(AX467,$Q478/$R456*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY467,IF(BY456>=1,(BY467/BY456)*BY$12,IF(BY456>0,MIN(BY467,$Q478/$R456*BY$12),0)))","v":0},0,{"$f":"MIN(CA467,IF(CA456>=1,(CA467/CA456)*CA$12,IF(CA456>0,MIN(CA467,$Q478/$R456*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":490},"Non-depreciable assets"]
[{"$f":"ROW()","v":491},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N482:N490)","v":0},{"$f":"SUM(O482:O490)","v":0},{"$f":"SUM(P482:P490)","v":0},{"$f":"SUM(Q482:Q490)","v":0},{"$f":"SUM(R482:R490)","v":0},{"$f":"SUM(S482:S490)","v":0},{"$f":"SUM(T482:T490)","v":0},{"$f":"SUM(U482:U490)","v":0},{"$f":"SUM(V482:V490)","v":0},{"$f":"SUM(W482:W490)","v":0},{"$f":"SUM(X482:X490)","v":0},{"$f":"SUM(Y482:Y490)","v":0},{"$f":"SUM(Z482:Z490)","v":0},{"$f":"SUM(AA482:AA490)","v":0},{"$f":"SUM(AB482:AB490)","v":0},{"$f":"SUM(AC482:AC490)","v":0},{"$f":"SUM(AD482:AD490)","v":0},{"$f":"SUM(AE482:AE490)","v":0},{"$f":"SUM(AF482:AF490)","v":0},{"$f":"SUM(AG482:AG490)","v":0},{"$f":"SUM(AH482:AH490)","v":0},{"$f":"SUM(AI482:AI490)","v":0},{"$f":"SUM(AJ482:AJ490)","v":0},{"$f":"SUM(AK482:AK490)","v":0},{"$f":"SUM(AL482:AL490)","v":0},{"$f":"SUM(AM482:AM490)","v":0},{"$f":"SUM(AN482:AN490)","v":0},{"$f":"SUM(AO482:AO490)","v":0},{"$f":"SUM(AP482:AP490)","v":0},{"$f":"SUM(AQ482:AQ490)","v":0},{"$f":"SUM(AR482:AR490)","v":0},{"$f":"SUM(AS482:AS490)","v":0},{"$f":"SUM(AT482:AT490)","v":0},{"$f":"SUM(AU482:AU490)","v":0},{"$f":"SUM(AV482:AV490)","v":0},{"$f":"SUM(AW482:AW490)","v":0},{"$f":"SUM(AX482:AX490)","v":0},{"$f":"SUM(AY482:AY490)","v":0},{"$f":"SUM(AZ482:AZ490)","v":0},{"$f":"SUM(BA482:BA490)","v":0},{"$f":"SUM(BB482:BB490)","v":0},{"$f":"SUM(BC482:BC490)","v":0},{"$f":"SUM(BD482:BD490)","v":0},{"$f":"SUM(BE482:BE490)","v":0},{"$f":"SUM(BF482:BF490)","v":0},{"$f":"SUM(BG482:BG490)","v":0},{"$f":"SUM(BH482:BH490)","v":0},{"$f":"SUM(BI482:BI490)","v":0},{"$f":"SUM(BJ482:BJ490)","v":0},{"$f":"SUM(BK482:BK490)","v":0},{"$f":"SUM(BL482:BL490)","v":0},{"$f":"SUM(BM482:BM490)","v":0},{"$f":"SUM(BN482:BN490)","v":0},{"$f":"SUM(BO482:BO490)","v":0},{"$f":"SUM(BP482:BP490)","v":0},{"$f":"SUM(BQ482:BQ490)","v":0},{"$f":"SUM(BR482:BR490)","v":0},{"$f":"SUM(BS482:BS490)","v":0},{"$f":"SUM(BT482:BT490)","v":0},{"$f":"SUM(BU482:BU490)","v":0},{"$f":"SUM(BV482:BV490)","v":0},{"$f":"SUM(BW482:BW490)","v":0},{"$f":"SUM(BX482:BX490)","v":0},{"$f":"SUM(BY482:BY490)","v":0},{"$f":"SUM(BZ482:BZ490)","v":0},{"$f":"SUM(CA482:CA490)","v":0},{"$f":"SUM(CB482:CB490)","v":0},{"$f":"SUM(CC482:CC490)","v":0}]
[{"$f":"ROW()","v":492},"Closing Asset Values"]
[{"$f":"ROW()","v":493},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q460+Q471-Q482","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,{"$f":"AW460+AW471-AW482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA460+CA471-CA482","v":0},0,0]
[{"$f":"ROW()","v":494},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q461+Q472-Q483","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,{"$f":"AW461+AW472-AW483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA461+CA472-CA483","v":0},0,0]
[{"$f":"ROW()","v":495},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q462+Q473-Q484","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,{"$f":"AW462+AW473-AW484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA462+CA473-CA484","v":0},0,0]
[{"$f":"ROW()","v":496},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q463+Q474-Q485","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,{"$f":"AW463+AW474-AW485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA463+CA474-CA485","v":0},0,0]
[{"$f":"ROW()","v":497},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q464+Q475-Q486","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,{"$f":"AW464+AW475-AW486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY464+BY475-BY486","v":0},0,{"$f":"CA464+CA475-CA486","v":0},0,0]
[{"$f":"ROW()","v":498},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q465+Q476-Q487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW465+AW476-AW487","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,{"$f":"BY465+BY476-BY487","v":0},0,{"$f":"CA465+CA476-CA487","v":0},0,0]
[{"$f":"ROW()","v":499},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q466+Q477-Q488","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,{"$f":"AW466+AW477-AW488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY466+BY477-BY488","v":0},0,{"$f":"CA466+CA477-CA488","v":0},0,0]
[{"$f":"ROW()","v":500},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q467+Q478-Q489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW467+AW478-AW489","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,{"$f":"BY467+BY478-BY489","v":0},0,{"$f":"CA467+CA478-CA489","v":0},0,0]
[{"$f":"ROW()","v":504},"Life (years)"]
[{"$f":"ROW()","v":509},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":517},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9125433999999997,{"$f":"S550","v":3.8636366074999997},3.8147298149999997,3.7658230224999998,3.7169162299999998,3.6680094374999999,3.6191026449999999,3.5701958524999999,3.52128906,3.4723822675,3.423475475,3.3745686825000001,3.3256618900000001,3.2767550975000002,3.2278483050000002,3.1789415125000002,3.1300347200000003,3.0811279275000003,3.0322211350000003,2.9833143425000004,2.9344075500000004,2.8855007575000005,2.8365939650000005,2.7876871725000005,2.7387803800000006,2.6898735875000006,2.6409667950000006,2.5920600025000007,2.5431532100000007,2.4942464175000008,2.4453396250000008,2.3964328325000008,2.3475260400000009,2.2986192475000009,2.2497124550000009,2.200805662500001,2.151898870000001,2.1029920775000011,2.0540852850000011,2.0051784925000011,1.9562717000000012,1.9073649075000012,1.8584581150000012,1.8095513225000013,1.7606445300000013,1.7117377375000014,1.6628309450000014,1.6139241525000014,1.5650173600000015,1.3693901900000012,1.1737630200000011,0.97813585000000092,0.78250868000000073,0.58688151000000055,0.39125434000000037,0.19562717000000018,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":522},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.13903095,{"$f":"S555","v":1.124793063125},1.1105551762500001,1.0963172893750002,1.0820794025000002,1.0678415156250003,1.0536036287500004,1.0393657418750004,1.0251278550000005,1.0108899681250005,0.99665208125000049,0.98241419437500044,0.96817630750000039,0.95393842062500034,0.93970053375000029,0.92546264687500024,0.91122476000000019,0.89698687312500014,0.88274898625000009,0.86851109937500004,0.85427321249999999,0.84003532562499994,0.82579743874999989,0.81155955187499984,0.79732166499999979,0.78308377812499974,0.76884589124999969,0.75460800437499964,0.7403701174999997,0.72613223062499976,0.71189434374999971,0.69765645687499966,0.68341856999999973,0.66918068312499979,0.65494279624999974,0.64070490937499969,0.62646702249999975,0.61222913562499981,0.59799124874999976,0.58375336187499971,0.56951547499999977,0.55527758812499983,0.54103970124999978,0.52680181437499973,0.51256392749999979,0.4983260406249998,0.48408815374999981,0.46985026687499981,0.45561237999999982,0.39866083249999984,0.34170928499999986,0.28475773749999989,0.22780618999999991,0.17085464249999993,0.11390309499999995,5.6951547499999977E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":530},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$122","v":0.83344254498020942}]
[{"$f":"ROW()","v":538},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(S516,IF(S505>=1,(S516/S505)*S$12,IF(S505>0,MIN(S516,$R527/$S505*S$12),0)))","v":0.24853984224999998},0.24853984224999998,0.24853984224999998,0.24853984224999998,0.24853984224999995,0.24853984224999995,0.24853984224999995,0.24853984224999995,0.24853984224999992,0.24853984224999992,0.24853984224999992,0.24853984224999992,0.24853984224999989,0.24853984224999989,0.24853984224999989,0.24853984224999986,0.24853984224999986,0.24853984224999986,0.24853984224999984,0.24853984224999984,0.24853984224999984,0.24853984224999981,0.24853984224999981,0.24853984224999978,0.24853984224999978,0.24853984224999975,0.24853984224999975,0.24853984224999973,0.24853984224999973,0.2485398422499997,0.2485398422499997,0.24853984224999967,{"$f":"MIN(AY516,IF(AY505>=1,(AY516/AY505)*AY$12,IF(AY505>0,MIN(AY516,$R527/$S505*AY$12),0)))","v":0.24853984224999967},0.24853984224999964,0.24853984224999962,0.24853984224999962,0.24853984224999959,0.24853984224999956,0.24853984224999959,0.24853984224999962,0.24853984224999959,0.24853984224999956,0.24853984224999959,0.24853984224999962,0.24853984224999959,0.24853984224999956,0.24853984224999959,0.24853984224999962,0.99415936899999846,0.99415936899999846,0.99415936899999846,0.99415936899999857,0.99415936899999857,0.99415936899999868,0.99415936899999857,0.99415936899999857,0,0,0,0,{"$f":"MIN(CA516,IF(CA505>=1,(CA516/CA505)*CA$12,IF(CA505>0,MIN(CA516,$R527/$S505*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":543},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(S521,IF(S510>=1,(S521/S510)*S$12,IF(S510>0,MIN(S521,$R532/$S510*S$12),0)))","v":9.6502762499999992E-3},9.6502762499999992E-3,9.6502762500000009E-3,9.6502762500000009E-3,9.6502762500000009E-3,9.6502762500000026E-3,9.6502762500000026E-3,9.6502762500000044E-3,9.6502762500000044E-3,9.6502762500000044E-3,9.6502762500000061E-3,9.6502762500000078E-3,9.6502762500000061E-3,9.6502762500000044E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,{"$f":"MIN(AY521,IF(AY510>=1,(AY521/AY510)*AY$12,IF(AY510>0,MIN(AY521,$R532/$S510*AY$12),0)))","v":9.6502762500000061E-3},9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762500000061E-3,9.6502762499999992E-3,9.6502762499999992E-3,9.6502762499999992E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY521,IF(BY510>=1,(BY521/BY510)*BY$12,IF(BY510>0,MIN(BY521,$R532/$S510*BY$12),0)))","v":0},0,{"$f":"MIN(CA521,IF(CA510>=1,(CA521/CA510)*CA$12,IF(CA510>0,MIN(CA521,$R532/$S510*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":551},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R518+R529-R540","v":5.2158718950197924},5.1506734963320451,5.0854750976442977,5.0202766989565504,4.955078300268803,4.8898799015810557,4.8246815028933083,4.759483104205561,4.6942847055178136,4.6290863068300663,4.5638879081423189,4.4986895094545716,4.4334911107668242,4.3682927120790769,4.3030943133913295,4.2378959147035822,4.1726975160158348,4.1074991173280875,4.0423007186403401,3.9771023199525928,3.9119039212648454,3.8467055225770981,3.7815071238893507,3.7163087252016034,3.651110326513856,3.5859119278261087,3.5207135291383613,3.455515130450614,3.3903167317628666,3.3251183330751193,3.2599199343873719,3.1947215356996246,{"$f":"AX518+AX529-AX540","v":3.1295231370118772},3.0643247383241299,2.9991263396363825,2.9339279409486352,2.8687295422608878,2.8035311435731405,2.7383327448853931,2.6731343461976458,2.6079359475098984,2.5427375488221511,2.4775391501344037,2.4123407514466564,2.347142352758909,2.2819439540711617,2.2167455553834143,2.151547156695667,2.0863487580079196,1.8255551632569298,1.5647615685059399,1.3039679737549499,1.0431743790039598,0.78238078425296986,0.52158718950197991,0.26079359475098995,0,0,0,0,0,{"$f":"CA518+CA529-CA540","v":0},0,0]
[{"$f":"ROW()","v":556},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R523+R534-R545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX523+AX534-AX545","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,{"$f":"BY523+BY534-BY545","v":0},0,{"$f":"CA523+CA534-CA545","v":0},0,0]
[{"$f":"ROW()","v":564},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0]
[{"$f":"ROW()","v":572},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S605","v":0},{"$f":"T605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS605","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":577},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T610","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]
[{"$f":"ROW()","v":585},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$121","v":0}]
[{"$f":"ROW()","v":593},"Depreciation"]
[{"$f":"ROW()","v":598},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(T576,IF(T565>=1,(T576/T565)*T$12,IF(T565>0,MIN(T576,$S587/$T565*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AZ576,IF(AZ565>=1,(AZ576/AZ565)*AZ$12,IF(AZ565>0,MIN(AZ576,$S587/$T565*AZ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY576,IF(BY565>=1,(BY576/BY565)*BY$12,IF(BY565>0,MIN(BY576,$S587/$T565*BY$12),0)))","v":0},0,{"$f":"MIN(CA576,IF(CA565>=1,(CA576/CA565)*CA$12,IF(CA565>0,MIN(CA576,$S587/$T565*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":606},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S573+S584-S595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY573+AY584-AY595","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,{"$f":"CA573+CA584-CA595","v":0},0,0]
[{"$f":"ROW()","v":618},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,{"$f":"MAX(BO618-1,0)","v":7.5},6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":623},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":626}]
[{"$f":"ROW()","v":638},"Capex"]
[{"$f":"ROW()","v":639},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$119","v":0}]
[{"$f":"ROW()","v":651},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(U629,IF(U618>=1,(U629/U618)*U$12,IF(U618>0,MIN(U629,$T640/$U618*U$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BA629,IF(BA618>=1,(BA629/BA618)*BA$12,IF(BA618>0,MIN(BA629,$T640/$U618*BA$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA629,IF(CA618>=1,(CA629/CA618)*CA$12,IF(CA618>0,MIN(CA629,$T640/$U618*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":659},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N650:N658)","v":0},{"$f":"SUM(O650:O658)","v":0},{"$f":"SUM(P650:P658)","v":0},{"$f":"SUM(Q650:Q658)","v":0},{"$f":"SUM(R650:R658)","v":0},{"$f":"SUM(S650:S658)","v":0},{"$f":"SUM(T650:T658)","v":0},{"$f":"SUM(U650:U658)","v":0},{"$f":"SUM(V650:V658)","v":0},{"$f":"SUM(W650:W658)","v":0},{"$f":"SUM(X650:X658)","v":0},{"$f":"SUM(Y650:Y658)","v":0},{"$f":"SUM(Z650:Z658)","v":0},{"$f":"SUM(AA650:AA658)","v":0},{"$f":"SUM(AB650:AB658)","v":0},{"$f":"SUM(AC650:AC658)","v":0},{"$f":"SUM(AD650:AD658)","v":0},{"$f":"SUM(AE650:AE658)","v":0},{"$f":"SUM(AF650:AF658)","v":0},{"$f":"SUM(AG650:AG658)","v":0},{"$f":"SUM(AH650:AH658)","v":0},{"$f":"SUM(AI650:AI658)","v":0},{"$f":"SUM(AJ650:AJ658)","v":0},{"$f":"SUM(AK650:AK658)","v":0},{"$f":"SUM(AL650:AL658)","v":0},{"$f":"SUM(AM650:AM658)","v":0},{"$f":"SUM(AN650:AN658)","v":0},{"$f":"SUM(AO650:AO658)","v":0},{"$f":"SUM(AP650:AP658)","v":0},{"$f":"SUM(AQ650:AQ658)","v":0},{"$f":"SUM(AR650:AR658)","v":0},{"$f":"SUM(AS650:AS658)","v":0},{"$f":"SUM(AT650:AT658)","v":0},{"$f":"SUM(AU650:AU658)","v":0},{"$f":"SUM(AV650:AV658)","v":0},{"$f":"SUM(AW650:AW658)","v":0},{"$f":"SUM(AX650:AX658)","v":0},{"$f":"SUM(AY650:AY658)","v":0},{"$f":"SUM(AZ650:AZ658)","v":0},{"$f":"SUM(BA650:BA658)","v":0},{"$f":"SUM(BB650:BB658)","v":0},{"$f":"SUM(BC650:BC658)","v":0},{"$f":"SUM(BD650:BD658)","v":0},{"$f":"SUM(BE650:BE658)","v":0},{"$f":"SUM(BF650:BF658)","v":0},{"$f":"SUM(BG650:BG658)","v":0},{"$f":"SUM(BH650:BH658)","v":0},{"$f":"SUM(BI650:BI658)","v":0},{"$f":"SUM(BJ650:BJ658)","v":0},{"$f":"SUM(BK650:BK658)","v":0},{"$f":"SUM(BL650:BL658)","v":0},{"$f":"SUM(BM650:BM658)","v":0},{"$f":"SUM(BN650:BN658)","v":0},{"$f":"SUM(BO650:BO658)","v":0},{"$f":"SUM(BP650:BP658)","v":0},{"$f":"SUM(BQ650:BQ658)","v":0},{"$f":"SUM(BR650:BR658)","v":0},{"$f":"SUM(BS650:BS658)","v":0},{"$f":"SUM(BT650:BT658)","v":0},{"$f":"SUM(BU650:BU658)","v":0},{"$f":"SUM(BV650:BV658)","v":0},{"$f":"SUM(BW650:BW658)","v":0},{"$f":"SUM(BX650:BX658)","v":0},{"$f":"SUM(BY650:BY658)","v":0},{"$f":"SUM(BZ650:BZ658)","v":0},{"$f":"SUM(CA650:CA658)","v":0},{"$f":"SUM(CB650:CB658)","v":0},{"$f":"SUM(CC650:CC658)","v":0}]
[{"$f":"ROW()","v":660},"Closing Asset Values"]
[{"$f":"ROW()","v":672},"Life (years)"]
[{"$f":"ROW()","v":680},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":681},"Non-depreciable assets"]
[{"$f":"ROW()","v":693},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N684:N692)","v":0},{"$f":"SUM(O684:O692)","v":0},{"$f":"SUM(P684:P692)","v":0},{"$f":"SUM(Q684:Q692)","v":0},{"$f":"SUM(R684:R692)","v":0},{"$f":"SUM(S684:S692)","v":0},{"$f":"SUM(T684:T692)","v":0},{"$f":"SUM(U684:U692)","v":0},{"$f":"SUM(V684:V692)","v":0},{"$f":"SUM(W684:W692)","v":0},{"$f":"SUM(X684:X692)","v":0},{"$f":"SUM(Y684:Y692)","v":0},{"$f":"SUM(Z684:Z692)","v":0},{"$f":"SUM(AA684:AA692)","v":0},{"$f":"SUM(AB684:AB692)","v":0},{"$f":"SUM(AC684:AC692)","v":0},{"$f":"SUM(AD684:AD692)","v":0},{"$f":"SUM(AE684:AE692)","v":0},{"$f":"SUM(AF684:AF692)","v":0},{"$f":"SUM(AG684:AG692)","v":0},{"$f":"SUM(AH684:AH692)","v":0},{"$f":"SUM(AI684:AI692)","v":0},{"$f":"SUM(AJ684:AJ692)","v":0},{"$f":"SUM(AK684:AK692)","v":0},{"$f":"SUM(AL684:AL692)","v":0},{"$f":"SUM(AM684:AM692)","v":0},{"$f":"SUM(AN684:AN692)","v":0},{"$f":"SUM(AO684:AO692)","v":0},{"$f":"SUM(AP684:AP692)","v":0},{"$f":"SUM(AQ684:AQ692)","v":0},{"$f":"SUM(AR684:AR692)","v":0},{"$f":"SUM(AS684:AS692)","v":0},{"$f":"SUM(AT684:AT692)","v":0},{"$f":"SUM(AU684:AU692)","v":0},{"$f":"SUM(AV684:AV692)","v":0},{"$f":"SUM(AW684:AW692)","v":0},{"$f":"SUM(AX684:AX692)","v":0},{"$f":"SUM(AY684:AY692)","v":0},{"$f":"SUM(AZ684:AZ692)","v":0},{"$f":"SUM(BA684:BA692)","v":0},{"$f":"SUM(BB684:BB692)","v":0},{"$f":"SUM(BC684:BC692)","v":0},{"$f":"SUM(BD684:BD692)","v":0},{"$f":"SUM(BE684:BE692)","v":0},{"$f":"SUM(BF684:BF692)","v":0},{"$f":"SUM(BG684:BG692)","v":0},{"$f":"SUM(BH684:BH692)","v":0},{"$f":"SUM(BI684:BI692)","v":0},{"$f":"SUM(BJ684:BJ692)","v":0},{"$f":"SUM(BK684:BK692)","v":0},{"$f":"SUM(BL684:BL692)","v":0},{"$f":"SUM(BM684:BM692)","v":0},{"$f":"SUM(BN684:BN692)","v":0},{"$f":"SUM(BO684:BO692)","v":0},{"$f":"SUM(BP684:BP692)","v":0},{"$f":"SUM(BQ684:BQ692)","v":0},{"$f":"SUM(BR684:BR692)","v":0},{"$f":"SUM(BS684:BS692)","v":0},{"$f":"SUM(BT684:BT692)","v":0},{"$f":"SUM(BU684:BU692)","v":0},{"$f":"SUM(BV684:BV692)","v":0},{"$f":"SUM(BW684:BW692)","v":0},{"$f":"SUM(BX684:BX692)","v":0},{"$f":"SUM(BY684:BY692)","v":0},{"$f":"SUM(BZ684:BZ692)","v":0},{"$f":"SUM(CA684:CA692)","v":0},{"$f":"SUM(CB684:CB692)","v":0},{"$f":"SUM(CC684:CC692)","v":0}]
[{"$f":"ROW()","v":701},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$125","v":0}]
[{"$f":"ROW()","v":706},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(V684,IF(V673>=1,(V684/V673)*V$12,IF(V673>0,MIN(V684,$U695/$V673*V$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BB684,IF(BB673>=1,(BB684/BB673)*BB$12,IF(BB673>0,MIN(BB684,$U695/$V673*BB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA684,IF(CA673>=1,(CA684/CA673)*CA$12,IF(CA673>0,MIN(CA684,$U695/$V673*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":714},"Non-depreciable assets"]
[{"$f":"ROW()","v":722},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U689+U700-U711","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,{"$f":"BA689+BA700-BA711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY689+BY700-BY711","v":0},0,{"$f":"CA689+CA700-CA711","v":0},0,0]
[{"$f":"ROW()","v":727},{"$f":"TEXT(EOMONTH(LEFT(B671,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/1998 Capex"}]
[{"$f":"ROW()","v":735},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":743},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64494457000000005,{"$f":"W776","v":0.63688276287500001},0.62882095574999997,0.62075914862499992,0.61269734149999988,0.60463553437499984,0.5965737272499998,0.58851192012499975,0.58045011299999971,0.57238830587499967,0.56432649874999963,0.55626469162499959,0.54820288449999954,0.5401410773749995,0.53207927024999946,0.52401746312499942,0.51595565599999937,0.50789384887499933,0.49983204174999935,0.49177023462499936,0.48370842749999937,0.47564662037499938,0.4675848132499994,0.45952300612499941,0.45146119899999942,0.44339939187499944,0.43533758474999945,0.42727577762499946,0.41921397049999948,0.41115216337499949,0.4030903562499995,0.39502854912499952,0.38696674199999953,0.37890493487499954,0.37084312774999956,0.36278132062499957,0.35471951349999958,0.3466577063749996,0.33859589924999961,0.33053409212499962,0.32247228499999964,0.31441047787499965,0.30634867074999966,0.29828686362499968,0.29022505649999969,0.25797782799999974,0.22573059949999977,0.19348337099999979,0.16123614249999982,0.12898891399999984,9.6741685499999883E-2,6.4494456999999922E-2,3.2247228499999961E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":746},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.8759169999999998E-2,{"$f":"W779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":755},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$123","v":0.48191591}]
[{"$f":"ROW()","v":760},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N751:N759)","v":0},{"$f":"SUM(O751:O759)","v":0},{"$f":"SUM(P751:P759)","v":0},{"$f":"SUM(Q751:Q759)","v":0},{"$f":"SUM(R751:R759)","v":0},{"$f":"SUM(S751:S759)","v":0},{"$f":"SUM(T751:T759)","v":0},{"$f":"SUM(U751:U759)","v":0},{"$f":"SUM(V751:V759)","v":2.5227460399999999},{"$f":"SUM(W751:W759)","v":0},{"$f":"SUM(X751:X759)","v":0},{"$f":"SUM(Y751:Y759)","v":0},{"$f":"SUM(Z751:Z759)","v":0},{"$f":"SUM(AA751:AA759)","v":0},{"$f":"SUM(AB751:AB759)","v":0},{"$f":"SUM(AC751:AC759)","v":0},{"$f":"SUM(AD751:AD759)","v":0},{"$f":"SUM(AE751:AE759)","v":0},{"$f":"SUM(AF751:AF759)","v":0},{"$f":"SUM(AG751:AG759)","v":0},{"$f":"SUM(AH751:AH759)","v":0},{"$f":"SUM(AI751:AI759)","v":0},{"$f":"SUM(AJ751:AJ759)","v":0},{"$f":"SUM(AK751:AK759)","v":0},{"$f":"SUM(AL751:AL759)","v":0},{"$f":"SUM(AM751:AM759)","v":0},{"$f":"SUM(AN751:AN759)","v":0},{"$f":"SUM(AO751:AO759)","v":0},{"$f":"SUM(AP751:AP759)","v":0},{"$f":"SUM(AQ751:AQ759)","v":0},{"$f":"SUM(AR751:AR759)","v":0},{"$f":"SUM(AS751:AS759)","v":0},{"$f":"SUM(AT751:AT759)","v":0},{"$f":"SUM(AU751:AU759)","v":0},{"$f":"SUM(AV751:AV759)","v":0},{"$f":"SUM(AW751:AW759)","v":0},{"$f":"SUM(AX751:AX759)","v":0},{"$f":"SUM(AY751:AY759)","v":0},{"$f":"SUM(AZ751:AZ759)","v":0},{"$f":"SUM(BA751:BA759)","v":0},{"$f":"SUM(BB751:BB759)","v":0},{"$f":"SUM(BC751:BC759)","v":0},{"$f":"SUM(BD751:BD759)","v":0},{"$f":"SUM(BE751:BE759)","v":0},{"$f":"SUM(BF751:BF759)","v":0},{"$f":"SUM(BG751:BG759)","v":0},{"$f":"SUM(BH751:BH759)","v":0},{"$f":"SUM(BI751:BI759)","v":0},{"$f":"SUM(BJ751:BJ759)","v":0},{"$f":"SUM(BK751:BK759)","v":0},{"$f":"SUM(BL751:BL759)","v":0},{"$f":"SUM(BM751:BM759)","v":0},{"$f":"SUM(BN751:BN759)","v":0},{"$f":"SUM(BO751:BO759)","v":0},{"$f":"SUM(BP751:BP759)","v":0},{"$f":"SUM(BQ751:BQ759)","v":0},{"$f":"SUM(BR751:BR759)","v":0},{"$f":"SUM(BS751:BS759)","v":0},{"$f":"SUM(BT751:BT759)","v":0},{"$f":"SUM(BU751:BU759)","v":0},{"$f":"SUM(BV751:BV759)","v":0},{"$f":"SUM(BW751:BW759)","v":0},{"$f":"SUM(BX751:BX759)","v":0},{"$f":"SUM(BY751:BY759)","v":0},{"$f":"SUM(BZ751:BZ759)","v":0},{"$f":"SUM(CA751:CA759)","v":0},{"$f":"SUM(CB751:CB759)","v":0},{"$f":"SUM(CC751:CC759)","v":0}]
[{"$f":"ROW()","v":768},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(W746,IF(W735>=1,(W746/W735)*W$12,IF(W735>0,MIN(W746,$V757/$W735*W$12),0)))","v":-8.8759169999999998E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BC746,IF(BC735>=1,(BC746/BC735)*BC$12,IF(BC735>0,MIN(BC746,$V757/$W735*BC$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY746,IF(BY735>=1,(BY746/BY735)*BY$12,IF(BY735>0,MIN(BY746,$V757/$W735*BY$12),0)))","v":0},0,{"$f":"MIN(CA746,IF(CA735>=1,(CA746/CA735)*CA$12,IF(CA735>0,MIN(CA746,$V757/$W735*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":776},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V743+V754-V765","v":0.64494457000000005},0.63688276287500001,0.62882095574999997,0.62075914862499992,0.61269734149999988,0.60463553437499984,0.5965737272499998,0.58851192012499975,0.58045011299999971,0.57238830587499967,0.56432649874999963,0.55626469162499959,0.54820288449999954,0.5401410773749995,0.53207927024999946,0.52401746312499942,0.51595565599999937,0.50789384887499933,0.49983204174999935,0.49177023462499936,0.48370842749999937,0.47564662037499938,0.4675848132499994,0.45952300612499941,0.45146119899999942,0.44339939187499944,0.43533758474999945,0.42727577762499946,0.41921397049999948,0.41115216337499949,0.4030903562499995,0.39502854912499952,{"$f":"BB743+BB754-BB765","v":0.38696674199999953},0.37890493487499954,0.37084312774999956,0.36278132062499957,0.35471951349999958,0.3466577063749996,0.33859589924999961,0.33053409212499962,0.32247228499999964,0.31441047787499965,0.30634867074999966,0.29828686362499968,0.29022505649999969,0.25797782799999974,0.22573059949999977,0.19348337099999979,0.16123614249999982,0.12898891399999984,9.6741685499999883E-2,6.4494456999999922E-2,3.2247228499999961E-2,0,0,0,0,{"$f":"CA743+CA754-CA765","v":0},0,0]
[{"$f":"ROW()","v":781},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V748+V759-V770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB748+BB759-BB770","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]
[{"$f":"ROW()","v":789},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":794}]
[{"$f":"ROW()","v":802},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":810},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$122","v":0}]
[{"$f":"ROW()","v":815},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$127","v":0}]
[{"$f":"ROW()","v":823},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(X801,IF(X790>=1,(X801/X790)*X$12,IF(X790>0,MIN(X801,$W812/$X790*X$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BD801,IF(BD790>=1,(BD801/BD790)*BD$12,IF(BD790>0,MIN(BD801,$W812/$X790*BD$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY801,IF(BY790>=1,(BY801/BY790)*BY$12,IF(BY790>0,MIN(BY801,$W812/$X790*BY$12),0)))","v":0},0,{"$f":"MIN(CA801,IF(CA790>=1,(CA801/CA790)*CA$12,IF(CA790>0,MIN(CA801,$W812/$X790*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":831},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W798+W809-W820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC798+BC809-BC820","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY798+BY809-BY820","v":0},0,{"$f":"CA798+CA809-CA820","v":0},0,0]
[{"$f":"ROW()","v":836},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W803+W814-W825","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,{"$f":"BY803+BY814-BY825","v":0},0,{"$f":"CA803+CA814-CA825","v":0},0,0]
[{"$f":"ROW()","v":844},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":849},"Non-depreciable assets"]
[{"$f":"ROW()","v":857},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":865},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$121","v":0}]
[{"$f":"ROW()","v":869},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$125","v":0}]
[{"$f":"ROW()","v":877},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Y855,IF(Y844>=1,(Y855/Y844)*Y$12,IF(Y844>0,MIN(Y855,$X866/$Y844*Y$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BE855,IF(BE844>=1,(BE855/BE844)*BE$12,IF(BE844>0,MIN(BE855,$X866/$Y844*BE$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA855,IF(CA844>=1,(CA855/CA844)*CA$12,IF(CA844>0,MIN(CA855,$X866/$Y844*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":882},"Non-depreciable assets"]
[{"$f":"ROW()","v":890},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X857+X868-X879","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,{"$f":"BY857+BY868-BY879","v":0},0,{"$f":"CA857+CA868-CA879","v":0},0,0]
[{"$f":"ROW()","v":898},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,{"$f":"MAX(BO898-1,0)","v":8.75},7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0]
[{"$f":"ROW()","v":903},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0]
[{"$f":"ROW()","v":911},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":919},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$119","v":0}]
[{"$f":"ROW()","v":924},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$124","v":0}]
[{"$f":"ROW()","v":932},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Z910,IF(Z899>=1,(Z910/Z899)*Z$12,IF(Z899>0,MIN(Z910,$Y921/$Z899*Z$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BF910,IF(BF899>=1,(BF910/BF899)*BF$12,IF(BF899>0,MIN(BF910,$Y921/$Z899*BF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA910,IF(CA899>=1,(CA910/CA899)*CA$12,IF(CA899>0,MIN(CA910,$Y921/$Z899*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":944},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y911+Y922-Y933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY911+BY922-BY933","v":0},0,{"$f":"CA911+CA922-CA933","v":0},0,0]
[{"$f":"ROW()","v":945},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y912+Y923-Y934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY912+BY923-BY934","v":0},0,{"$f":"CA912+CA923-CA934","v":0},0,0]
[{"$f":"ROW()","v":953},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(AA953-0.25,0)","v":19.75},{"$f":"MAX(AB953-0.25,0)","v":19.5},{"$f":"MAX(AC953-0.25,0)","v":19.25},{"$f":"MAX(AD953-0.25,0)","v":19},{"$f":"MAX(AE953-0.25,0)","v":18.75},{"$f":"MAX(AF953-0.25,0)","v":18.5},{"$f":"MAX(AG953-0.25,0)","v":18.25},{"$f":"MAX(AH953-0.25,0)","v":18},{"$f":"MAX(AI953-0.25,0)","v":17.75},{"$f":"MAX(AJ953-0.25,0)","v":17.5},{"$f":"MAX(AK953-0.25,0)","v":17.25},{"$f":"MAX(AL953-0.25,0)","v":17},{"$f":"MAX(AM953-0.25,0)","v":16.75},{"$f":"MAX(AN953-0.25,0)","v":16.5},{"$f":"MAX(AO953-0.25,0)","v":16.25},{"$f":"MAX(AP953-0.25,0)","v":16},{"$f":"MAX(AQ953-0.25,0)","v":15.75},{"$f":"MAX(AR953-0.25,0)","v":15.5},{"$f":"MAX(AS953-0.25,0)","v":15.25},{"$f":"MAX(AT953-0.25,0)","v":15},{"$f":"MAX(AU953-0.25,0)","v":14.75},{"$f":"MAX(AV953-0.25,0)","v":14.5},{"$f":"MAX(AW953-0.25,0)","v":14.25},{"$f":"MAX(AX953-0.25,0)","v":14},{"$f":"MAX(AY953-0.25,0)","v":13.75},{"$f":"MAX(AZ953-0.25,0)","v":13.5},{"$f":"MAX(BA953-0.25,0)","v":13.25},{"$f":"MAX(BB953-0.25,0)","v":13},{"$f":"MAX(BC953-0.25,0)","v":12.75},{"$f":"MAX(BD953-0.25,0)","v":12.5},{"$f":"MAX(BE953-0.25,0)","v":12.25},{"$f":"MAX(BF953-0.25,0)","v":12},{"$f":"MAX(BG953-0.25,0)","v":11.75},{"$f":"MAX(BH953-0.25,0)","v":11.5},{"$f":"MAX(BI953-0.25,0)","v":11.25},{"$f":"MAX(BJ953-0.25,0)","v":11},{"$f":"MAX(BK953-0.25,0)","v":10.75},{"$f":"MAX(BL953-0.25,0)","v":10.5},{"$f":"MAX(BM953-0.25,0)","v":10.25},{"$f":"MAX(BN953-0.25,0)","v":10},{"$f":"MAX(BO953-1,0)","v":9},{"$f":"MAX(BP953-1,0)","v":8},{"$f":"MAX(BQ953-1,0)","v":7},{"$f":"MAX(BR953-1,0)","v":6},{"$f":"MAX(BS953-1,0)","v":5},{"$f":"MAX(BT953-1,0)","v":4},{"$f":"MAX(BU953-1,0)","v":3},{"$f":"MAX(BV953-1,0)","v":2},{"$f":"MAX(BW953-1,0)","v":1},0,0,0,0,0]
[{"$f":"ROW()","v":965},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z998","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,{"$f":"BS998","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":966},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24941928999999999,0.246301548875,0.24318380775000001,0.24006606662500002,0.23694832550000003,0.23383058437500004,0.23071284325000005,0.22759510212500006,0.22447736100000007,0.22135961987500008,0.21824187875000009,0.2151241376250001,0.21200639650000011,0.20888865537500012,0.20577091425000013,0.20265317312500014,0.19953543200000015,0.19641769087500016,0.19329994975000017,0.19018220862500018,0.18706446750000019,0.1839467263750002,0.18082898525000021,0.17771124412500022,0.17459350300000021,0.17147576187500019,0.1683580207500002,0.16524027962500021,0.16212253850000019,0.15900479737500017,0.15588705625000018,0.15276931512500019,0.14965157400000018,0.14653383287500016,0.14341609175000017,0.14029835062500018,0.13718060950000016,0.13406286837500014,0.13094512725000015,0.12782738612500016,0.12470964500000016,0.11223868050000015,9.9767716000000131E-2,8.7296751500000117E-2,7.4825787000000102E-2,6.2354822500000087E-2,4.9883858000000073E-2,3.7412893500000058E-2,2.4941929000000036E-2,1.2470964500000018E-2,0,0,0,0,0]
[{"$f":"ROW()","v":974},"Capex"]
[{"$f":"ROW()","v":986},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA964,IF(AA953>=1,(AA964/AA953)*AA$12,IF(AA953>0,MIN(AA964,$Z975/$AA953*AA$12),0)))","v":3.1041249999999999E-4},3.1041250000000004E-4,3.1041250000000004E-4,3.1041250000000004E-4,3.1041250000000004E-4,3.1041250000000004E-4,3.104125000000001E-4,3.104125000000001E-4,3.104125000000001E-4,3.104125000000001E-4,3.104125000000001E-4,3.1041250000000015E-4,3.1041250000000015E-4,3.1041250000000015E-4,3.1041250000000015E-4,3.1041250000000021E-4,3.1041250000000021E-4,3.1041250000000021E-4,3.1041250000000026E-4,3.1041250000000026E-4,3.1041250000000026E-4,3.1041250000000031E-4,3.1041250000000031E-4,3.1041250000000031E-4,3.1041250000000037E-4,3.1041250000000037E-4,3.1041250000000037E-4,3.1041250000000042E-4,3.1041250000000042E-4,3.1041250000000048E-4,3.1041250000000042E-4,3.1041250000000042E-4,{"$f":"MIN(BG964,IF(BG953>=1,(BG964/BG953)*BG$12,IF(BG953>0,MIN(BG964,$Z975/$AA953*BG$12),0)))","v":3.1041250000000042E-4},3.1041250000000042E-4,3.1041250000000042E-4,3.1041250000000037E-4,3.1041250000000037E-4,3.1041250000000037E-4,3.1041250000000037E-4,3.1041250000000031E-4,1.2416500000000013E-3,1.2416500000000013E-3,1.2416500000000013E-3,1.2416500000000015E-3,1.2416500000000015E-3,1.2416500000000015E-3,1.2416500000000015E-3,1.2416500000000015E-3,1.2416500000000017E-3,1.2416500000000017E-3,0,0,{"$f":"MIN(CA964,IF(CA953>=1,(CA964/CA953)*CA$12,IF(CA953>0,MIN(CA964,$Z975/$AA953*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":987},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AA965,IF(AA954>=1,(AA965/AA954)*AA$12,IF(AA954>0,MIN(AA965,$Z976/$AA954*AA$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BG965,IF(BG954>=1,(BG965/BG954)*BG$12,IF(BG954>0,MIN(BG965,$Z976/$AA954*BG$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA965,IF(CA954>=1,(CA965/CA954)*CA$12,IF(CA954>0,MIN(CA965,$Z976/$AA954*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":998},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z965+Z976-Z987","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY965+BY976-BY987","v":0},0,{"$f":"CA965+CA976-CA987","v":0},0,0]
[{"$f":"ROW()","v":1006},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N997:N1005)","v":0},{"$f":"SUM(O997:O1005)","v":0},{"$f":"SUM(P997:P1005)","v":0},{"$f":"SUM(Q997:Q1005)","v":0},{"$f":"SUM(R997:R1005)","v":0},{"$f":"SUM(S997:S1005)","v":0},{"$f":"SUM(T997:T1005)","v":0},{"$f":"SUM(U997:U1005)","v":0},{"$f":"SUM(V997:V1005)","v":0},{"$f":"SUM(W997:W1005)","v":0},{"$f":"SUM(X997:X1005)","v":0},{"$f":"SUM(Y997:Y1005)","v":0},{"$f":"SUM(Z997:Z1005)","v":0.54965968999999992},{"$f":"SUM(AA997:AA1005)","v":0.5559303040000001},{"$f":"SUM(AB997:AB1005)","v":0.54536116800000001},{"$f":"SUM(AC997:AC1005)","v":0.53479203200000014},{"$f":"SUM(AD997:AD1005)","v":0.52422289600000005},{"$f":"SUM(AE997:AE1005)","v":0.51365376000000007},{"$f":"SUM(AF997:AF1005)","v":0.50308462400000009},{"$f":"SUM(AG997:AG1005)","v":0.49251548800000011},{"$f":"SUM(AH997:AH1005)","v":0.48194635200000013},{"$f":"SUM(AI997:AI1005)","v":0.47137721600000015},{"$f":"SUM(AJ997:AJ1005)","v":0.46080808000000018},{"$f":"SUM(AK997:AK1005)","v":0.45023894400000014},{"$f":"SUM(AL997:AL1005)","v":0.43966980800000022},{"$f":"SUM(AM997:AM1005)","v":0.42910067200000018},{"$f":"SUM(AN997:AN1005)","v":0.41853153600000015},{"$f":"SUM(AO997:AO1005)","v":0.40796240000000017},{"$f":"SUM(AP997:AP1005)","v":0.39739326400000019},{"$f":"SUM(AQ997:AQ1005)","v":0.38682412800000021},{"$f":"SUM(AR997:AR1005)","v":0.37625499200000023},{"$f":"SUM(AS997:AS1005)","v":0.36568585600000025},{"$f":"SUM(AT997:AT1005)","v":0.35511672000000022},{"$f":"SUM(AU997:AU1005)","v":0.3445475840000003},{"$f":"SUM(AV997:AV1005)","v":0.33397844800000021},{"$f":"SUM(AW997:AW1005)","v":0.32340931200000023},{"$f":"SUM(AX997:AX1005)","v":0.31284017600000025},{"$f":"SUM(AY997:AY1005)","v":0.30227104000000021},{"$f":"SUM(AZ997:AZ1005)","v":0.29170190400000018},{"$f":"SUM(BA997:BA1005)","v":0.28113276800000025},{"$f":"SUM(BB997:BB1005)","v":0.27056363200000022},{"$f":"SUM(BC997:BC1005)","v":0.25999449600000019},{"$f":"SUM(BD997:BD1005)","v":0.24942536000000021},{"$f":"SUM(BE997:BE1005)","v":0.2388562240000002},{"$f":"SUM(BF997:BF1005)","v":0.22828708800000017},{"$f":"SUM(BG997:BG1005)","v":0.21771795200000019},{"$f":"SUM(BH997:BH1005)","v":0.20714881600000018},{"$f":"SUM(BI997:BI1005)","v":0.1965796800000002},{"$f":"SUM(BJ997:BJ1005)","v":0.18601054400000019},{"$f":"SUM(BK997:BK1005)","v":0.17544140800000016},{"$f":"SUM(BL997:BL1005)","v":0.16487227200000018},{"$f":"SUM(BM997:BM1005)","v":0.1543031360000002},{"$f":"SUM(BN997:BN1005)","v":0.14373400000000017},{"$f":"SUM(BO997:BO1005)","v":0.12936060000000016},{"$f":"SUM(BP997:BP1005)","v":0.11498720000000015},{"$f":"SUM(BQ997:BQ1005)","v":0.10061380000000013},{"$f":"SUM(BR997:BR1005)","v":8.6240400000000106E-2},{"$f":"SUM(BS997:BS1005)","v":7.1867000000000097E-2},{"$f":"SUM(BT997:BT1005)","v":5.7493600000000082E-2},{"$f":"SUM(BU997:BU1005)","v":4.3120200000000067E-2},{"$f":"SUM(BV997:BV1005)","v":2.8746800000000041E-2},{"$f":"SUM(BW997:BW1005)","v":1.4373400000000021E-2},{"$f":"SUM(BX997:BX1005)","v":0},{"$f":"SUM(BY997:BY1005)","v":0},{"$f":"SUM(BZ997:BZ1005)","v":0},{"$f":"SUM(CA997:CA1005)","v":0},{"$f":"SUM(CB997:CB1005)","v":0},{"$f":"SUM(CC997:CC1005)","v":0}]
[{"$f":"ROW()","v":1007},{"$f":"TEXT(EOMONTH(LEFT(B951,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/2000 Capex"}]
[{"$f":"ROW()","v":1019},"Opening Asset Values"]
[{"$f":"ROW()","v":1027},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1032},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$120","v":0}]
[{"$f":"ROW()","v":1040},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1031:N1039)","v":0},{"$f":"SUM(O1031:O1039)","v":0},{"$f":"SUM(P1031:P1039)","v":0},{"$f":"SUM(Q1031:Q1039)","v":0},{"$f":"SUM(R1031:R1039)","v":0},{"$f":"SUM(S1031:S1039)","v":0},{"$f":"SUM(T1031:T1039)","v":0},{"$f":"SUM(U1031:U1039)","v":0},{"$f":"SUM(V1031:V1039)","v":0},{"$f":"SUM(W1031:W1039)","v":0},{"$f":"SUM(X1031:X1039)","v":0},{"$f":"SUM(Y1031:Y1039)","v":0},{"$f":"SUM(Z1031:Z1039)","v":0},{"$f":"SUM(AA1031:AA1039)","v":0},{"$f":"SUM(AB1031:AB1039)","v":0},{"$f":"SUM(AC1031:AC1039)","v":0},{"$f":"SUM(AD1031:AD1039)","v":0},{"$f":"SUM(AE1031:AE1039)","v":0},{"$f":"SUM(AF1031:AF1039)","v":0},{"$f":"SUM(AG1031:AG1039)","v":0},{"$f":"SUM(AH1031:AH1039)","v":0},{"$f":"SUM(AI1031:AI1039)","v":0},{"$f":"SUM(AJ1031:AJ1039)","v":0},{"$f":"SUM(AK1031:AK1039)","v":0},{"$f":"SUM(AL1031:AL1039)","v":0},{"$f":"SUM(AM1031:AM1039)","v":0},{"$f":"SUM(AN1031:AN1039)","v":0},{"$f":"SUM(AO1031:AO1039)","v":0},{"$f":"SUM(AP1031:AP1039)","v":0},{"$f":"SUM(AQ1031:AQ1039)","v":0},{"$f":"SUM(AR1031:AR1039)","v":0},{"$f":"SUM(AS1031:AS1039)","v":0},{"$f":"SUM(AT1031:AT1039)","v":0},{"$f":"SUM(AU1031:AU1039)","v":0},{"$f":"SUM(AV1031:AV1039)","v":0},{"$f":"SUM(AW1031:AW1039)","v":0},{"$f":"SUM(AX1031:AX1039)","v":0},{"$f":"SUM(AY1031:AY1039)","v":0},{"$f":"SUM(AZ1031:AZ1039)","v":0},{"$f":"SUM(BA1031:BA1039)","v":0},{"$f":"SUM(BB1031:BB1039)","v":0},{"$f":"SUM(BC1031:BC1039)","v":0},{"$f":"SUM(BD1031:BD1039)","v":0},{"$f":"SUM(BE1031:BE1039)","v":0},{"$f":"SUM(BF1031:BF1039)","v":0},{"$f":"SUM(BG1031:BG1039)","v":0},{"$f":"SUM(BH1031:BH1039)","v":0},{"$f":"SUM(BI1031:BI1039)","v":0},{"$f":"SUM(BJ1031:BJ1039)","v":0},{"$f":"SUM(BK1031:BK1039)","v":0},{"$f":"SUM(BL1031:BL1039)","v":0},{"$f":"SUM(BM1031:BM1039)","v":0},{"$f":"SUM(BN1031:BN1039)","v":0},{"$f":"SUM(BO1031:BO1039)","v":0},{"$f":"SUM(BP1031:BP1039)","v":0},{"$f":"SUM(BQ1031:BQ1039)","v":0},{"$f":"SUM(BR1031:BR1039)","v":0},{"$f":"SUM(BS1031:BS1039)","v":0},{"$f":"SUM(BT1031:BT1039)","v":0},{"$f":"SUM(BU1031:BU1039)","v":0},{"$f":"SUM(BV1031:BV1039)","v":0},{"$f":"SUM(BW1031:BW1039)","v":0},{"$f":"SUM(BX1031:BX1039)","v":0},{"$f":"SUM(BY1031:BY1039)","v":0},{"$f":"SUM(BZ1031:BZ1039)","v":0},{"$f":"SUM(CA1031:CA1039)","v":0},{"$f":"SUM(CB1031:CB1039)","v":0},{"$f":"SUM(CC1031:CC1039)","v":0}]
[{"$f":"ROW()","v":1048},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AB1026,IF(AB1015>=1,(AB1026/AB1015)*AB$12,IF(AB1015>0,MIN(AB1026,$AA1037/$AB1015*AB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BH1026,IF(BH1015>=1,(BH1026/BH1015)*BH$12,IF(BH1015>0,MIN(BH1026,$AA1037/$AB1015*BH$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1026,IF(BY1015>=1,(BY1026/BY1015)*BY$12,IF(BY1015>0,MIN(BY1026,$AA1037/$AB1015*BY$12),0)))","v":0},0,{"$f":"MIN(CA1026,IF(CA1015>=1,(CA1026/CA1015)*CA$12,IF(CA1015>0,MIN(CA1026,$AA1037/$AB1015*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1053},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1020+AA1031-AA1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1020+BY1031-BY1042","v":0},0,{"$f":"CA1020+CA1031-CA1042","v":0},0,0]
[{"$f":"ROW()","v":1061},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1069},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1074}]
[{"$f":"ROW()","v":1082},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1087},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$119","v":0}]
[{"$f":"ROW()","v":1095},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$127","v":0}]
[{"$f":"ROW()","v":1103},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AC1081,IF(AC1070>=1,(AC1081/AC1070)*AC$12,IF(AC1070>0,MIN(AC1081,$AB1092/$AC1070*AC$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1081,IF(BY1070>=1,(BY1081/BY1070)*BY$12,IF(BY1070>0,MIN(BY1081,$AB1092/$AC1070*BY$12),0)))","v":0},0,{"$f":"MIN(CA1081,IF(CA1070>=1,(CA1081/CA1070)*CA$12,IF(CA1070>0,MIN(CA1081,$AB1092/$AC1070*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1108},"Closing Asset Values"]
[{"$f":"ROW()","v":1116},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1083+AB1094-AB1105","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,{"$f":"BY1083+BY1094-BY1105","v":0},0,{"$f":"CA1083+CA1094-CA1105","v":0},0,0]
[{"$f":"ROW()","v":1123},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0]
[{"$f":"ROW()","v":1128},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1136},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1141},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1132:N1140)","v":0},{"$f":"SUM(O1132:O1140)","v":0},{"$f":"SUM(P1132:P1140)","v":0},{"$f":"SUM(Q1132:Q1140)","v":0},{"$f":"SUM(R1132:R1140)","v":0},{"$f":"SUM(S1132:S1140)","v":0},{"$f":"SUM(T1132:T1140)","v":0},{"$f":"SUM(U1132:U1140)","v":0},{"$f":"SUM(V1132:V1140)","v":0},{"$f":"SUM(W1132:W1140)","v":0},{"$f":"SUM(X1132:X1140)","v":0},{"$f":"SUM(Y1132:Y1140)","v":0},{"$f":"SUM(Z1132:Z1140)","v":0},{"$f":"SUM(AA1132:AA1140)","v":0},{"$f":"SUM(AB1132:AB1140)","v":0},{"$f":"SUM(AC1132:AC1140)","v":0},{"$f":"SUM(AD1132:AD1140)","v":0},{"$f":"SUM(AE1132:AE1140)","v":0},{"$f":"SUM(AF1132:AF1140)","v":0},{"$f":"SUM(AG1132:AG1140)","v":0},{"$f":"SUM(AH1132:AH1140)","v":0},{"$f":"SUM(AI1132:AI1140)","v":0},{"$f":"SUM(AJ1132:AJ1140)","v":0},{"$f":"SUM(AK1132:AK1140)","v":0},{"$f":"SUM(AL1132:AL1140)","v":0},{"$f":"SUM(AM1132:AM1140)","v":0},{"$f":"SUM(AN1132:AN1140)","v":0},{"$f":"SUM(AO1132:AO1140)","v":0},{"$f":"SUM(AP1132:AP1140)","v":0},{"$f":"SUM(AQ1132:AQ1140)","v":0},{"$f":"SUM(AR1132:AR1140)","v":0},{"$f":"SUM(AS1132:AS1140)","v":0},{"$f":"SUM(AT1132:AT1140)","v":0},{"$f":"SUM(AU1132:AU1140)","v":0},{"$f":"SUM(AV1132:AV1140)","v":0},{"$f":"SUM(AW1132:AW1140)","v":0},{"$f":"SUM(AX1132:AX1140)","v":0},{"$f":"SUM(AY1132:AY1140)","v":0},{"$f":"SUM(AZ1132:AZ1140)","v":0},{"$f":"SUM(BA1132:BA1140)","v":0},{"$f":"SUM(BB1132:BB1140)","v":0},{"$f":"SUM(BC1132:BC1140)","v":0},{"$f":"SUM(BD1132:BD1140)","v":0},{"$f":"SUM(BE1132:BE1140)","v":0},{"$f":"SUM(BF1132:BF1140)","v":0},{"$f":"SUM(BG1132:BG1140)","v":0},{"$f":"SUM(BH1132:BH1140)","v":0},{"$f":"SUM(BI1132:BI1140)","v":0},{"$f":"SUM(BJ1132:BJ1140)","v":0},{"$f":"SUM(BK1132:BK1140)","v":0},{"$f":"SUM(BL1132:BL1140)","v":0},{"$f":"SUM(BM1132:BM1140)","v":0},{"$f":"SUM(BN1132:BN1140)","v":0},{"$f":"SUM(BO1132:BO1140)","v":0},{"$f":"SUM(BP1132:BP1140)","v":0},{"$f":"SUM(BQ1132:BQ1140)","v":0},{"$f":"SUM(BR1132:BR1140)","v":0},{"$f":"SUM(BS1132:BS1140)","v":0},{"$f":"SUM(BT1132:BT1140)","v":0},{"$f":"SUM(BU1132:BU1140)","v":0},{"$f":"SUM(BV1132:BV1140)","v":0},{"$f":"SUM(BW1132:BW1140)","v":0},{"$f":"SUM(BX1132:BX1140)","v":0},{"$f":"SUM(BY1132:BY1140)","v":0},{"$f":"SUM(BZ1132:BZ1140)","v":0},{"$f":"SUM(CA1132:CA1140)","v":0},{"$f":"SUM(CB1132:CB1140)","v":0},{"$f":"SUM(CC1132:CC1140)","v":0}]
[{"$f":"ROW()","v":1149},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$125","v":0}]
[{"$f":"ROW()","v":1157},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AD1135,IF(AD1124>=1,(AD1135/AD1124)*AD$12,IF(AD1124>0,MIN(AD1135,$AC1146/$AD1124*AD$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BJ1135,IF(BJ1124>=1,(BJ1135/BJ1124)*BJ$12,IF(BJ1124>0,MIN(BJ1135,$AC1146/$AD1124*BJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1135,IF(CA1124>=1,(CA1135/CA1124)*CA$12,IF(CA1124>0,MIN(CA1135,$AC1146/$AD1124*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1162},"Non-depreciable assets"]
[{"$f":"ROW()","v":1170},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC1137+AC1148-AC1159","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,{"$f":"BY1137+BY1148-BY1159","v":0},0,{"$f":"CA1137+CA1148-CA1159","v":0},0,0]
[{"$f":"ROW()","v":1175},{"$f":"TEXT(EOMONTH(LEFT(B1119,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2000 Capex"}]
[{"$f":"ROW()","v":1183},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1191},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16023623999999997,0.15823328699999997,0.15623033399999997,0.15422738099999997,0.15222442799999997,0.15022147499999997,0.14821852199999996,0.14621556899999996,0.14421261599999996,0.14220966299999996,0.14020670999999996,0.13820375699999995,0.13620080399999995,0.13419785099999995,0.13219489799999995,0.13019194499999995,0.12818899199999995,0.12618603899999994,0.12418308599999994,0.12218013299999994,0.12017717999999994,0.11817422699999994,0.11617127399999994,0.11416832099999993,0.11216536799999993,0.11016241499999993,0.10815946199999993,0.10615650899999993,0.10415355599999992,0.10215060299999992,0.10014764999999992,9.814469699999992E-2,9.6141743999999918E-2,9.4138790999999916E-2,9.2135837999999914E-2,9.0132884999999913E-2,8.8129931999999911E-2,8.0118119999999918E-2,7.2106307999999925E-2,6.4094495999999931E-2,5.6082683999999938E-2,4.8070871999999945E-2,4.0059059999999952E-2,3.2047247999999959E-2,2.4035435999999969E-2,1.6023623999999979E-2,8.0118119999999897E-3,0,0,0,0]
[{"$f":"ROW()","v":1196},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1229","v":0},{"$f":"AE1229","v":0},{"$f":"AF1229","v":0},{"$f":"AG1229","v":0},{"$f":"AH1229","v":0},{"$f":"AI1229","v":0},{"$f":"AJ1229","v":0},{"$f":"AK1229","v":0},{"$f":"AL1229","v":0},{"$f":"AM1229","v":0},{"$f":"AN1229","v":0},{"$f":"AO1229","v":0},{"$f":"AP1229","v":0},{"$f":"AQ1229","v":0},{"$f":"AR1229","v":0},{"$f":"AS1229","v":0},{"$f":"AT1229","v":0},{"$f":"AU1229","v":0},{"$f":"AV1229","v":0},{"$f":"AW1229","v":0},{"$f":"AX1229","v":0},{"$f":"AY1229","v":0},{"$f":"AZ1229","v":0},{"$f":"BA1229","v":0},{"$f":"BB1229","v":0},{"$f":"BC1229","v":0},{"$f":"BD1229","v":0},{"$f":"BE1229","v":0},{"$f":"BF1229","v":0},{"$f":"BG1229","v":0},{"$f":"BH1229","v":0},{"$f":"BI1229","v":0},{"$f":"BJ1229","v":0},{"$f":"BK1229","v":0},{"$f":"BL1229","v":0},{"$f":"BM1229","v":0},{"$f":"BN1229","v":0},{"$f":"BO1229","v":0},{"$f":"BP1229","v":0},{"$f":"BQ1229","v":0},{"$f":"BR1229","v":0},{"$f":"BS1229","v":0},{"$f":"BT1229","v":0},{"$f":"BU1229","v":0},{"$f":"BV1229","v":0},{"$f":"BW1229","v":0},{"$f":"BX1229","v":0},{"$f":"BY1229","v":0},{"$f":"BZ1229","v":0},{"$f":"CA1229","v":0},{"$f":"CB1229","v":0}]
[{"$f":"ROW()","v":1204},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$124","v":0}]
[{"$f":"ROW()","v":1212},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AE1190,IF(AE1179>=1,(AE1190/AE1179)*AE$12,IF(AE1179>0,MIN(AE1190,$AD1201/$AE1179*AE$12),0)))","v":3.6330390375E-2},3.6330390375E-2,3.6330390375E-2,3.6330390375000007E-2,3.6330390375000007E-2,3.6330390375000007E-2,3.6330390375000007E-2,3.6330390375000014E-2,3.6330390375000014E-2,3.6330390375000014E-2,3.6330390375000021E-2,3.6330390375000021E-2,3.6330390375000021E-2,3.6330390375000028E-2,3.6330390375000028E-2,3.6330390375000035E-2,3.6330390375000035E-2,3.6330390375000035E-2,3.6330390375000042E-2,3.6330390375000042E-2,3.6330390375000049E-2,3.6330390375000049E-2,3.6330390375000056E-2,3.6330390375000056E-2,3.6330390375000063E-2,3.6330390375000063E-2,3.6330390375000063E-2,3.6330390375000063E-2,3.6330390375000063E-2,3.6330390375000056E-2,3.6330390375000056E-2,3.6330390375000056E-2,3.6330390375000056E-2,3.6330390375000056E-2,3.6330390375000056E-2,3.6330390375000056E-2,0.14532156150000022,0.14532156150000022,0.1453215615000002,0.1453215615000002,0.14532156150000017,0.14532156150000017,0.14532156150000017,0.14532156150000017,0.14532156150000017,0.14532156150000014,0.14532156150000014,0,{"$f":"MIN(CA1190,IF(CA1179>=1,(CA1190/CA1179)*CA$12,IF(CA1179>0,MIN(CA1190,$AD1201/$AE1179*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1217},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AE1195,IF(AE1184>=1,(AE1195/AE1184)*AE$12,IF(AE1184>0,MIN(AE1195,$AD1206/$AE1184*AE$12),0)))","v":1.3555803250000002E-2},1.355580325E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.355580325E-2,1.3555803250000002E-2,1.3555803250000002E-2,1.3555803250000002E-2,1.3555803250000002E-2,1.3555803250000002E-2,1.3555803250000002E-2,1.3555803250000002E-2,1.3555803250000002E-2,1.3555803250000002E-2,1.3555803250000003E-2,1.3555803250000003E-2,1.3555803250000003E-2,1.3555803250000005E-2,1.3555803250000005E-2,1.3555803250000007E-2,1.3555803250000005E-2,1.3555803250000003E-2,5.4223213000000013E-2,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1195,IF(BY1184>=1,(BY1195/BY1184)*BY$12,IF(BY1184>0,MIN(BY1195,$AD1206/$AE1184*BY$12),0)))","v":0},0,{"$f":"MIN(CA1195,IF(CA1184>=1,(CA1195/CA1184)*CA$12,IF(CA1184>0,MIN(CA1195,$AD1206/$AE1184*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1225},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1192+AD1203-AD1214","v":2.7940459999999997E-2},2.7241948499999998E-2,2.6543437E-2,2.5844925500000001E-2,2.5146414000000002E-2,2.4447902500000004E-2,2.3749391000000005E-2,2.3050879500000006E-2,2.2352368000000008E-2,2.1653856500000009E-2,2.0955345000000011E-2,2.0256833500000009E-2,1.955832200000001E-2,1.8859810500000011E-2,1.8161299000000009E-2,1.7462787500000007E-2,1.6764276000000009E-2,1.606576450000001E-2,1.536725300000001E-2,1.4668741500000009E-2,1.3970230000000009E-2,1.3271718500000008E-2,1.2573207000000008E-2,1.1874695500000008E-2,1.1176184000000007E-2,1.0477672500000007E-2,9.7791610000000067E-3,9.0806495000000063E-3,8.382138000000006E-3,7.6836265000000056E-3,6.9851150000000053E-3,6.2866035000000049E-3,5.5880920000000046E-3,4.8895805000000042E-3,4.1910690000000039E-3,3.4925575000000031E-3,2.7940460000000023E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1192+BY1203-BY1214","v":0},0,{"$f":"CA1192+CA1203-CA1214","v":0},0,0]
[{"$f":"ROW()","v":1230},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1221:N1229)","v":0},{"$f":"SUM(O1221:O1229)","v":0},{"$f":"SUM(P1221:P1229)","v":0},{"$f":"SUM(Q1221:Q1229)","v":0},{"$f":"SUM(R1221:R1229)","v":0},{"$f":"SUM(S1221:S1229)","v":0},{"$f":"SUM(T1221:T1229)","v":0},{"$f":"SUM(U1221:U1229)","v":0},{"$f":"SUM(V1221:V1229)","v":0},{"$f":"SUM(W1221:W1229)","v":0},{"$f":"SUM(X1221:X1229)","v":0},{"$f":"SUM(Y1221:Y1229)","v":0},{"$f":"SUM(Z1221:Z1229)","v":0},{"$f":"SUM(AA1221:AA1229)","v":0},{"$f":"SUM(AB1221:AB1229)","v":0},{"$f":"SUM(AC1221:AC1229)","v":0},{"$f":"SUM(AD1221:AD1229)","v":3.6441318599999999},{"$f":"SUM(AE1221:AE1229)","v":3.5914530543749996},{"$f":"SUM(AF1221:AF1229)","v":3.5387742487499998},{"$f":"SUM(AG1221:AG1229)","v":3.4860954431250004},{"$f":"SUM(AH1221:AH1229)","v":3.4334166375000006},{"$f":"SUM(AI1221:AI1229)","v":3.3807378318750008},{"$f":"SUM(AJ1221:AJ1229)","v":3.3280590262500009},{"$f":"SUM(AK1221:AK1229)","v":3.2753802206250007},{"$f":"SUM(AL1221:AL1229)","v":3.2227014150000008},{"$f":"SUM(AM1221:AM1229)","v":3.170022609375001},{"$f":"SUM(AN1221:AN1229)","v":3.1173438037500012},{"$f":"SUM(AO1221:AO1229)","v":3.0646649981250009},{"$f":"SUM(AP1221:AP1229)","v":3.011986192500002},{"$f":"SUM(AQ1221:AQ1229)","v":2.9593073868750022},{"$f":"SUM(AR1221:AR1229)","v":2.9066285812500019},{"$f":"SUM(AS1221:AS1229)","v":2.8539497756250021},{"$f":"SUM(AT1221:AT1229)","v":2.8012709700000022},{"$f":"SUM(AU1221:AU1229)","v":2.748592164375002},{"$f":"SUM(AV1221:AV1229)","v":2.6959133587500022},{"$f":"SUM(AW1221:AW1229)","v":2.6432345531250023},{"$f":"SUM(AX1221:AX1229)","v":2.5905557475000029},{"$f":"SUM(AY1221:AY1229)","v":2.5378769418750031},{"$f":"SUM(AZ1221:AZ1229)","v":2.4851981362500033},{"$f":"SUM(BA1221:BA1229)","v":2.432519330625003},{"$f":"SUM(BB1221:BB1229)","v":2.3798405250000032},{"$f":"SUM(BC1221:BC1229)","v":2.3271617193750029},{"$f":"SUM(BD1221:BD1229)","v":2.2744829137500031},{"$f":"SUM(BE1221:BE1229)","v":2.2218041081250028},{"$f":"SUM(BF1221:BF1229)","v":2.1691253025000035},{"$f":"SUM(BG1221:BG1229)","v":2.1164464968750027},{"$f":"SUM(BH1221:BH1229)","v":2.0637676912500029},{"$f":"SUM(BI1221:BI1229)","v":2.0110888856250027},{"$f":"SUM(BJ1221:BJ1229)","v":1.9584100800000026},{"$f":"SUM(BK1221:BK1229)","v":1.9057312743750026},{"$f":"SUM(BL1221:BL1229)","v":1.8530524687500027},{"$f":"SUM(BM1221:BM1229)","v":1.8003736631250025},{"$f":"SUM(BN1221:BN1229)","v":1.7476948575000024},{"$f":"SUM(BO1221:BO1229)","v":1.536979635000002},{"$f":"SUM(BP1221:BP1229)","v":1.3832816715000018},{"$f":"SUM(BQ1221:BQ1229)","v":1.2295837080000014},{"$f":"SUM(BR1221:BR1229)","v":1.0758857445000012},{"$f":"SUM(BS1221:BS1229)","v":0.92218778100000098},{"$f":"SUM(BT1221:BT1229)","v":0.76848981750000078},{"$f":"SUM(BU1221:BU1229)","v":0.61479185400000058},{"$f":"SUM(BV1221:BV1229)","v":0.46109389050000044},{"$f":"SUM(BW1221:BW1229)","v":0.30739592700000024},{"$f":"SUM(BX1221:BX1229)","v":0.15369796350000012},{"$f":"SUM(BY1221:BY1229)","v":0},{"$f":"SUM(BZ1221:BZ1229)","v":0},{"$f":"SUM(CA1221:CA1229)","v":0},{"$f":"SUM(CB1221:CB1229)","v":0},{"$f":"SUM(CC1221:CC1229)","v":0}]
[{"$f":"ROW()","v":1238},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1246},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1250},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1258},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE$122","v":0}]
[{"$f":"ROW()","v":1270},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AF1248,IF(AF1237>=1,(AF1248/AF1237)*AF$12,IF(AF1237>0,MIN(AF1248,$AE1259/$AF1237*AF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1248,IF(CA1237>=1,(CA1248/CA1237)*CA$12,IF(CA1237>0,MIN(CA1248,$AE1259/$AF1237*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1271},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AF1249,IF(AF1238>=1,(AF1249/AF1238)*AF$12,IF(AF1238>0,MIN(AF1249,$AE1260/$AF1238*AF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1249,IF(CA1238>=1,(CA1249/CA1238)*CA$12,IF(CA1238>0,MIN(CA1249,$AE1260/$AF1238*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1279},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1246+AE1257-AE1268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1246+BY1257-BY1268","v":0},0,{"$f":"CA1246+CA1257-CA1268","v":0},0,0]
[{"$f":"ROW()","v":1291},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[{"$f":"ROW()","v":1292},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0]
[{"$f":"ROW()","v":1300},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1333","v":0},{"$f":"AG1333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW1333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM1333","v":0},0,0,0,0,0,{"$f":"BS1333","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1312},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$120","v":0}]
[{"$f":"ROW()","v":1313},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$121","v":0}]
[{"$f":"ROW()","v":1325},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AG1303,IF(AG1292>=1,(AG1303/AG1292)*AG$12,IF(AG1292>0,MIN(AG1303,$AF1314/$AG1292*AG$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1303,IF(BY1292>=1,(BY1303/BY1292)*BY$12,IF(BY1292>0,MIN(BY1303,$AF1314/$AG1292*BY$12),0)))","v":0},0,{"$f":"MIN(CA1303,IF(CA1292>=1,(CA1303/CA1292)*CA$12,IF(CA1292>0,MIN(CA1303,$AF1314/$AG1292*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1333},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1300+AF1311-AF1322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1300+BY1311-BY1322","v":0},0,{"$f":"CA1300+CA1311-CA1322","v":0},0,0]
[{"$f":"ROW()","v":1334},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1301+AF1312-AF1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1301+BY1312-BY1323","v":0},0,{"$f":"CA1301+CA1312-CA1323","v":0},0,0]
[{"$f":"ROW()","v":1346},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,{"$f":"MAX(BO1346-1,0)","v":10.75},9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0]
[{"$f":"ROW()","v":1354}]
[{"$f":"ROW()","v":1355},"Opening Asset Values"]
[{"$f":"ROW()","v":1367},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$119","v":0}]
[{"$f":"ROW()","v":1369},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG$121","v":0}]
[{"$f":"ROW()","v":1379},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AH1357,IF(AH1346>=1,(AH1357/AH1346)*AH$12,IF(AH1346>0,MIN(AH1357,$AG1368/$AH1346*AH$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1357,IF(CA1346>=1,(CA1357/CA1346)*CA$12,IF(CA1346>0,MIN(CA1357,$AG1368/$AH1346*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1387},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1378:N1386)","v":0},{"$f":"SUM(O1378:O1386)","v":0},{"$f":"SUM(P1378:P1386)","v":0},{"$f":"SUM(Q1378:Q1386)","v":0},{"$f":"SUM(R1378:R1386)","v":0},{"$f":"SUM(S1378:S1386)","v":0},{"$f":"SUM(T1378:T1386)","v":0},{"$f":"SUM(U1378:U1386)","v":0},{"$f":"SUM(V1378:V1386)","v":0},{"$f":"SUM(W1378:W1386)","v":0},{"$f":"SUM(X1378:X1386)","v":0},{"$f":"SUM(Y1378:Y1386)","v":0},{"$f":"SUM(Z1378:Z1386)","v":0},{"$f":"SUM(AA1378:AA1386)","v":0},{"$f":"SUM(AB1378:AB1386)","v":0},{"$f":"SUM(AC1378:AC1386)","v":0},{"$f":"SUM(AD1378:AD1386)","v":0},{"$f":"SUM(AE1378:AE1386)","v":0},{"$f":"SUM(AF1378:AF1386)","v":0},{"$f":"SUM(AG1378:AG1386)","v":0},{"$f":"SUM(AH1378:AH1386)","v":0},{"$f":"SUM(AI1378:AI1386)","v":0},{"$f":"SUM(AJ1378:AJ1386)","v":0},{"$f":"SUM(AK1378:AK1386)","v":0},{"$f":"SUM(AL1378:AL1386)","v":0},{"$f":"SUM(AM1378:AM1386)","v":0},{"$f":"SUM(AN1378:AN1386)","v":0},{"$f":"SUM(AO1378:AO1386)","v":0},{"$f":"SUM(AP1378:AP1386)","v":0},{"$f":"SUM(AQ1378:AQ1386)","v":0},{"$f":"SUM(AR1378:AR1386)","v":0},{"$f":"SUM(AS1378:AS1386)","v":0},{"$f":"SUM(AT1378:AT1386)","v":0},{"$f":"SUM(AU1378:AU1386)","v":0},{"$f":"SUM(AV1378:AV1386)","v":0},{"$f":"SUM(AW1378:AW1386)","v":0},{"$f":"SUM(AX1378:AX1386)","v":0},{"$f":"SUM(AY1378:AY1386)","v":0},{"$f":"SUM(AZ1378:AZ1386)","v":0},{"$f":"SUM(BA1378:BA1386)","v":0},{"$f":"SUM(BB1378:BB1386)","v":0},{"$f":"SUM(BC1378:BC1386)","v":0},{"$f":"SUM(BD1378:BD1386)","v":0},{"$f":"SUM(BE1378:BE1386)","v":0},{"$f":"SUM(BF1378:BF1386)","v":0},{"$f":"SUM(BG1378:BG1386)","v":0},{"$f":"SUM(BH1378:BH1386)","v":0},{"$f":"SUM(BI1378:BI1386)","v":0},{"$f":"SUM(BJ1378:BJ1386)","v":0},{"$f":"SUM(BK1378:BK1386)","v":0},{"$f":"SUM(BL1378:BL1386)","v":0},{"$f":"SUM(BM1378:BM1386)","v":0},{"$f":"SUM(BN1378:BN1386)","v":0},{"$f":"SUM(BO1378:BO1386)","v":0},{"$f":"SUM(BP1378:BP1386)","v":0},{"$f":"SUM(BQ1378:BQ1386)","v":0},{"$f":"SUM(BR1378:BR1386)","v":0},{"$f":"SUM(BS1378:BS1386)","v":0},{"$f":"SUM(BT1378:BT1386)","v":0},{"$f":"SUM(BU1378:BU1386)","v":0},{"$f":"SUM(BV1378:BV1386)","v":0},{"$f":"SUM(BW1378:BW1386)","v":0},{"$f":"SUM(BX1378:BX1386)","v":0},{"$f":"SUM(BY1378:BY1386)","v":0},{"$f":"SUM(BZ1378:BZ1386)","v":0},{"$f":"SUM(CA1378:CA1386)","v":0},{"$f":"SUM(CB1378:CB1386)","v":0},{"$f":"SUM(CC1378:CC1386)","v":0}]
[{"$f":"ROW()","v":1395},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1362+AG1373-AG1384","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,{"$f":"BY1362+BY1373-BY1384","v":0},0,{"$f":"CA1362+CA1373-CA1384","v":0},0,0]
[{"$f":"ROW()","v":1400},"Life (years)"]
[{"$f":"ROW()","v":1408},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1413},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1446","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1421},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1412:N1420)","v":0},{"$f":"SUM(O1412:O1420)","v":0},{"$f":"SUM(P1412:P1420)","v":0},{"$f":"SUM(Q1412:Q1420)","v":0},{"$f":"SUM(R1412:R1420)","v":0},{"$f":"SUM(S1412:S1420)","v":0},{"$f":"SUM(T1412:T1420)","v":0},{"$f":"SUM(U1412:U1420)","v":0},{"$f":"SUM(V1412:V1420)","v":0},{"$f":"SUM(W1412:W1420)","v":0},{"$f":"SUM(X1412:X1420)","v":0},{"$f":"SUM(Y1412:Y1420)","v":0},{"$f":"SUM(Z1412:Z1420)","v":0},{"$f":"SUM(AA1412:AA1420)","v":0},{"$f":"SUM(AB1412:AB1420)","v":0},{"$f":"SUM(AC1412:AC1420)","v":0},{"$f":"SUM(AD1412:AD1420)","v":0},{"$f":"SUM(AE1412:AE1420)","v":0},{"$f":"SUM(AF1412:AF1420)","v":0},{"$f":"SUM(AG1412:AG1420)","v":0},{"$f":"SUM(AH1412:AH1420)","v":0},{"$f":"SUM(AI1412:AI1420)","v":8.3913938000000012},{"$f":"SUM(AJ1412:AJ1420)","v":8.2837105189999996},{"$f":"SUM(AK1412:AK1420)","v":8.1760272380000014},{"$f":"SUM(AL1412:AL1420)","v":8.0683439569999997},{"$f":"SUM(AM1412:AM1420)","v":7.9606606760000007},{"$f":"SUM(AN1412:AN1420)","v":7.8529773950000017},{"$f":"SUM(AO1412:AO1420)","v":7.7452941140000009},{"$f":"SUM(AP1412:AP1420)","v":7.6376108330000019},{"$f":"SUM(AQ1412:AQ1420)","v":7.5299275520000029},{"$f":"SUM(AR1412:AR1420)","v":7.4222442710000021},{"$f":"SUM(AS1412:AS1420)","v":7.3145609900000021},{"$f":"SUM(AT1412:AT1420)","v":7.2068777090000031},{"$f":"SUM(AU1412:AU1420)","v":7.0991944280000032},{"$f":"SUM(AV1412:AV1420)","v":6.9915111470000042},{"$f":"SUM(AW1412:AW1420)","v":6.8838278660000043},{"$f":"SUM(AX1412:AX1420)","v":6.7761445850000035},{"$f":"SUM(AY1412:AY1420)","v":6.6684613040000045},{"$f":"SUM(AZ1412:AZ1420)","v":6.5607780230000046},{"$f":"SUM(BA1412:BA1420)","v":6.4530947420000038},{"$f":"SUM(BB1412:BB1420)","v":6.3454114610000056},{"$f":"SUM(BC1412:BC1420)","v":6.2377281800000057},{"$f":"SUM(BD1412:BD1420)","v":6.1300448990000058},{"$f":"SUM(BE1412:BE1420)","v":6.0223616180000059},{"$f":"SUM(BF1412:BF1420)","v":5.914678337000006},{"$f":"SUM(BG1412:BG1420)","v":5.8069950560000061},{"$f":"SUM(BH1412:BH1420)","v":5.6993117750000071},{"$f":"SUM(BI1412:BI1420)","v":5.5916284940000072},{"$f":"SUM(BJ1412:BJ1420)","v":5.4839452130000073},{"$f":"SUM(BK1412:BK1420)","v":5.3762619320000082},{"$f":"SUM(BL1412:BL1420)","v":5.2685786510000083},{"$f":"SUM(BM1412:BM1420)","v":5.1608953700000075},{"$f":"SUM(BN1412:BN1420)","v":5.0532120890000076},{"$f":"SUM(BO1412:BO1420)","v":4.9455288080000086},{"$f":"SUM(BP1412:BP1420)","v":4.5147956840000081},{"$f":"SUM(BQ1412:BQ1420)","v":4.0840625600000076},{"$f":"SUM(BR1412:BR1420)","v":3.6756563040000065},{"$f":"SUM(BS1412:BS1420)","v":3.2672500480000055},{"$f":"SUM(BT1412:BT1420)","v":2.8588437920000049},{"$f":"SUM(BU1412:BU1420)","v":2.4504375360000044},{"$f":"SUM(BV1412:BV1420)","v":2.0420312800000038},{"$f":"SUM(BW1412:BW1420)","v":1.6336250240000028},{"$f":"SUM(BX1412:BX1420)","v":1.2252187680000022},{"$f":"SUM(BY1412:BY1420)","v":0.81681251200000138},{"$f":"SUM(BZ1412:BZ1420)","v":0.40840625600000069},{"$f":"SUM(CA1412:CA1420)","v":0},{"$f":"SUM(CB1412:CB1420)","v":0},{"$f":"SUM(CC1412:CC1420)","v":0}]
[{"$f":"ROW()","v":1429},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$125","v":4.2681799999999999E-3}]
[{"$f":"ROW()","v":1434},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AI1412,IF(AI1401>=1,(AI1412/AI1401)*AI$12,IF(AI1401>0,MIN(AI1412,$AH1423/$AI1401*AI$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1412,IF(CA1401>=1,(CA1412/CA1401)*CA$12,IF(CA1401>0,MIN(CA1412,$AH1423/$AI1401*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1442},"Non-depreciable assets"]
[{"$f":"ROW()","v":1450},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1417+AH1428-AH1439","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,{"$f":"BY1417+BY1428-BY1439","v":0},0,{"$f":"CA1417+CA1428-CA1439","v":0},0,0]
[{"$f":"ROW()","v":1455},{"$f":"TEXT(EOMONTH(LEFT(B1399,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/2002 Capex"}]
[{"$f":"ROW()","v":1463},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0]
[{"$f":"ROW()","v":1468},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY1501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1501","v":0},0,0,0,{"$f":"BS1501","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1476},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1509","v":0},{"$f":"AJ1509","v":0},{"$f":"AK1509","v":0},{"$f":"AL1509","v":0},{"$f":"AM1509","v":0},{"$f":"AN1509","v":0},{"$f":"AO1509","v":0},{"$f":"AP1509","v":0},{"$f":"AQ1509","v":0},{"$f":"AR1509","v":0},{"$f":"AS1509","v":0},{"$f":"AT1509","v":0},{"$f":"AU1509","v":0},{"$f":"AV1509","v":0},{"$f":"AW1509","v":0},{"$f":"AX1509","v":0},{"$f":"AY1509","v":0},{"$f":"AZ1509","v":0},{"$f":"BA1509","v":0},{"$f":"BB1509","v":0},{"$f":"BC1509","v":0},{"$f":"BD1509","v":0},{"$f":"BE1509","v":0},{"$f":"BF1509","v":0},{"$f":"BG1509","v":0},{"$f":"BH1509","v":0},{"$f":"BI1509","v":0},{"$f":"BJ1509","v":0},{"$f":"BK1509","v":0},{"$f":"BL1509","v":0},{"$f":"BM1509","v":0},{"$f":"BN1509","v":0},{"$f":"BO1509","v":0},{"$f":"BP1509","v":0},{"$f":"BQ1509","v":0},{"$f":"BR1509","v":0},{"$f":"BS1509","v":0},{"$f":"BT1509","v":0},{"$f":"BU1509","v":0},{"$f":"BV1509","v":0},{"$f":"BW1509","v":0},{"$f":"BX1509","v":0},{"$f":"BY1509","v":0},{"$f":"BZ1509","v":0},{"$f":"CA1509","v":0},{"$f":"CB1509","v":0}]
[{"$f":"ROW()","v":1484},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI$124","v":0}]
[{"$f":"ROW()","v":1488},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1479:N1487)","v":0},{"$f":"SUM(O1479:O1487)","v":0},{"$f":"SUM(P1479:P1487)","v":0},{"$f":"SUM(Q1479:Q1487)","v":0},{"$f":"SUM(R1479:R1487)","v":0},{"$f":"SUM(S1479:S1487)","v":0},{"$f":"SUM(T1479:T1487)","v":0},{"$f":"SUM(U1479:U1487)","v":0},{"$f":"SUM(V1479:V1487)","v":0},{"$f":"SUM(W1479:W1487)","v":0},{"$f":"SUM(X1479:X1487)","v":0},{"$f":"SUM(Y1479:Y1487)","v":0},{"$f":"SUM(Z1479:Z1487)","v":0},{"$f":"SUM(AA1479:AA1487)","v":0},{"$f":"SUM(AB1479:AB1487)","v":0},{"$f":"SUM(AC1479:AC1487)","v":0},{"$f":"SUM(AD1479:AD1487)","v":0},{"$f":"SUM(AE1479:AE1487)","v":0},{"$f":"SUM(AF1479:AF1487)","v":0},{"$f":"SUM(AG1479:AG1487)","v":0},{"$f":"SUM(AH1479:AH1487)","v":0},{"$f":"SUM(AI1479:AI1487)","v":0},{"$f":"SUM(AJ1479:AJ1487)","v":0},{"$f":"SUM(AK1479:AK1487)","v":0},{"$f":"SUM(AL1479:AL1487)","v":0},{"$f":"SUM(AM1479:AM1487)","v":0},{"$f":"SUM(AN1479:AN1487)","v":0},{"$f":"SUM(AO1479:AO1487)","v":0},{"$f":"SUM(AP1479:AP1487)","v":0},{"$f":"SUM(AQ1479:AQ1487)","v":0},{"$f":"SUM(AR1479:AR1487)","v":0},{"$f":"SUM(AS1479:AS1487)","v":0},{"$f":"SUM(AT1479:AT1487)","v":0},{"$f":"SUM(AU1479:AU1487)","v":0},{"$f":"SUM(AV1479:AV1487)","v":0},{"$f":"SUM(AW1479:AW1487)","v":0},{"$f":"SUM(AX1479:AX1487)","v":0},{"$f":"SUM(AY1479:AY1487)","v":0},{"$f":"SUM(AZ1479:AZ1487)","v":0},{"$f":"SUM(BA1479:BA1487)","v":0},{"$f":"SUM(BB1479:BB1487)","v":0},{"$f":"SUM(BC1479:BC1487)","v":0},{"$f":"SUM(BD1479:BD1487)","v":0},{"$f":"SUM(BE1479:BE1487)","v":0},{"$f":"SUM(BF1479:BF1487)","v":0},{"$f":"SUM(BG1479:BG1487)","v":0},{"$f":"SUM(BH1479:BH1487)","v":0},{"$f":"SUM(BI1479:BI1487)","v":0},{"$f":"SUM(BJ1479:BJ1487)","v":0},{"$f":"SUM(BK1479:BK1487)","v":0},{"$f":"SUM(BL1479:BL1487)","v":0},{"$f":"SUM(BM1479:BM1487)","v":0},{"$f":"SUM(BN1479:BN1487)","v":0},{"$f":"SUM(BO1479:BO1487)","v":0},{"$f":"SUM(BP1479:BP1487)","v":0},{"$f":"SUM(BQ1479:BQ1487)","v":0},{"$f":"SUM(BR1479:BR1487)","v":0},{"$f":"SUM(BS1479:BS1487)","v":0},{"$f":"SUM(BT1479:BT1487)","v":0},{"$f":"SUM(BU1479:BU1487)","v":0},{"$f":"SUM(BV1479:BV1487)","v":0},{"$f":"SUM(BW1479:BW1487)","v":0},{"$f":"SUM(BX1479:BX1487)","v":0},{"$f":"SUM(BY1479:BY1487)","v":0},{"$f":"SUM(BZ1479:BZ1487)","v":0},{"$f":"SUM(CA1479:CA1487)","v":0},{"$f":"SUM(CB1479:CB1487)","v":0},{"$f":"SUM(CC1479:CC1487)","v":0}]
[{"$f":"ROW()","v":1496},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AJ1474,IF(AJ1463>=1,(AJ1474/AJ1463)*AJ$12,IF(AJ1463>0,MIN(AJ1474,$AI1485/$AJ1463*AJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1474,IF(BY1463>=1,(BY1474/BY1463)*BY$12,IF(BY1463>0,MIN(BY1474,$AI1485/$AJ1463*BY$12),0)))","v":0},0,{"$f":"MIN(CA1474,IF(CA1463>=1,(CA1474/CA1463)*CA$12,IF(CA1463>0,MIN(CA1474,$AI1485/$AJ1463*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1501},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI1468+AI1479-AI1490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1468+BY1479-BY1490","v":0},0,{"$f":"CA1468+CA1479-CA1490","v":0},0,0]
[{"$f":"ROW()","v":1509},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1517},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1522}]
[{"$f":"ROW()","v":1530},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1538},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$122","v":0}]
[{"$f":"ROW()","v":1543},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ$127","v":0}]
[{"$f":"ROW()","v":1551},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AK1529,IF(AK1518>=1,(AK1529/AK1518)*AK$12,IF(AK1518>0,MIN(AK1529,$AJ1540/$AK1518*AK$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1529,IF(CA1518>=1,(CA1529/CA1518)*CA$12,IF(CA1518>0,MIN(CA1529,$AJ1540/$AK1518*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1556},"Closing Asset Values"]
[{"$f":"ROW()","v":1564},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ1531+AJ1542-AJ1553","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,{"$f":"BY1531+BY1542-BY1553","v":0},0,{"$f":"CA1531+CA1542-CA1553","v":0},0,0]
[{"$f":"ROW()","v":1572},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0]
[{"$f":"ROW()","v":1577},"Non-depreciable assets"]
[{"$f":"ROW()","v":1585},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1593},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$121","v":0}]
[{"$f":"ROW()","v":1598},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK$126","v":0}]
[{"$f":"ROW()","v":1606},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AL1584,IF(AL1573>=1,(AL1584/AL1573)*AL$12,IF(AL1573>0,MIN(AL1584,$AK1595/$AL1573*AL$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1584,IF(CA1573>=1,(CA1584/CA1573)*CA$12,IF(CA1573>0,MIN(CA1584,$AK1595/$AL1573*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1617},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK1584+AK1595-AK1606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1584+BY1595-BY1606","v":0},0,{"$f":"CA1584+CA1595-CA1606","v":0},0,0]
[{"$f":"ROW()","v":1618},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK1585+AK1596-AK1607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1585+BY1596-BY1607","v":0},0,{"$f":"CA1585+CA1596-CA1607","v":0},0,0]
[{"$f":"ROW()","v":1626},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,{"$f":"MAX(BO1626-1,0)","v":12},11,10,9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":1638},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.64945307000000008,0.64133490662500003,0.63321674324999999,0.62509857987499995,0.61698041649999991,0.60886225312499986,0.60074408974999982,0.59262592637499978,0.58450776299999974,0.57638959962499969,0.56827143624999965,0.56015327287499961,0.55203510949999957,0.54391694612499952,0.53579878274999948,0.52768061937499944,0.5195624559999994,0.51144429262499935,0.50332612924999931,0.49520796587499932,0.48708980249999934,0.47897163912499935,0.47085347574999936,0.46273531237499937,0.45461714899999939,0.4464989856249994,0.43838082224999941,0.43026265887499943,0.42214449549999944,0.38967184199999949,0.35719918849999954,0.32472653499999959,0.29225388149999965,0.2597812279999997,0.22730857449999975,0.1948359209999998,0.16236326749999982,0.12989061399999985,9.7417960499999887E-2,6.4945306999999924E-2,3.2472653499999962E-2,0,0]
[{"$f":"ROW()","v":1639},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9122910000000001E-2,5.8383873624999999E-2,5.7644837249999997E-2,5.6905800874999996E-2,5.6166764499999994E-2,5.5427728124999992E-2,5.468869174999999E-2,5.3949655374999989E-2,5.3210618999999987E-2,5.2471582624999985E-2,5.1732546249999983E-2,5.0993509874999982E-2,5.025447349999998E-2,4.9515437124999978E-2,4.8776400749999976E-2,4.8037364374999975E-2,4.7298327999999973E-2,4.6559291624999971E-2,4.5820255249999969E-2,4.5081218874999968E-2,4.4342182499999966E-2,4.3603146124999964E-2,4.2864109749999962E-2,4.2125073374999961E-2,4.1386036999999959E-2,4.0647000624999957E-2,3.9907964249999955E-2,3.9168927874999954E-2,3.8429891499999952E-2,3.5473745999999959E-2,3.2517600499999966E-2,2.9561454999999969E-2,2.6605309499999973E-2,2.3649163999999976E-2,2.0693018499999979E-2,1.7736872999999983E-2,1.4780727499999986E-2,1.182458199999999E-2,8.8684364999999932E-3,5.9122909999999949E-3,2.9561454999999974E-3,0,0]
[{"$f":"ROW()","v":1651},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL$123","v":5.5898429999999999E-2}]
[{"$f":"ROW()","v":1659},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AM1637,IF(AM1626>=1,(AM1637/AM1626)*AM$12,IF(AM1626>0,MIN(AM1637,$AL1648/$AM1626*AM$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1637,IF(CA1626>=1,(CA1637/CA1626)*CA$12,IF(CA1626>0,MIN(CA1637,$AL1648/$AM1626*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1660},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AM1638,IF(AM1627>=1,(AM1638/AM1627)*AM$12,IF(AM1627>0,MIN(AM1638,$AL1649/$AM1627*AM$12),0)))","v":8.118163375000001E-3},8.118163375000001E-3,8.1181633749999992E-3,8.1181633749999992E-3,8.1181633749999992E-3,8.1181633749999975E-3,8.1181633749999975E-3,8.1181633749999975E-3,8.1181633749999958E-3,8.1181633749999958E-3,8.1181633749999958E-3,8.118163374999994E-3,8.118163374999994E-3,8.1181633749999923E-3,8.1181633749999923E-3,8.1181633749999906E-3,8.1181633749999906E-3,8.1181633749999906E-3,8.1181633749999888E-3,8.1181633749999888E-3,8.1181633749999888E-3,8.1181633749999888E-3,8.1181633749999888E-3,8.1181633749999888E-3,8.1181633749999888E-3,8.1181633749999888E-3,8.1181633749999888E-3,8.1181633749999888E-3,3.2472653499999955E-2,3.2472653499999955E-2,3.2472653499999955E-2,3.2472653499999962E-2,3.2472653499999962E-2,3.2472653499999962E-2,3.2472653499999962E-2,3.2472653499999969E-2,3.2472653499999962E-2,3.2472653499999962E-2,3.2472653499999962E-2,3.2472653499999962E-2,{"$f":"MIN(CA1638,IF(CA1627>=1,(CA1638/CA1627)*CA$12,IF(CA1627>0,MIN(CA1638,$AL1649/$AM1627*CA$12),0)))","v":3.2472653499999962E-2},0,0]
[{"$f":"ROW()","v":1672},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL1639+AL1650-AL1661","v":5.9122910000000001E-2},5.8383873624999999E-2,{"$f":"AN1639+AN1650-AN1661","v":5.7644837249999997E-2},5.6905800874999996E-2,5.6166764499999994E-2,5.5427728124999992E-2,5.468869174999999E-2,5.3949655374999989E-2,5.3210618999999987E-2,5.2471582624999985E-2,5.1732546249999983E-2,5.0993509874999982E-2,5.025447349999998E-2,4.9515437124999978E-2,4.8776400749999976E-2,4.8037364374999975E-2,4.7298327999999973E-2,4.6559291624999971E-2,4.5820255249999969E-2,4.5081218874999968E-2,4.4342182499999966E-2,4.3603146124999964E-2,4.2864109749999962E-2,4.2125073374999961E-2,4.1386036999999959E-2,4.0647000624999957E-2,3.9907964249999955E-2,3.9168927874999954E-2,3.8429891499999952E-2,3.5473745999999959E-2,3.2517600499999966E-2,2.9561454999999969E-2,2.6605309499999973E-2,2.3649163999999976E-2,2.0693018499999979E-2,1.7736872999999983E-2,1.4780727499999986E-2,1.182458199999999E-2,8.8684364999999932E-3,{"$f":"BY1639+BY1650-BY1661","v":5.9122909999999949E-3},2.9561454999999974E-3,{"$f":"CA1639+CA1650-CA1661","v":0},0,0]
[{"$f":"ROW()","v":1680},"Life (years)"]
[{"$f":"ROW()","v":1681},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(AN1681-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,{"$f":"MAX(BD1681-0.25,0)","v":15.75},15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,{"$f":"MAX(BO1681-1,0)","v":12.25},{"$f":"MAX(BP1681-1,0)","v":11.25},10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0]
[{"$f":"ROW()","v":1693},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1726","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1701},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1692:N1700)","v":0},{"$f":"SUM(O1692:O1700)","v":0},{"$f":"SUM(P1692:P1700)","v":0},{"$f":"SUM(Q1692:Q1700)","v":0},{"$f":"SUM(R1692:R1700)","v":0},{"$f":"SUM(S1692:S1700)","v":0},{"$f":"SUM(T1692:T1700)","v":0},{"$f":"SUM(U1692:U1700)","v":0},{"$f":"SUM(V1692:V1700)","v":0},{"$f":"SUM(W1692:W1700)","v":0},{"$f":"SUM(X1692:X1700)","v":0},{"$f":"SUM(Y1692:Y1700)","v":0},{"$f":"SUM(Z1692:Z1700)","v":0},{"$f":"SUM(AA1692:AA1700)","v":0},{"$f":"SUM(AB1692:AB1700)","v":0},{"$f":"SUM(AC1692:AC1700)","v":0},{"$f":"SUM(AD1692:AD1700)","v":0},{"$f":"SUM(AE1692:AE1700)","v":0},{"$f":"SUM(AF1692:AF1700)","v":0},{"$f":"SUM(AG1692:AG1700)","v":0},{"$f":"SUM(AH1692:AH1700)","v":0},{"$f":"SUM(AI1692:AI1700)","v":0},{"$f":"SUM(AJ1692:AJ1700)","v":0},{"$f":"SUM(AK1692:AK1700)","v":0},{"$f":"SUM(AL1692:AL1700)","v":0},{"$f":"SUM(AM1692:AM1700)","v":0},{"$f":"SUM(AN1692:AN1700)","v":0},{"$f":"SUM(AO1692:AO1700)","v":0},{"$f":"SUM(AP1692:AP1700)","v":0},{"$f":"SUM(AQ1692:AQ1700)","v":0},{"$f":"SUM(AR1692:AR1700)","v":0},{"$f":"SUM(AS1692:AS1700)","v":0},{"$f":"SUM(AT1692:AT1700)","v":0},{"$f":"SUM(AU1692:AU1700)","v":0},{"$f":"SUM(AV1692:AV1700)","v":0},{"$f":"SUM(AW1692:AW1700)","v":0},{"$f":"SUM(AX1692:AX1700)","v":0},{"$f":"SUM(AY1692:AY1700)","v":0},{"$f":"SUM(AZ1692:AZ1700)","v":0},{"$f":"SUM(BA1692:BA1700)","v":0},{"$f":"SUM(BB1692:BB1700)","v":0},{"$f":"SUM(BC1692:BC1700)","v":0},{"$f":"SUM(BD1692:BD1700)","v":0},{"$f":"SUM(BE1692:BE1700)","v":0},{"$f":"SUM(BF1692:BF1700)","v":0},{"$f":"SUM(BG1692:BG1700)","v":0},{"$f":"SUM(BH1692:BH1700)","v":0},{"$f":"SUM(BI1692:BI1700)","v":0},{"$f":"SUM(BJ1692:BJ1700)","v":0},{"$f":"SUM(BK1692:BK1700)","v":0},{"$f":"SUM(BL1692:BL1700)","v":0},{"$f":"SUM(BM1692:BM1700)","v":0},{"$f":"SUM(BN1692:BN1700)","v":0},{"$f":"SUM(BO1692:BO1700)","v":0},{"$f":"SUM(BP1692:BP1700)","v":0},{"$f":"SUM(BQ1692:BQ1700)","v":0},{"$f":"SUM(BR1692:BR1700)","v":0},{"$f":"SUM(BS1692:BS1700)","v":0},{"$f":"SUM(BT1692:BT1700)","v":0},{"$f":"SUM(BU1692:BU1700)","v":0},{"$f":"SUM(BV1692:BV1700)","v":0},{"$f":"SUM(BW1692:BW1700)","v":0},{"$f":"SUM(BX1692:BX1700)","v":0},{"$f":"SUM(BY1692:BY1700)","v":0},{"$f":"SUM(BZ1692:BZ1700)","v":0},{"$f":"SUM(CA1692:CA1700)","v":0},{"$f":"SUM(CB1692:CB1700)","v":0},{"$f":"SUM(CC1692:CC1700)","v":0}]
[{"$f":"ROW()","v":1706},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM$122","v":0}]
[{"$f":"ROW()","v":1714},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AN1692,IF(AN1681>=1,(AN1692/AN1681)*AN$12,IF(AN1681>0,MIN(AN1692,$AM1703/$AN1681*AN$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1692,IF(CA1681>=1,(CA1692/CA1681)*CA$12,IF(CA1681>0,MIN(CA1692,$AM1703/$AN1681*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1722},"Non-depreciable assets"]
[{"$f":"ROW()","v":1727},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1694+AM1705-AM1716","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,{"$f":"BY1694+BY1705-BY1716","v":0},0,{"$f":"CA1694+CA1705-CA1716","v":0},0,0]
[{"$f":"ROW()","v":1735},{"$f":"TEXT(EOMONTH(LEFT(B1679,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/2003 Capex"}]
[{"$f":"ROW()","v":1742},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1747},"Opening Asset Values"]
[{"$f":"ROW()","v":1755},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1760},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN$120","v":0}]
[{"$f":"ROW()","v":1768},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1759:N1767)","v":0},{"$f":"SUM(O1759:O1767)","v":0},{"$f":"SUM(P1759:P1767)","v":0},{"$f":"SUM(Q1759:Q1767)","v":0},{"$f":"SUM(R1759:R1767)","v":0},{"$f":"SUM(S1759:S1767)","v":0},{"$f":"SUM(T1759:T1767)","v":0},{"$f":"SUM(U1759:U1767)","v":0},{"$f":"SUM(V1759:V1767)","v":0},{"$f":"SUM(W1759:W1767)","v":0},{"$f":"SUM(X1759:X1767)","v":0},{"$f":"SUM(Y1759:Y1767)","v":0},{"$f":"SUM(Z1759:Z1767)","v":0},{"$f":"SUM(AA1759:AA1767)","v":0},{"$f":"SUM(AB1759:AB1767)","v":0},{"$f":"SUM(AC1759:AC1767)","v":0},{"$f":"SUM(AD1759:AD1767)","v":0},{"$f":"SUM(AE1759:AE1767)","v":0},{"$f":"SUM(AF1759:AF1767)","v":0},{"$f":"SUM(AG1759:AG1767)","v":0},{"$f":"SUM(AH1759:AH1767)","v":0},{"$f":"SUM(AI1759:AI1767)","v":0},{"$f":"SUM(AJ1759:AJ1767)","v":0},{"$f":"SUM(AK1759:AK1767)","v":0},{"$f":"SUM(AL1759:AL1767)","v":0},{"$f":"SUM(AM1759:AM1767)","v":0},{"$f":"SUM(AN1759:AN1767)","v":0},{"$f":"SUM(AO1759:AO1767)","v":0},{"$f":"SUM(AP1759:AP1767)","v":0},{"$f":"SUM(AQ1759:AQ1767)","v":0},{"$f":"SUM(AR1759:AR1767)","v":0},{"$f":"SUM(AS1759:AS1767)","v":0},{"$f":"SUM(AT1759:AT1767)","v":0},{"$f":"SUM(AU1759:AU1767)","v":0},{"$f":"SUM(AV1759:AV1767)","v":0},{"$f":"SUM(AW1759:AW1767)","v":0},{"$f":"SUM(AX1759:AX1767)","v":0},{"$f":"SUM(AY1759:AY1767)","v":0},{"$f":"SUM(AZ1759:AZ1767)","v":0},{"$f":"SUM(BA1759:BA1767)","v":0},{"$f":"SUM(BB1759:BB1767)","v":0},{"$f":"SUM(BC1759:BC1767)","v":0},{"$f":"SUM(BD1759:BD1767)","v":0},{"$f":"SUM(BE1759:BE1767)","v":0},{"$f":"SUM(BF1759:BF1767)","v":0},{"$f":"SUM(BG1759:BG1767)","v":0},{"$f":"SUM(BH1759:BH1767)","v":0},{"$f":"SUM(BI1759:BI1767)","v":0},{"$f":"SUM(BJ1759:BJ1767)","v":0},{"$f":"SUM(BK1759:BK1767)","v":0},{"$f":"SUM(BL1759:BL1767)","v":0},{"$f":"SUM(BM1759:BM1767)","v":0},{"$f":"SUM(BN1759:BN1767)","v":0},{"$f":"SUM(BO1759:BO1767)","v":0},{"$f":"SUM(BP1759:BP1767)","v":0},{"$f":"SUM(BQ1759:BQ1767)","v":0},{"$f":"SUM(BR1759:BR1767)","v":0},{"$f":"SUM(BS1759:BS1767)","v":0},{"$f":"SUM(BT1759:BT1767)","v":0},{"$f":"SUM(BU1759:BU1767)","v":0},{"$f":"SUM(BV1759:BV1767)","v":0},{"$f":"SUM(BW1759:BW1767)","v":0},{"$f":"SUM(BX1759:BX1767)","v":0},{"$f":"SUM(BY1759:BY1767)","v":0},{"$f":"SUM(BZ1759:BZ1767)","v":0},{"$f":"SUM(CA1759:CA1767)","v":0},{"$f":"SUM(CB1759:CB1767)","v":0},{"$f":"SUM(CC1759:CC1767)","v":0}]
[{"$f":"ROW()","v":1776},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AO1754,IF(AO1743>=1,(AO1754/AO1743)*AO$12,IF(AO1743>0,MIN(AO1754,$AN1765/$AO1743*AO$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1754,IF(CA1743>=1,(CA1754/CA1743)*CA$12,IF(CA1743>0,MIN(CA1754,$AN1765/$AO1743*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1781},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN1748+AN1759-AN1770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1748+BY1759-BY1770","v":0},0,{"$f":"CA1748+CA1759-CA1770","v":0},0,0]
[{"$f":"ROW()","v":1789},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1794},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,{"$f":"MAX(BO1794-1,0)","v":12.75},11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0]
[{"$f":"ROW()","v":1802}]
[{"$f":"ROW()","v":1810},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1815},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO$119","v":0}]
[{"$f":"ROW()","v":1823},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO$127","v":0}]
[{"$f":"ROW()","v":1831},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AP1809,IF(AP1798>=1,(AP1809/AP1798)*AP$12,IF(AP1798>0,MIN(AP1809,$AO1820/$AP1798*AP$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1809,IF(CA1798>=1,(CA1809/CA1798)*CA$12,IF(CA1798>0,MIN(CA1809,$AO1820/$AP1798*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1836},"Closing Asset Values"]
[{"$f":"ROW()","v":1844},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO1811+AO1822-AO1833","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,{"$f":"BY1811+BY1822-BY1833","v":0},0,{"$f":"CA1811+CA1822-CA1833","v":0},0,0]
[{"$f":"ROW()","v":1849},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(AQ1849-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,{"$f":"MAX(BG1849-0.25,0)","v":15.75},15.5,15.25,15,14.75,14.5,14.25,14,{"$f":"MAX(BO1849-1,0)","v":13},{"$f":"MAX(BP1849-1,0)","v":12},11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":1857},"Non-depreciable assets"]
[{"$f":"ROW()","v":1865},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5789000000000001E-2,1.5394275000000001E-2,1.499955E-2,1.4604825E-2,1.42101E-2,1.3815375E-2,1.3420649999999999E-2,1.3025924999999999E-2,1.2631199999999999E-2,1.2236474999999998E-2,1.1841749999999998E-2,1.1447024999999998E-2,1.1052299999999998E-2,1.0657574999999997E-2,1.0262849999999997E-2,9.8681249999999967E-3,9.4733999999999964E-3,9.0786749999999961E-3,8.6839499999999958E-3,8.2892249999999956E-3,7.8944999999999953E-3,7.4997749999999959E-3,7.1050499999999964E-3,6.710324999999997E-3,6.3155999999999976E-3,4.7366999999999982E-3,3.1577999999999988E-3,1.5788999999999994E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1869},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1860:N1868)","v":0},{"$f":"SUM(O1860:O1868)","v":0},{"$f":"SUM(P1860:P1868)","v":0},{"$f":"SUM(Q1860:Q1868)","v":0},{"$f":"SUM(R1860:R1868)","v":0},{"$f":"SUM(S1860:S1868)","v":0},{"$f":"SUM(T1860:T1868)","v":0},{"$f":"SUM(U1860:U1868)","v":0},{"$f":"SUM(V1860:V1868)","v":0},{"$f":"SUM(W1860:W1868)","v":0},{"$f":"SUM(X1860:X1868)","v":0},{"$f":"SUM(Y1860:Y1868)","v":0},{"$f":"SUM(Z1860:Z1868)","v":0},{"$f":"SUM(AA1860:AA1868)","v":0},{"$f":"SUM(AB1860:AB1868)","v":0},{"$f":"SUM(AC1860:AC1868)","v":0},{"$f":"SUM(AD1860:AD1868)","v":0},{"$f":"SUM(AE1860:AE1868)","v":0},{"$f":"SUM(AF1860:AF1868)","v":0},{"$f":"SUM(AG1860:AG1868)","v":0},{"$f":"SUM(AH1860:AH1868)","v":0},{"$f":"SUM(AI1860:AI1868)","v":0},{"$f":"SUM(AJ1860:AJ1868)","v":0},{"$f":"SUM(AK1860:AK1868)","v":0},{"$f":"SUM(AL1860:AL1868)","v":0},{"$f":"SUM(AM1860:AM1868)","v":0},{"$f":"SUM(AN1860:AN1868)","v":0},{"$f":"SUM(AO1860:AO1868)","v":0},{"$f":"SUM(AP1860:AP1868)","v":0},{"$f":"SUM(AQ1860:AQ1868)","v":10.13874247},{"$f":"SUM(AR1860:AR1868)","v":10.008658515000002},{"$f":"SUM(AS1860:AS1868)","v":9.8785745600000023},{"$f":"SUM(AT1860:AT1868)","v":9.7484906050000006},{"$f":"SUM(AU1860:AU1868)","v":9.6184066500000007},{"$f":"SUM(AV1860:AV1868)","v":9.4883226950000026},{"$f":"SUM(AW1860:AW1868)","v":9.3582387400000027},{"$f":"SUM(AX1860:AX1868)","v":9.2281547850000045},{"$f":"SUM(AY1860:AY1868)","v":9.0980708300000046},{"$f":"SUM(AZ1860:AZ1868)","v":8.9679868750000047},{"$f":"SUM(BA1860:BA1868)","v":8.8379029200000065},{"$f":"SUM(BB1860:BB1868)","v":8.7078189650000066},{"$f":"SUM(BC1860:BC1868)","v":8.5777350100000049},{"$f":"SUM(BD1860:BD1868)","v":8.4476510550000068},{"$f":"SUM(BE1860:BE1868)","v":8.3175671000000087},{"$f":"SUM(BF1860:BF1868)","v":8.187483145000007},{"$f":"SUM(BG1860:BG1868)","v":8.057399190000007},{"$f":"SUM(BH1860:BH1868)","v":7.9273152350000062},{"$f":"SUM(BI1860:BI1868)","v":7.7972312800000063},{"$f":"SUM(BJ1860:BJ1868)","v":7.6671473250000073},{"$f":"SUM(BK1860:BK1868)","v":7.5370633700000065},{"$f":"SUM(BL1860:BL1868)","v":7.4069794150000057},{"$f":"SUM(BM1860:BM1868)","v":7.2768954600000058},{"$f":"SUM(BN1860:BN1868)","v":7.1468115050000058},{"$f":"SUM(BO1860:BO1868)","v":7.0167275500000059},{"$f":"SUM(BP1860:BP1868)","v":6.4963917300000045},{"$f":"SUM(BQ1860:BQ1868)","v":5.9760559100000057},{"$f":"SUM(BR1860:BR1868)","v":5.4557200900000042},{"$f":"SUM(BS1860:BS1868)","v":4.9353842700000046},{"$f":"SUM(BT1860:BT1868)","v":4.4418458430000038},{"$f":"SUM(BU1860:BU1868)","v":3.948307416000004},{"$f":"SUM(BV1860:BV1868)","v":3.4547689890000037},{"$f":"SUM(BW1860:BW1868)","v":2.961230562000003},{"$f":"SUM(BX1860:BX1868)","v":2.4676921350000023},{"$f":"SUM(BY1860:BY1868)","v":1.9741537080000018},{"$f":"SUM(BZ1860:BZ1868)","v":1.4806152810000013},{"$f":"SUM(CA1860:CA1868)","v":0.98707685400000078},{"$f":"SUM(CB1860:CB1868)","v":0.49353842700000039},{"$f":"SUM(CC1860:CC1868)","v":0}]
[{"$f":"ROW()","v":1877},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP$125","v":0}]
[{"$f":"ROW()","v":1882},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AQ1860,IF(AQ1849>=1,(AQ1860/AQ1849)*AQ$12,IF(AQ1849>0,MIN(AQ1860,$AP1871/$AQ1849*AQ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1860,IF(BY1849>=1,(BY1860/BY1849)*BY$12,IF(BY1849>0,MIN(BY1860,$AP1871/$AQ1849*BY$12),0)))","v":0},0,{"$f":"MIN(CA1860,IF(CA1849>=1,(CA1860/CA1849)*CA$12,IF(CA1849>0,MIN(CA1860,$AP1871/$AQ1849*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1890},"Non-depreciable assets"]
[{"$f":"ROW()","v":1898},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP1865+AP1876-AP1887","v":1.5789000000000001E-2},1.5394275000000001E-2,1.499955E-2,1.4604825E-2,1.42101E-2,1.3815375E-2,1.3420649999999999E-2,1.3025924999999999E-2,1.2631199999999999E-2,1.2236474999999998E-2,1.1841749999999998E-2,1.1447024999999998E-2,1.1052299999999998E-2,1.0657574999999997E-2,1.0262849999999997E-2,9.8681249999999967E-3,9.4733999999999964E-3,9.0786749999999961E-3,8.6839499999999958E-3,8.2892249999999956E-3,7.8944999999999953E-3,7.4997749999999959E-3,7.1050499999999964E-3,6.710324999999997E-3,6.3155999999999976E-3,4.7366999999999982E-3,3.1577999999999988E-3,1.5788999999999994E-3,0,0,0,0,0,0,0,{"$f":"BY1865+BY1876-BY1887","v":0},0,{"$f":"CA1865+CA1876-CA1887","v":0},0,0]
[{"$f":"ROW()","v":1903},{"$f":"TEXT(EOMONTH(LEFT(B1847,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/2004 Capex"}]
[{"$f":"ROW()","v":1911},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25]
[{"$f":"ROW()","v":1919},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1924},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ1957","v":0},{"$f":"AR1957","v":0},{"$f":"AS1957","v":0},{"$f":"AT1957","v":0},{"$f":"AU1957","v":0},{"$f":"AV1957","v":0},{"$f":"AW1957","v":0},{"$f":"AX1957","v":0},{"$f":"AY1957","v":0},{"$f":"AZ1957","v":0},{"$f":"BA1957","v":0},{"$f":"BB1957","v":0},{"$f":"BC1957","v":0},{"$f":"BD1957","v":0},{"$f":"BE1957","v":0},{"$f":"BF1957","v":0},{"$f":"BG1957","v":0},{"$f":"BH1957","v":0},{"$f":"BI1957","v":0},{"$f":"BJ1957","v":0},{"$f":"BK1957","v":0},{"$f":"BL1957","v":0},{"$f":"BM1957","v":0},{"$f":"BN1957","v":0},{"$f":"BO1957","v":0},{"$f":"BP1957","v":0},{"$f":"BQ1957","v":0},{"$f":"BR1957","v":0},{"$f":"BS1957","v":0},{"$f":"BT1957","v":0},{"$f":"BU1957","v":0},{"$f":"BV1957","v":0},{"$f":"BW1957","v":0},{"$f":"BX1957","v":0},{"$f":"BY1957","v":0},{"$f":"BZ1957","v":0},{"$f":"CA1957","v":0},{"$f":"CB1957","v":0}]
[{"$f":"ROW()","v":1932},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ$124","v":0}]
[{"$f":"ROW()","v":1944},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AR1922,IF(AR1911>=1,(AR1922/AR1911)*AR$12,IF(AR1911>0,MIN(AR1922,$AQ1933/$AR1911*AR$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1922,IF(BY1911>=1,(BY1922/BY1911)*BY$12,IF(BY1911>0,MIN(BY1922,$AQ1933/$AR1911*BY$12),0)))","v":0},0,{"$f":"MIN(CA1922,IF(CA1911>=1,(CA1922/CA1911)*CA$12,IF(CA1911>0,MIN(CA1922,$AQ1933/$AR1911*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1945},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AR1923,IF(AR1912>=1,(AR1923/AR1912)*AR$12,IF(AR1912>0,MIN(AR1923,$AQ1934/$AR1912*AR$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1923,IF(BY1912>=1,(BY1923/BY1912)*BY$12,IF(BY1912>0,MIN(BY1923,$AQ1934/$AR1912*BY$12),0)))","v":0},0,{"$f":"MIN(CA1923,IF(CA1912>=1,(CA1923/CA1912)*CA$12,IF(CA1912>0,MIN(CA1923,$AQ1934/$AR1912*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1953},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ1920+AQ1931-AQ1942","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1920+BY1931-BY1942","v":0},0,{"$f":"CA1920+CA1931-CA1942","v":0},0,0]
[{"$f":"ROW()","v":1965},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1966},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1974},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1986},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$122","v":0}]
[{"$f":"ROW()","v":1988},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR$124","v":0}]
[{"$f":"ROW()","v":1998},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AS1976,IF(AS1965>=1,(AS1976/AS1965)*AS$12,IF(AS1965>0,MIN(AS1976,$AR1987/$AS1965*AS$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY1976,IF(BY1965>=1,(BY1976/BY1965)*BY$12,IF(BY1965>0,MIN(BY1976,$AR1987/$AS1965*BY$12),0)))","v":0},0,{"$f":"MIN(CA1976,IF(CA1965>=1,(CA1976/CA1965)*CA$12,IF(CA1965>0,MIN(CA1976,$AR1987/$AS1965*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2006},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR1973+AR1984-AR1995","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1973+BY1984-BY1995","v":0},0,{"$f":"CA1973+CA1984-CA1995","v":0},0,0]
[{"$f":"ROW()","v":2007},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR1974+AR1985-AR1996","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1974+BY1985-BY1996","v":0},0,{"$f":"CA1974+CA1985-CA1996","v":0},0,0]
[{"$f":"ROW()","v":2019},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75]
[{"$f":"ROW()","v":2027},"Opening Asset Values"]
[{"$f":"ROW()","v":2032},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2040},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS$120","v":0}]
[{"$f":"ROW()","v":2048},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2039:N2047)","v":0},{"$f":"SUM(O2039:O2047)","v":0},{"$f":"SUM(P2039:P2047)","v":0},{"$f":"SUM(Q2039:Q2047)","v":0},{"$f":"SUM(R2039:R2047)","v":0},{"$f":"SUM(S2039:S2047)","v":0},{"$f":"SUM(T2039:T2047)","v":0},{"$f":"SUM(U2039:U2047)","v":0},{"$f":"SUM(V2039:V2047)","v":0},{"$f":"SUM(W2039:W2047)","v":0},{"$f":"SUM(X2039:X2047)","v":0},{"$f":"SUM(Y2039:Y2047)","v":0},{"$f":"SUM(Z2039:Z2047)","v":0},{"$f":"SUM(AA2039:AA2047)","v":0},{"$f":"SUM(AB2039:AB2047)","v":0},{"$f":"SUM(AC2039:AC2047)","v":0},{"$f":"SUM(AD2039:AD2047)","v":0},{"$f":"SUM(AE2039:AE2047)","v":0},{"$f":"SUM(AF2039:AF2047)","v":0},{"$f":"SUM(AG2039:AG2047)","v":0},{"$f":"SUM(AH2039:AH2047)","v":0},{"$f":"SUM(AI2039:AI2047)","v":0},{"$f":"SUM(AJ2039:AJ2047)","v":0},{"$f":"SUM(AK2039:AK2047)","v":0},{"$f":"SUM(AL2039:AL2047)","v":0},{"$f":"SUM(AM2039:AM2047)","v":0},{"$f":"SUM(AN2039:AN2047)","v":0},{"$f":"SUM(AO2039:AO2047)","v":0},{"$f":"SUM(AP2039:AP2047)","v":0},{"$f":"SUM(AQ2039:AQ2047)","v":0},{"$f":"SUM(AR2039:AR2047)","v":0},{"$f":"SUM(AS2039:AS2047)","v":0},{"$f":"SUM(AT2039:AT2047)","v":0},{"$f":"SUM(AU2039:AU2047)","v":0},{"$f":"SUM(AV2039:AV2047)","v":0},{"$f":"SUM(AW2039:AW2047)","v":0},{"$f":"SUM(AX2039:AX2047)","v":0},{"$f":"SUM(AY2039:AY2047)","v":0},{"$f":"SUM(AZ2039:AZ2047)","v":0},{"$f":"SUM(BA2039:BA2047)","v":0},{"$f":"SUM(BB2039:BB2047)","v":0},{"$f":"SUM(BC2039:BC2047)","v":0},{"$f":"SUM(BD2039:BD2047)","v":0},{"$f":"SUM(BE2039:BE2047)","v":0},{"$f":"SUM(BF2039:BF2047)","v":0},{"$f":"SUM(BG2039:BG2047)","v":0},{"$f":"SUM(BH2039:BH2047)","v":0},{"$f":"SUM(BI2039:BI2047)","v":0},{"$f":"SUM(BJ2039:BJ2047)","v":0},{"$f":"SUM(BK2039:BK2047)","v":0},{"$f":"SUM(BL2039:BL2047)","v":0},{"$f":"SUM(BM2039:BM2047)","v":0},{"$f":"SUM(BN2039:BN2047)","v":0},{"$f":"SUM(BO2039:BO2047)","v":0},{"$f":"SUM(BP2039:BP2047)","v":0},{"$f":"SUM(BQ2039:BQ2047)","v":0},{"$f":"SUM(BR2039:BR2047)","v":0},{"$f":"SUM(BS2039:BS2047)","v":0},{"$f":"SUM(BT2039:BT2047)","v":0},{"$f":"SUM(BU2039:BU2047)","v":0},{"$f":"SUM(BV2039:BV2047)","v":0},{"$f":"SUM(BW2039:BW2047)","v":0},{"$f":"SUM(BX2039:BX2047)","v":0},{"$f":"SUM(BY2039:BY2047)","v":0},{"$f":"SUM(BZ2039:BZ2047)","v":0},{"$f":"SUM(CA2039:CA2047)","v":0},{"$f":"SUM(CB2039:CB2047)","v":0},{"$f":"SUM(CC2039:CC2047)","v":0}]
[{"$f":"ROW()","v":2053},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AT2031,IF(AT2020>=1,(AT2031/AT2020)*AT$12,IF(AT2020>0,MIN(AT2031,$AS2042/$AT2020*AT$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2031,IF(BY2020>=1,(BY2031/BY2020)*BY$12,IF(BY2020>0,MIN(BY2031,$AS2042/$AT2020*BY$12),0)))","v":0},0,{"$f":"MIN(CA2031,IF(CA2020>=1,(CA2031/CA2020)*CA$12,IF(CA2020>0,MIN(CA2031,$AS2042/$AT2020*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2061},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS2028+AS2039-AS2050","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2028+BY2039-BY2050","v":0},0,{"$f":"CA2028+CA2039-CA2050","v":0},0,0]
[{"$f":"ROW()","v":2069},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2074},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,{"$f":"MAX(BO2074-1,0)","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":2082}]
[{"$f":"ROW()","v":2087},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3779000000000003E-2,3.3356762500000005E-2,3.2934525000000006E-2,3.2512287500000008E-2,3.2090050000000009E-2,3.166781250000001E-2,3.1245575000000012E-2,3.0823337500000013E-2,3.0401100000000014E-2,2.9978862500000016E-2,2.9556625000000017E-2,2.9134387500000018E-2,2.871215000000002E-2,2.8289912500000021E-2,2.7867675000000022E-2,2.7445437500000024E-2,2.7023200000000025E-2,2.6600962500000026E-2,2.6178725000000024E-2,2.5756487500000022E-2,2.5334250000000023E-2,2.3645300000000022E-2,2.195635000000002E-2,2.0267400000000019E-2,1.8578450000000017E-2,1.6889500000000016E-2,1.5200550000000014E-2,1.3511600000000012E-2,1.1822650000000011E-2,1.0133700000000009E-2,8.4447500000000078E-3,6.7558000000000062E-3,5.0668500000000047E-3,3.3779000000000031E-3,1.6889500000000016E-3]
[{"$f":"ROW()","v":2095},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT$119","v":0}]
[{"$f":"ROW()","v":2103},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT$127","v":0}]
[{"$f":"ROW()","v":2108},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AU2086,IF(AU2075>=1,(AU2086/AU2075)*AU$12,IF(AU2075>0,MIN(AU2086,$AT2097/$AU2075*AU$12),0)))","v":5.0910946750000005E-2},5.0910946750000005E-2,5.0910946750000005E-2,5.0910946749999998E-2,5.0910946749999998E-2,5.0910946749999998E-2,5.0910946749999991E-2,5.0910946749999991E-2,5.0910946749999991E-2,5.0910946749999984E-2,5.0910946749999984E-2,5.0910946749999977E-2,5.0910946749999977E-2,5.091094674999997E-2,5.091094674999997E-2,5.0910946749999964E-2,5.0910946749999964E-2,5.0910946749999957E-2,5.0910946749999964E-2,5.091094674999997E-2,0.20364378699999985,0.20364378699999985,0.20364378699999985,0.20364378699999985,0.20364378699999985,0.20364378699999985,0.20364378699999985,0.20364378699999985,0.20364378699999985,0.20364378699999985,{"$f":"MIN(BY2086,IF(BY2075>=1,(BY2086/BY2075)*BY$12,IF(BY2075>0,MIN(BY2086,$AT2097/$AU2075*BY$12),0)))","v":0.20364378699999985},0.20364378699999985,{"$f":"MIN(CA2086,IF(CA2075>=1,(CA2086/CA2075)*CA$12,IF(CA2075>0,MIN(CA2086,$AT2097/$AU2075*CA$12),0)))","v":0.20364378699999985},0.20364378699999985,0.20364378699999985]
[{"$f":"ROW()","v":2117},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT2084+AT2095-AT2106","v":0},0,0,0,0,{"$f":"AY2084+AY2095-AY2106","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,{"$f":"BY2084+BY2095-BY2106","v":0},0,{"$f":"CA2084+CA2095-CA2106","v":0},0,0]
[{"$f":"ROW()","v":2123},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT2090+AT2101-AT2112","v":0},0,0,0,0,{"$f":"AY2090+AY2101-AY2112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2090+BY2101-BY2112","v":0},0,{"$f":"CA2090+CA2101-CA2112","v":0},0,0]
[{"$f":"ROW()","v":2128},"Life (years)"]
[{"$f":"ROW()","v":2136},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2141},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS2174","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2149},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2140:N2148)","v":0},{"$f":"SUM(O2140:O2148)","v":0},{"$f":"SUM(P2140:P2148)","v":0},{"$f":"SUM(Q2140:Q2148)","v":0},{"$f":"SUM(R2140:R2148)","v":0},{"$f":"SUM(S2140:S2148)","v":0},{"$f":"SUM(T2140:T2148)","v":0},{"$f":"SUM(U2140:U2148)","v":0},{"$f":"SUM(V2140:V2148)","v":0},{"$f":"SUM(W2140:W2148)","v":0},{"$f":"SUM(X2140:X2148)","v":0},{"$f":"SUM(Y2140:Y2148)","v":0},{"$f":"SUM(Z2140:Z2148)","v":0},{"$f":"SUM(AA2140:AA2148)","v":0},{"$f":"SUM(AB2140:AB2148)","v":0},{"$f":"SUM(AC2140:AC2148)","v":0},{"$f":"SUM(AD2140:AD2148)","v":0},{"$f":"SUM(AE2140:AE2148)","v":0},{"$f":"SUM(AF2140:AF2148)","v":0},{"$f":"SUM(AG2140:AG2148)","v":0},{"$f":"SUM(AH2140:AH2148)","v":0},{"$f":"SUM(AI2140:AI2148)","v":0},{"$f":"SUM(AJ2140:AJ2148)","v":0},{"$f":"SUM(AK2140:AK2148)","v":0},{"$f":"SUM(AL2140:AL2148)","v":0},{"$f":"SUM(AM2140:AM2148)","v":0},{"$f":"SUM(AN2140:AN2148)","v":0},{"$f":"SUM(AO2140:AO2148)","v":0},{"$f":"SUM(AP2140:AP2148)","v":0},{"$f":"SUM(AQ2140:AQ2148)","v":0},{"$f":"SUM(AR2140:AR2148)","v":0},{"$f":"SUM(AS2140:AS2148)","v":0},{"$f":"SUM(AT2140:AT2148)","v":0},{"$f":"SUM(AU2140:AU2148)","v":0},{"$f":"SUM(AV2140:AV2148)","v":0},{"$f":"SUM(AW2140:AW2148)","v":0},{"$f":"SUM(AX2140:AX2148)","v":0},{"$f":"SUM(AY2140:AY2148)","v":0},{"$f":"SUM(AZ2140:AZ2148)","v":0},{"$f":"SUM(BA2140:BA2148)","v":0},{"$f":"SUM(BB2140:BB2148)","v":0},{"$f":"SUM(BC2140:BC2148)","v":0},{"$f":"SUM(BD2140:BD2148)","v":0},{"$f":"SUM(BE2140:BE2148)","v":0},{"$f":"SUM(BF2140:BF2148)","v":0},{"$f":"SUM(BG2140:BG2148)","v":0},{"$f":"SUM(BH2140:BH2148)","v":0},{"$f":"SUM(BI2140:BI2148)","v":0},{"$f":"SUM(BJ2140:BJ2148)","v":0},{"$f":"SUM(BK2140:BK2148)","v":0},{"$f":"SUM(BL2140:BL2148)","v":0},{"$f":"SUM(BM2140:BM2148)","v":0},{"$f":"SUM(BN2140:BN2148)","v":0},{"$f":"SUM(BO2140:BO2148)","v":0},{"$f":"SUM(BP2140:BP2148)","v":0},{"$f":"SUM(BQ2140:BQ2148)","v":0},{"$f":"SUM(BR2140:BR2148)","v":0},{"$f":"SUM(BS2140:BS2148)","v":0},{"$f":"SUM(BT2140:BT2148)","v":0},{"$f":"SUM(BU2140:BU2148)","v":0},{"$f":"SUM(BV2140:BV2148)","v":0},{"$f":"SUM(BW2140:BW2148)","v":0},{"$f":"SUM(BX2140:BX2148)","v":0},{"$f":"SUM(BY2140:BY2148)","v":0},{"$f":"SUM(BZ2140:BZ2148)","v":0},{"$f":"SUM(CA2140:CA2148)","v":0},{"$f":"SUM(CB2140:CB2148)","v":0},{"$f":"SUM(CC2140:CC2148)","v":0}]
[{"$f":"ROW()","v":2157},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU$125","v":0}]
[{"$f":"ROW()","v":2162},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AV2140,IF(AV2129>=1,(AV2140/AV2129)*AV$12,IF(AV2129>0,MIN(AV2140,$AU2151/$AV2129*AV$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2140,IF(BY2129>=1,(BY2140/BY2129)*BY$12,IF(BY2129>0,MIN(BY2140,$AU2151/$AV2129*BY$12),0)))","v":0},0,{"$f":"MIN(CA2140,IF(CA2129>=1,(CA2140/CA2129)*CA$12,IF(CA2129>0,MIN(CA2140,$AU2151/$AV2129*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2170},"Non-depreciable assets"]
[{"$f":"ROW()","v":2175},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU2142+AU2153-AU2164","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,{"$f":"BY2142+BY2153-BY2164","v":0},0,{"$f":"CA2142+CA2153-CA2164","v":0},0,0]
[{"$f":"ROW()","v":2183},{"$f":"TEXT(EOMONTH(LEFT(B2127,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/2005 Capex"}]
[{"$f":"ROW()","v":2191},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[{"$f":"ROW()","v":2196},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV2229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL2229","v":0},0,0,0,0,0,0,{"$f":"BS2229","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2204},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV2237","v":0},{"$f":"AW2237","v":0},{"$f":"AX2237","v":0},{"$f":"AY2237","v":0},{"$f":"AZ2237","v":0},{"$f":"BA2237","v":0},{"$f":"BB2237","v":0},{"$f":"BC2237","v":0},{"$f":"BD2237","v":0},{"$f":"BE2237","v":0},{"$f":"BF2237","v":0},{"$f":"BG2237","v":0},{"$f":"BH2237","v":0},{"$f":"BI2237","v":0},{"$f":"BJ2237","v":0},{"$f":"BK2237","v":0},{"$f":"BL2237","v":0},{"$f":"BM2237","v":0},{"$f":"BN2237","v":0},{"$f":"BO2237","v":0},{"$f":"BP2237","v":0},{"$f":"BQ2237","v":0},{"$f":"BR2237","v":0},{"$f":"BS2237","v":0},{"$f":"BT2237","v":0},{"$f":"BU2237","v":0},{"$f":"BV2237","v":0},{"$f":"BW2237","v":0},{"$f":"BX2237","v":0},{"$f":"BY2237","v":0},{"$f":"BZ2237","v":0},{"$f":"CA2237","v":0},{"$f":"CB2237","v":0}]
[{"$f":"ROW()","v":2212},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$124","v":0}]
[{"$f":"ROW()","v":2217},"Depreciation"]
[{"$f":"ROW()","v":2225},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AW2203,IF(AW2192>=1,(AW2203/AW2192)*AW$12,IF(AW2192>0,MIN(AW2203,$AV2214/$AW2192*AW$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2203,IF(BY2192>=1,(BY2203/BY2192)*BY$12,IF(BY2192>0,MIN(BY2203,$AV2214/$AW2192*BY$12),0)))","v":0},0,{"$f":"MIN(CA2203,IF(CA2192>=1,(CA2203/CA2192)*CA$12,IF(CA2192>0,MIN(CA2203,$AV2214/$AW2192*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2230},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV2197+AV2208-AV2219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2197+BY2208-BY2219","v":0},0,{"$f":"CA2197+CA2208-CA2219","v":0},0,0]
[{"$f":"ROW()","v":2240},"Life (years)"]
[{"$f":"ROW()","v":2245},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2250}]
[{"$f":"ROW()","v":2258},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2270},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW$126","v":0}]
[{"$f":"ROW()","v":2271},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW$127","v":0}]
[{"$f":"ROW()","v":2279},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AX2257,IF(AX2246>=1,(AX2257/AX2246)*AX$12,IF(AX2246>0,MIN(AX2257,$AW2268/$AX2246*AX$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2257,IF(BY2246>=1,(BY2257/BY2246)*BY$12,IF(BY2246>0,MIN(BY2257,$AW2268/$AX2246*BY$12),0)))","v":0},0,{"$f":"MIN(CA2257,IF(CA2246>=1,(CA2257/CA2246)*CA$12,IF(CA2246>0,MIN(CA2257,$AW2268/$AX2246*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2291},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW2258+AW2269-AW2280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2258+BY2269-BY2280","v":0},0,{"$f":"CA2258+CA2269-CA2280","v":0},0,0]
[{"$f":"ROW()","v":2292},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW2259+AW2270-AW2281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2259+BY2270-BY2281","v":0},0,{"$f":"CA2259+CA2270-CA2281","v":0},0,0]
[{"$f":"ROW()","v":2300},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2312},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1499539999999999E-2,3.07120515E-2,2.9924563000000001E-2,2.9137074500000002E-2,2.8349586000000003E-2,2.7562097500000004E-2,2.6774609000000005E-2,2.5987120500000006E-2,2.5199632000000007E-2,2.4412143500000007E-2,2.3624655000000008E-2,2.2837166500000009E-2,2.204967800000001E-2,2.1262189500000011E-2,2.0474701000000012E-2,1.9687212500000013E-2,1.8899724000000014E-2,1.574977000000001E-2,1.2599816000000008E-2,9.4498620000000068E-3,6.2999080000000051E-3,3.1499540000000026E-3,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2313},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9700000000000001E-4,2.8957500000000003E-4,2.8215000000000005E-4,2.7472500000000008E-4,2.673000000000001E-4,2.5987500000000012E-4,2.5245000000000015E-4,2.4502500000000017E-4,2.3760000000000016E-4,2.3017500000000016E-4,2.2275000000000016E-4,2.1532500000000015E-4,2.0790000000000015E-4,2.0047500000000014E-4,1.9305000000000014E-4,1.8562500000000013E-4,1.7820000000000013E-4,1.4850000000000011E-4,1.188000000000001E-4,8.9100000000000079E-5,5.9400000000000048E-5,2.9700000000000024E-5,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2325},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX$125","v":2.6190000000000002E-3}]
[{"$f":"ROW()","v":2333},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AY2311,IF(AY2300>=1,(AY2311/AY2300)*AY$12,IF(AY2300>0,MIN(AY2311,$AX2322/$AY2300*AY$12),0)))","v":2.1942087499999996E-4},2.1942087499999996E-4,2.1942087499999993E-4,2.1942087499999993E-4,2.194208749999999E-4,2.194208749999999E-4,2.1942087499999987E-4,2.1942087499999987E-4,2.1942087499999985E-4,2.1942087499999985E-4,2.1942087499999987E-4,2.1942087499999987E-4,2.1942087499999987E-4,2.194208749999999E-4,2.194208749999999E-4,2.1942087499999993E-4,8.7768349999999972E-4,8.7768349999999972E-4,8.7768349999999961E-4,8.7768349999999961E-4,8.776834999999995E-4,8.7768349999999939E-4,8.776834999999995E-4,8.7768349999999961E-4,8.7768349999999961E-4,8.7768349999999961E-4,{"$f":"MIN(BY2311,IF(BY2300>=1,(BY2311/BY2300)*BY$12,IF(BY2300>0,MIN(BY2311,$AX2322/$AY2300*BY$12),0)))","v":8.7768349999999961E-4},8.7768349999999972E-4,{"$f":"MIN(CA2311,IF(CA2300>=1,(CA2311/CA2300)*CA$12,IF(CA2300>0,MIN(CA2311,$AX2322/$AY2300*CA$12),0)))","v":8.7768349999999972E-4},8.7768349999999982E-4,8.7768349999999972E-4]
[{"$f":"ROW()","v":2334},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AY2312,IF(AY2301>=1,(AY2312/AY2301)*AY$12,IF(AY2301>0,MIN(AY2312,$AX2323/$AY2301*AY$12),0)))","v":7.8748849999999999E-4},7.8748849999999999E-4,7.8748849999999999E-4,7.874885000000001E-4,7.874885000000001E-4,7.874885000000001E-4,7.874885000000001E-4,7.874885000000002E-4,7.874885000000002E-4,7.874885000000002E-4,7.8748850000000031E-4,7.8748850000000031E-4,7.8748850000000031E-4,7.8748850000000042E-4,7.8748850000000042E-4,7.8748850000000053E-4,3.1499540000000021E-3,3.1499540000000021E-3,3.1499540000000021E-3,3.1499540000000021E-3,3.1499540000000026E-3,3.1499540000000026E-3,0,0,0,0,{"$f":"MIN(BY2312,IF(BY2301>=1,(BY2312/BY2301)*BY$12,IF(BY2301>0,MIN(BY2312,$AX2323/$AY2301*BY$12),0)))","v":0},0,{"$f":"MIN(CA2312,IF(CA2301>=1,(CA2312/CA2301)*CA$12,IF(CA2301>0,MIN(CA2312,$AX2323/$AY2301*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2346},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX2313+AX2324-AX2335","v":2.9700000000000001E-4},2.8957500000000003E-4,2.8215000000000005E-4,2.7472500000000008E-4,2.673000000000001E-4,2.5987500000000012E-4,2.5245000000000015E-4,2.4502500000000017E-4,2.3760000000000016E-4,2.3017500000000016E-4,2.2275000000000016E-4,2.1532500000000015E-4,2.0790000000000015E-4,2.0047500000000014E-4,1.9305000000000014E-4,1.8562500000000013E-4,1.7820000000000013E-4,1.4850000000000011E-4,1.188000000000001E-4,8.9100000000000079E-5,5.9400000000000048E-5,2.9700000000000024E-5,0,0,0,0,0,{"$f":"BY2313+BY2324-BY2335","v":0},0,{"$f":"CA2313+CA2324-CA2335","v":0},0,0]
[{"$f":"ROW()","v":2354},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,{"$f":"MAX(BO2354-1,0)","v":15.25},14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25]
[{"$f":"ROW()","v":2355},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25]
[{"$f":"ROW()","v":2366},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2374},"Capex"]
[{"$f":"ROW()","v":2379},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY$123","v":0}]
[{"$f":"ROW()","v":2387},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AZ2365,IF(AZ2354>=1,(AZ2365/AZ2354)*AZ$12,IF(AZ2354>0,MIN(AZ2365,$AY2376/$AZ2354*AZ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2365,IF(BY2354>=1,(BY2365/BY2354)*BY$12,IF(BY2354>0,MIN(BY2365,$AY2376/$AZ2354*BY$12),0)))","v":0},0,{"$f":"MIN(CA2365,IF(CA2354>=1,(CA2365/CA2354)*CA$12,IF(CA2354>0,MIN(CA2365,$AY2376/$AZ2354*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2395},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2386:N2394)","v":0},{"$f":"SUM(O2386:O2394)","v":0},{"$f":"SUM(P2386:P2394)","v":0},{"$f":"SUM(Q2386:Q2394)","v":0},{"$f":"SUM(R2386:R2394)","v":0},{"$f":"SUM(S2386:S2394)","v":0},{"$f":"SUM(T2386:T2394)","v":0},{"$f":"SUM(U2386:U2394)","v":0},{"$f":"SUM(V2386:V2394)","v":0},{"$f":"SUM(W2386:W2394)","v":0},{"$f":"SUM(X2386:X2394)","v":0},{"$f":"SUM(Y2386:Y2394)","v":0},{"$f":"SUM(Z2386:Z2394)","v":0},{"$f":"SUM(AA2386:AA2394)","v":0},{"$f":"SUM(AB2386:AB2394)","v":0},{"$f":"SUM(AC2386:AC2394)","v":0},{"$f":"SUM(AD2386:AD2394)","v":0},{"$f":"SUM(AE2386:AE2394)","v":0},{"$f":"SUM(AF2386:AF2394)","v":0},{"$f":"SUM(AG2386:AG2394)","v":0},{"$f":"SUM(AH2386:AH2394)","v":0},{"$f":"SUM(AI2386:AI2394)","v":0},{"$f":"SUM(AJ2386:AJ2394)","v":0},{"$f":"SUM(AK2386:AK2394)","v":0},{"$f":"SUM(AL2386:AL2394)","v":0},{"$f":"SUM(AM2386:AM2394)","v":0},{"$f":"SUM(AN2386:AN2394)","v":0},{"$f":"SUM(AO2386:AO2394)","v":0},{"$f":"SUM(AP2386:AP2394)","v":0},{"$f":"SUM(AQ2386:AQ2394)","v":0},{"$f":"SUM(AR2386:AR2394)","v":0},{"$f":"SUM(AS2386:AS2394)","v":0},{"$f":"SUM(AT2386:AT2394)","v":0},{"$f":"SUM(AU2386:AU2394)","v":0},{"$f":"SUM(AV2386:AV2394)","v":0},{"$f":"SUM(AW2386:AW2394)","v":0},{"$f":"SUM(AX2386:AX2394)","v":0},{"$f":"SUM(AY2386:AY2394)","v":0},{"$f":"SUM(AZ2386:AZ2394)","v":0},{"$f":"SUM(BA2386:BA2394)","v":0},{"$f":"SUM(BB2386:BB2394)","v":0},{"$f":"SUM(BC2386:BC2394)","v":0},{"$f":"SUM(BD2386:BD2394)","v":0},{"$f":"SUM(BE2386:BE2394)","v":0},{"$f":"SUM(BF2386:BF2394)","v":0},{"$f":"SUM(BG2386:BG2394)","v":0},{"$f":"SUM(BH2386:BH2394)","v":0},{"$f":"SUM(BI2386:BI2394)","v":0},{"$f":"SUM(BJ2386:BJ2394)","v":0},{"$f":"SUM(BK2386:BK2394)","v":0},{"$f":"SUM(BL2386:BL2394)","v":0},{"$f":"SUM(BM2386:BM2394)","v":0},{"$f":"SUM(BN2386:BN2394)","v":0},{"$f":"SUM(BO2386:BO2394)","v":0},{"$f":"SUM(BP2386:BP2394)","v":0},{"$f":"SUM(BQ2386:BQ2394)","v":0},{"$f":"SUM(BR2386:BR2394)","v":0},{"$f":"SUM(BS2386:BS2394)","v":0},{"$f":"SUM(BT2386:BT2394)","v":0},{"$f":"SUM(BU2386:BU2394)","v":0},{"$f":"SUM(BV2386:BV2394)","v":0},{"$f":"SUM(BW2386:BW2394)","v":0},{"$f":"SUM(BX2386:BX2394)","v":0},{"$f":"SUM(BY2386:BY2394)","v":0},{"$f":"SUM(BZ2386:BZ2394)","v":0},{"$f":"SUM(CA2386:CA2394)","v":0},{"$f":"SUM(CB2386:CB2394)","v":0},{"$f":"SUM(CC2386:CC2394)","v":0}]
[{"$f":"ROW()","v":2400},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY2367+AY2378-AY2389","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,{"$f":"BY2367+BY2378-BY2389","v":0},0,{"$f":"CA2367+CA2378-CA2389","v":0},0,0]
[{"$f":"ROW()","v":2408},"Life (years)"]
[{"$f":"ROW()","v":2413},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2421},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"BS2454","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2429},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2420:N2428)","v":0},{"$f":"SUM(O2420:O2428)","v":0},{"$f":"SUM(P2420:P2428)","v":0},{"$f":"SUM(Q2420:Q2428)","v":0},{"$f":"SUM(R2420:R2428)","v":0},{"$f":"SUM(S2420:S2428)","v":0},{"$f":"SUM(T2420:T2428)","v":0},{"$f":"SUM(U2420:U2428)","v":0},{"$f":"SUM(V2420:V2428)","v":0},{"$f":"SUM(W2420:W2428)","v":0},{"$f":"SUM(X2420:X2428)","v":0},{"$f":"SUM(Y2420:Y2428)","v":0},{"$f":"SUM(Z2420:Z2428)","v":0},{"$f":"SUM(AA2420:AA2428)","v":0},{"$f":"SUM(AB2420:AB2428)","v":0},{"$f":"SUM(AC2420:AC2428)","v":0},{"$f":"SUM(AD2420:AD2428)","v":0},{"$f":"SUM(AE2420:AE2428)","v":0},{"$f":"SUM(AF2420:AF2428)","v":0},{"$f":"SUM(AG2420:AG2428)","v":0},{"$f":"SUM(AH2420:AH2428)","v":0},{"$f":"SUM(AI2420:AI2428)","v":0},{"$f":"SUM(AJ2420:AJ2428)","v":0},{"$f":"SUM(AK2420:AK2428)","v":0},{"$f":"SUM(AL2420:AL2428)","v":0},{"$f":"SUM(AM2420:AM2428)","v":0},{"$f":"SUM(AN2420:AN2428)","v":0},{"$f":"SUM(AO2420:AO2428)","v":0},{"$f":"SUM(AP2420:AP2428)","v":0},{"$f":"SUM(AQ2420:AQ2428)","v":0},{"$f":"SUM(AR2420:AR2428)","v":0},{"$f":"SUM(AS2420:AS2428)","v":0},{"$f":"SUM(AT2420:AT2428)","v":0},{"$f":"SUM(AU2420:AU2428)","v":0},{"$f":"SUM(AV2420:AV2428)","v":0},{"$f":"SUM(AW2420:AW2428)","v":0},{"$f":"SUM(AX2420:AX2428)","v":0},{"$f":"SUM(AY2420:AY2428)","v":0},{"$f":"SUM(AZ2420:AZ2428)","v":0},{"$f":"SUM(BA2420:BA2428)","v":0},{"$f":"SUM(BB2420:BB2428)","v":0},{"$f":"SUM(BC2420:BC2428)","v":0},{"$f":"SUM(BD2420:BD2428)","v":0},{"$f":"SUM(BE2420:BE2428)","v":0},{"$f":"SUM(BF2420:BF2428)","v":0},{"$f":"SUM(BG2420:BG2428)","v":0},{"$f":"SUM(BH2420:BH2428)","v":0},{"$f":"SUM(BI2420:BI2428)","v":0},{"$f":"SUM(BJ2420:BJ2428)","v":0},{"$f":"SUM(BK2420:BK2428)","v":0},{"$f":"SUM(BL2420:BL2428)","v":0},{"$f":"SUM(BM2420:BM2428)","v":0},{"$f":"SUM(BN2420:BN2428)","v":0},{"$f":"SUM(BO2420:BO2428)","v":0},{"$f":"SUM(BP2420:BP2428)","v":0},{"$f":"SUM(BQ2420:BQ2428)","v":0},{"$f":"SUM(BR2420:BR2428)","v":0},{"$f":"SUM(BS2420:BS2428)","v":0},{"$f":"SUM(BT2420:BT2428)","v":0},{"$f":"SUM(BU2420:BU2428)","v":0},{"$f":"SUM(BV2420:BV2428)","v":0},{"$f":"SUM(BW2420:BW2428)","v":0},{"$f":"SUM(BX2420:BX2428)","v":0},{"$f":"SUM(BY2420:BY2428)","v":0},{"$f":"SUM(BZ2420:BZ2428)","v":0},{"$f":"SUM(CA2420:CA2428)","v":0},{"$f":"SUM(CB2420:CB2428)","v":0},{"$f":"SUM(CC2420:CC2428)","v":0}]
[{"$f":"ROW()","v":2434},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ$122","v":0}]
[{"$f":"ROW()","v":2442},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BA2420,IF(BA2409>=1,(BA2420/BA2409)*BA$12,IF(BA2409>0,MIN(BA2420,$AZ2431/$BA2409*BA$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2420,IF(BY2409>=1,(BY2420/BY2409)*BY$12,IF(BY2409>0,MIN(BY2420,$AZ2431/$BA2409*BY$12),0)))","v":0},0,{"$f":"MIN(CA2420,IF(CA2409>=1,(CA2420/CA2409)*CA$12,IF(CA2409>0,MIN(CA2420,$AZ2431/$BA2409*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2450},"Non-depreciable assets"]
[{"$f":"ROW()","v":2455},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ2422+AZ2433-AZ2444","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,{"$f":"BY2422+BY2433-BY2444","v":0},0,{"$f":"CA2422+CA2433-CA2444","v":0},0,0]
[{"$f":"ROW()","v":2463},{"$f":"TEXT(EOMONTH(LEFT(B2407,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/2006 Capex"}]
[{"$f":"ROW()","v":2468},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75]
[{"$f":"ROW()","v":2476},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA2509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ2509","v":0},0,{"$f":"BS2509","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2484},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA2517","v":0},{"$f":"BB2517","v":0},{"$f":"BC2517","v":0},{"$f":"BD2517","v":0},{"$f":"BE2517","v":0},{"$f":"BF2517","v":0},{"$f":"BG2517","v":0},{"$f":"BH2517","v":0},{"$f":"BI2517","v":0},{"$f":"BJ2517","v":0},{"$f":"BK2517","v":0},{"$f":"BL2517","v":0},{"$f":"BM2517","v":0},{"$f":"BN2517","v":0},{"$f":"BO2517","v":0},{"$f":"BP2517","v":0},{"$f":"BQ2517","v":0},{"$f":"BR2517","v":0},{"$f":"BS2517","v":0},{"$f":"BT2517","v":0},{"$f":"BU2517","v":0},{"$f":"BV2517","v":0},{"$f":"BW2517","v":0},{"$f":"BX2517","v":0},{"$f":"BY2517","v":0},{"$f":"BZ2517","v":0},{"$f":"CA2517","v":0},{"$f":"CB2517","v":0}]
[{"$f":"ROW()","v":2488},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA$120","v":0}]
[{"$f":"ROW()","v":2496},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2487:N2495)","v":0},{"$f":"SUM(O2487:O2495)","v":0},{"$f":"SUM(P2487:P2495)","v":0},{"$f":"SUM(Q2487:Q2495)","v":0},{"$f":"SUM(R2487:R2495)","v":0},{"$f":"SUM(S2487:S2495)","v":0},{"$f":"SUM(T2487:T2495)","v":0},{"$f":"SUM(U2487:U2495)","v":0},{"$f":"SUM(V2487:V2495)","v":0},{"$f":"SUM(W2487:W2495)","v":0},{"$f":"SUM(X2487:X2495)","v":0},{"$f":"SUM(Y2487:Y2495)","v":0},{"$f":"SUM(Z2487:Z2495)","v":0},{"$f":"SUM(AA2487:AA2495)","v":0},{"$f":"SUM(AB2487:AB2495)","v":0},{"$f":"SUM(AC2487:AC2495)","v":0},{"$f":"SUM(AD2487:AD2495)","v":0},{"$f":"SUM(AE2487:AE2495)","v":0},{"$f":"SUM(AF2487:AF2495)","v":0},{"$f":"SUM(AG2487:AG2495)","v":0},{"$f":"SUM(AH2487:AH2495)","v":0},{"$f":"SUM(AI2487:AI2495)","v":0},{"$f":"SUM(AJ2487:AJ2495)","v":0},{"$f":"SUM(AK2487:AK2495)","v":0},{"$f":"SUM(AL2487:AL2495)","v":0},{"$f":"SUM(AM2487:AM2495)","v":0},{"$f":"SUM(AN2487:AN2495)","v":0},{"$f":"SUM(AO2487:AO2495)","v":0},{"$f":"SUM(AP2487:AP2495)","v":0},{"$f":"SUM(AQ2487:AQ2495)","v":0},{"$f":"SUM(AR2487:AR2495)","v":0},{"$f":"SUM(AS2487:AS2495)","v":0},{"$f":"SUM(AT2487:AT2495)","v":0},{"$f":"SUM(AU2487:AU2495)","v":0},{"$f":"SUM(AV2487:AV2495)","v":0},{"$f":"SUM(AW2487:AW2495)","v":0},{"$f":"SUM(AX2487:AX2495)","v":0},{"$f":"SUM(AY2487:AY2495)","v":0},{"$f":"SUM(AZ2487:AZ2495)","v":0},{"$f":"SUM(BA2487:BA2495)","v":0},{"$f":"SUM(BB2487:BB2495)","v":0},{"$f":"SUM(BC2487:BC2495)","v":0},{"$f":"SUM(BD2487:BD2495)","v":0},{"$f":"SUM(BE2487:BE2495)","v":0},{"$f":"SUM(BF2487:BF2495)","v":0},{"$f":"SUM(BG2487:BG2495)","v":0},{"$f":"SUM(BH2487:BH2495)","v":0},{"$f":"SUM(BI2487:BI2495)","v":0},{"$f":"SUM(BJ2487:BJ2495)","v":0},{"$f":"SUM(BK2487:BK2495)","v":0},{"$f":"SUM(BL2487:BL2495)","v":0},{"$f":"SUM(BM2487:BM2495)","v":0},{"$f":"SUM(BN2487:BN2495)","v":0},{"$f":"SUM(BO2487:BO2495)","v":0},{"$f":"SUM(BP2487:BP2495)","v":0},{"$f":"SUM(BQ2487:BQ2495)","v":0},{"$f":"SUM(BR2487:BR2495)","v":0},{"$f":"SUM(BS2487:BS2495)","v":0},{"$f":"SUM(BT2487:BT2495)","v":0},{"$f":"SUM(BU2487:BU2495)","v":0},{"$f":"SUM(BV2487:BV2495)","v":0},{"$f":"SUM(BW2487:BW2495)","v":0},{"$f":"SUM(BX2487:BX2495)","v":0},{"$f":"SUM(BY2487:BY2495)","v":0},{"$f":"SUM(BZ2487:BZ2495)","v":0},{"$f":"SUM(CA2487:CA2495)","v":0},{"$f":"SUM(CB2487:CB2495)","v":0},{"$f":"SUM(CC2487:CC2495)","v":0}]
[{"$f":"ROW()","v":2501},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BB2479,IF(BB2468>=1,(BB2479/BB2468)*BB$12,IF(BB2468>0,MIN(BB2479,$BA2490/$BB2468*BB$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2479,IF(BY2468>=1,(BY2479/BY2468)*BY$12,IF(BY2468>0,MIN(BY2479,$BA2490/$BB2468*BY$12),0)))","v":0},0,{"$f":"MIN(CA2479,IF(CA2468>=1,(CA2479/CA2468)*CA$12,IF(CA2468>0,MIN(CA2479,$BA2490/$BB2468*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2509},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA2476+BA2487-BA2498","v":0},0,{"$f":"BC2476+BC2487-BC2498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2476+BY2487-BY2498","v":0},0,{"$f":"CA2476+CA2487-CA2498","v":0},0,0]
[{"$f":"ROW()","v":2517},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2522},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,{"$f":"MAX(BO2522-1,0)","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2530}]
[{"$f":"ROW()","v":2538},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4837300000000009E-2,3.4401833750000006E-2,3.3966367500000004E-2,3.3530901250000002E-2,3.3095434999999999E-2,3.2659968749999997E-2,3.2224502499999995E-2,3.1789036249999993E-2,3.135356999999999E-2,3.0918103749999992E-2,3.0482637499999993E-2,3.0047171249999994E-2,2.9611704999999995E-2,2.7869839999999996E-2,2.6127974999999998E-2,2.4386109999999999E-2,2.2644245E-2,2.0902380000000002E-2,1.9160515000000003E-2,1.7418650000000004E-2,1.5676785000000006E-2,1.3934920000000005E-2,1.2193055000000005E-2,1.0451190000000004E-2,8.7093250000000039E-3,6.9674600000000034E-3,5.225595000000003E-3]
[{"$f":"ROW()","v":2543},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB$119","v":0}]
[{"$f":"ROW()","v":2551},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB$127","v":0}]
[{"$f":"ROW()","v":2556},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BC2534,IF(BC2523>=1,(BC2534/BC2523)*BC$12,IF(BC2523>0,MIN(BC2534,$BB2545/$BC2523*BC$12),0)))","v":1.1468988625000003E-2},1.1468988625000003E-2,1.1468988625000003E-2,1.1468988625000003E-2,1.1468988625000003E-2,1.1468988625000003E-2,1.1468988625000003E-2,1.1468988625000003E-2,1.1468988625000003E-2,1.1468988625000001E-2,1.1468988625000001E-2,1.1468988625000001E-2,4.5875954500000003E-2,4.5875954500000003E-2,4.5875954500000003E-2,4.5875954499999996E-2,4.5875954499999996E-2,4.5875954499999989E-2,4.5875954499999989E-2,4.5875954499999989E-2,4.5875954499999989E-2,4.5875954499999989E-2,{"$f":"MIN(BY2534,IF(BY2523>=1,(BY2534/BY2523)*BY$12,IF(BY2523>0,MIN(BY2534,$BB2545/$BC2523*BY$12),0)))","v":4.5875954499999989E-2},4.5875954499999989E-2,{"$f":"MIN(CA2534,IF(CA2523>=1,(CA2534/CA2523)*CA$12,IF(CA2523>0,MIN(CA2534,$BB2545/$BC2523*CA$12),0)))","v":4.5875954499999996E-2},4.5875954499999996E-2,4.5875954500000003E-2]
[{"$f":"ROW()","v":2564},"Closing Asset Values"]
[{"$f":"ROW()","v":2572},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB2539+BB2550-BB2561","v":0.34308004999999997},0.33450304874999998,0.32592604749999998,0.31734904624999999,0.30877204499999999,0.30019504375,0.29161804250000001,0.28304104125000001,0.27446404000000002,0.26588703875000003,0.25731003750000003,0.24873303625000004,0.24015603500000005,0.20584803000000004,0.17154002500000004,0.13723202000000004,0.10292401500000004,6.8616010000000033E-2,3.4308005000000016E-2,0,0,0,0,{"$f":"BY2539+BY2550-BY2561","v":0},0,{"$f":"CA2539+CA2550-CA2561","v":0},0,0]
[{"$f":"ROW()","v":2577},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(BD2577-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,{"$f":"MAX(BO2577-1,0)","v":16.25},{"$f":"MAX(BP2577-1,0)","v":15.25},14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25,3.25]
[{"$f":"ROW()","v":2585},"Non-depreciable assets"]
[{"$f":"ROW()","v":2593},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2598},"Capex"]
[{"$f":"ROW()","v":2607},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC$127","v":0}]
[{"$f":"ROW()","v":2617},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BD2595,IF(BD2584>=1,(BD2595/BD2584)*BD$12,IF(BD2584>0,MIN(BD2595,$BC2606/$BD2584*BD$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2595,IF(BY2584>=1,(BY2595/BY2584)*BY$12,IF(BY2584>0,MIN(BY2595,$BC2606/$BD2584*BY$12),0)))","v":0},0,{"$f":"MIN(CA2595,IF(CA2584>=1,(CA2595/CA2584)*CA$12,IF(CA2584>0,MIN(CA2595,$BC2606/$BD2584*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2618},"Non-depreciable assets"]
[{"$f":"ROW()","v":2626},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC2593+BC2604-BC2615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2593+BY2604-BY2615","v":0},0,{"$f":"CA2593+CA2604-CA2615","v":0},0,0]
[{"$f":"ROW()","v":2638},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2639},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5]
[{"$f":"ROW()","v":2651},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2659},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD$123","v":0}]
[{"$f":"ROW()","v":2660},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD$124","v":0}]
[{"$f":"ROW()","v":2672},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BE2650,IF(BE2639>=1,(BE2650/BE2639)*BE$12,IF(BE2639>0,MIN(BE2650,$BD2661/$BE2639*BE$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2650,IF(BY2639>=1,(BY2650/BY2639)*BY$12,IF(BY2639>0,MIN(BY2650,$BD2661/$BE2639*BY$12),0)))","v":0},0,{"$f":"MIN(CA2650,IF(CA2639>=1,(CA2650/CA2639)*CA$12,IF(CA2639>0,MIN(CA2650,$BD2661/$BE2639*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2680},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD2647+BD2658-BD2669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2647+BY2658-BY2669","v":0},0,{"$f":"CA2647+CA2658-CA2669","v":0},0,0]
[{"$f":"ROW()","v":2681},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD2648+BD2659-BD2670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2648+BY2659-BY2670","v":0},0,{"$f":"CA2648+CA2659-CA2670","v":0},0,0]
[{"$f":"ROW()","v":2693},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2701},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS2734","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2706},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":2714},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$122","v":0}]
[{"$f":"ROW()","v":2722},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF2700,IF(BF2689>=1,(BF2700/BF2689)*BF$12,IF(BF2689>0,MIN(BF2700,$BE2711/$BF2689*BF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2700,IF(BY2689>=1,(BY2700/BY2689)*BY$12,IF(BY2689>0,MIN(BY2700,$BE2711/$BF2689*BY$12),0)))","v":0},0,{"$f":"MIN(CA2700,IF(CA2689>=1,(CA2700/CA2689)*CA$12,IF(CA2689>0,MIN(CA2700,$BE2711/$BF2689*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2727},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BF2705,IF(BF2694>=1,(BF2705/BF2694)*BF$12,IF(BF2694>0,MIN(BF2705,$BE2716/$BF2694*BF$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2705,IF(BY2694>=1,(BY2705/BY2694)*BY$12,IF(BY2694>0,MIN(BY2705,$BE2716/$BF2694*BY$12),0)))","v":0},0,{"$f":"MIN(CA2705,IF(CA2694>=1,(CA2705/CA2694)*CA$12,IF(CA2694>0,MIN(CA2705,$BE2716/$BF2694*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2730},"Non-depreciable assets"]
[{"$f":"ROW()","v":2742},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2733:N2741)","v":0},{"$f":"SUM(O2733:O2741)","v":0},{"$f":"SUM(P2733:P2741)","v":0},{"$f":"SUM(Q2733:Q2741)","v":0},{"$f":"SUM(R2733:R2741)","v":0},{"$f":"SUM(S2733:S2741)","v":0},{"$f":"SUM(T2733:T2741)","v":0},{"$f":"SUM(U2733:U2741)","v":0},{"$f":"SUM(V2733:V2741)","v":0},{"$f":"SUM(W2733:W2741)","v":0},{"$f":"SUM(X2733:X2741)","v":0},{"$f":"SUM(Y2733:Y2741)","v":0},{"$f":"SUM(Z2733:Z2741)","v":0},{"$f":"SUM(AA2733:AA2741)","v":0},{"$f":"SUM(AB2733:AB2741)","v":0},{"$f":"SUM(AC2733:AC2741)","v":0},{"$f":"SUM(AD2733:AD2741)","v":0},{"$f":"SUM(AE2733:AE2741)","v":0},{"$f":"SUM(AF2733:AF2741)","v":0},{"$f":"SUM(AG2733:AG2741)","v":0},{"$f":"SUM(AH2733:AH2741)","v":0},{"$f":"SUM(AI2733:AI2741)","v":0},{"$f":"SUM(AJ2733:AJ2741)","v":0},{"$f":"SUM(AK2733:AK2741)","v":0},{"$f":"SUM(AL2733:AL2741)","v":0},{"$f":"SUM(AM2733:AM2741)","v":0},{"$f":"SUM(AN2733:AN2741)","v":0},{"$f":"SUM(AO2733:AO2741)","v":0},{"$f":"SUM(AP2733:AP2741)","v":0},{"$f":"SUM(AQ2733:AQ2741)","v":0},{"$f":"SUM(AR2733:AR2741)","v":0},{"$f":"SUM(AS2733:AS2741)","v":0},{"$f":"SUM(AT2733:AT2741)","v":0},{"$f":"SUM(AU2733:AU2741)","v":0},{"$f":"SUM(AV2733:AV2741)","v":0},{"$f":"SUM(AW2733:AW2741)","v":0},{"$f":"SUM(AX2733:AX2741)","v":0},{"$f":"SUM(AY2733:AY2741)","v":0},{"$f":"SUM(AZ2733:AZ2741)","v":0},{"$f":"SUM(BA2733:BA2741)","v":0},{"$f":"SUM(BB2733:BB2741)","v":0},{"$f":"SUM(BC2733:BC2741)","v":0},{"$f":"SUM(BD2733:BD2741)","v":0},{"$f":"SUM(BE2733:BE2741)","v":0},{"$f":"SUM(BF2733:BF2741)","v":0},{"$f":"SUM(BG2733:BG2741)","v":0},{"$f":"SUM(BH2733:BH2741)","v":0},{"$f":"SUM(BI2733:BI2741)","v":0},{"$f":"SUM(BJ2733:BJ2741)","v":0},{"$f":"SUM(BK2733:BK2741)","v":0},{"$f":"SUM(BL2733:BL2741)","v":0},{"$f":"SUM(BM2733:BM2741)","v":0},{"$f":"SUM(BN2733:BN2741)","v":0},{"$f":"SUM(BO2733:BO2741)","v":0},{"$f":"SUM(BP2733:BP2741)","v":0},{"$f":"SUM(BQ2733:BQ2741)","v":0},{"$f":"SUM(BR2733:BR2741)","v":0},{"$f":"SUM(BS2733:BS2741)","v":0},{"$f":"SUM(BT2733:BT2741)","v":0},{"$f":"SUM(BU2733:BU2741)","v":0},{"$f":"SUM(BV2733:BV2741)","v":0},{"$f":"SUM(BW2733:BW2741)","v":0},{"$f":"SUM(BX2733:BX2741)","v":0},{"$f":"SUM(BY2733:BY2741)","v":0},{"$f":"SUM(BZ2733:BZ2741)","v":0},{"$f":"SUM(CA2733:CA2741)","v":0},{"$f":"SUM(CB2733:CB2741)","v":0},{"$f":"SUM(CC2733:CC2741)","v":0}]
[{"$f":"ROW()","v":2747},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4]
[{"$f":"ROW()","v":2755},"Opening Asset Values"]
[{"$f":"ROW()","v":2760},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19540859999999999,0.19052338499999999,0.18563816999999999,0.18075295499999999,0.17586773999999999,0.170982525,0.16609731,0.161212095,0.15632688,0.13678602000000001,0.11724516000000001,9.7704300000000008E-2,7.8163440000000001E-2,5.8622580000000001E-2,3.908172E-2,1.954086E-2,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2768},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$120","v":0}]
[{"$f":"ROW()","v":2776},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2767:N2775)","v":0},{"$f":"SUM(O2767:O2775)","v":0},{"$f":"SUM(P2767:P2775)","v":0},{"$f":"SUM(Q2767:Q2775)","v":0},{"$f":"SUM(R2767:R2775)","v":0},{"$f":"SUM(S2767:S2775)","v":0},{"$f":"SUM(T2767:T2775)","v":0},{"$f":"SUM(U2767:U2775)","v":0},{"$f":"SUM(V2767:V2775)","v":0},{"$f":"SUM(W2767:W2775)","v":0},{"$f":"SUM(X2767:X2775)","v":0},{"$f":"SUM(Y2767:Y2775)","v":0},{"$f":"SUM(Z2767:Z2775)","v":0},{"$f":"SUM(AA2767:AA2775)","v":0},{"$f":"SUM(AB2767:AB2775)","v":0},{"$f":"SUM(AC2767:AC2775)","v":0},{"$f":"SUM(AD2767:AD2775)","v":0},{"$f":"SUM(AE2767:AE2775)","v":0},{"$f":"SUM(AF2767:AF2775)","v":0},{"$f":"SUM(AG2767:AG2775)","v":0},{"$f":"SUM(AH2767:AH2775)","v":0},{"$f":"SUM(AI2767:AI2775)","v":0},{"$f":"SUM(AJ2767:AJ2775)","v":0},{"$f":"SUM(AK2767:AK2775)","v":0},{"$f":"SUM(AL2767:AL2775)","v":0},{"$f":"SUM(AM2767:AM2775)","v":0},{"$f":"SUM(AN2767:AN2775)","v":0},{"$f":"SUM(AO2767:AO2775)","v":0},{"$f":"SUM(AP2767:AP2775)","v":0},{"$f":"SUM(AQ2767:AQ2775)","v":0},{"$f":"SUM(AR2767:AR2775)","v":0},{"$f":"SUM(AS2767:AS2775)","v":0},{"$f":"SUM(AT2767:AT2775)","v":0},{"$f":"SUM(AU2767:AU2775)","v":0},{"$f":"SUM(AV2767:AV2775)","v":0},{"$f":"SUM(AW2767:AW2775)","v":0},{"$f":"SUM(AX2767:AX2775)","v":0},{"$f":"SUM(AY2767:AY2775)","v":0},{"$f":"SUM(AZ2767:AZ2775)","v":0},{"$f":"SUM(BA2767:BA2775)","v":0},{"$f":"SUM(BB2767:BB2775)","v":0},{"$f":"SUM(BC2767:BC2775)","v":0},{"$f":"SUM(BD2767:BD2775)","v":0},{"$f":"SUM(BE2767:BE2775)","v":0},{"$f":"SUM(BF2767:BF2775)","v":1.7955514800000001},{"$f":"SUM(BG2767:BG2775)","v":0},{"$f":"SUM(BH2767:BH2775)","v":0},{"$f":"SUM(BI2767:BI2775)","v":0},{"$f":"SUM(BJ2767:BJ2775)","v":0},{"$f":"SUM(BK2767:BK2775)","v":0},{"$f":"SUM(BL2767:BL2775)","v":0},{"$f":"SUM(BM2767:BM2775)","v":0},{"$f":"SUM(BN2767:BN2775)","v":0},{"$f":"SUM(BO2767:BO2775)","v":0},{"$f":"SUM(BP2767:BP2775)","v":0},{"$f":"SUM(BQ2767:BQ2775)","v":0},{"$f":"SUM(BR2767:BR2775)","v":0},{"$f":"SUM(BS2767:BS2775)","v":0},{"$f":"SUM(BT2767:BT2775)","v":0},{"$f":"SUM(BU2767:BU2775)","v":0},{"$f":"SUM(BV2767:BV2775)","v":0},{"$f":"SUM(BW2767:BW2775)","v":0},{"$f":"SUM(BX2767:BX2775)","v":0},{"$f":"SUM(BY2767:BY2775)","v":0},{"$f":"SUM(BZ2767:BZ2775)","v":0},{"$f":"SUM(CA2767:CA2775)","v":0},{"$f":"SUM(CB2767:CB2775)","v":0},{"$f":"SUM(CC2767:CC2775)","v":0}]
[{"$f":"ROW()","v":2781},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BG2759,IF(BG2748>=1,(BG2759/BG2748)*BG$12,IF(BG2748>0,MIN(BG2759,$BF2770/$BG2748*BG$12),0)))","v":6.0091587500000002E-3},6.0091587500000002E-3,6.0091587499999993E-3,6.0091587499999993E-3,6.0091587499999993E-3,6.0091587499999984E-3,6.0091587499999984E-3,6.0091587499999984E-3,2.403663499999999E-2,2.4036634999999994E-2,2.4036634999999994E-2,2.4036634999999994E-2,2.4036634999999997E-2,2.4036634999999997E-2,2.4036635000000001E-2,2.4036635000000004E-2,2.4036635000000004E-2,2.4036635000000004E-2,{"$f":"MIN(BY2759,IF(BY2748>=1,(BY2759/BY2748)*BY$12,IF(BY2748>0,MIN(BY2759,$BF2770/$BG2748*BY$12),0)))","v":2.4036635000000004E-2},2.4036635000000004E-2,{"$f":"MIN(CA2759,IF(CA2748>=1,(CA2759/CA2748)*CA$12,IF(CA2748>0,MIN(CA2759,$BF2770/$BG2748*CA$12),0)))","v":2.4036635000000004E-2},2.4036635000000008E-2,2.4036635000000008E-2]
[{"$f":"ROW()","v":2789},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF2756+BF2767-BF2778","v":0.28621376000000004},0.28263608800000006,0.27905841600000009,0.27548074400000011,0.27190307200000013,0.26832540000000016,0.26474772800000018,0.26117005600000021,0.25759238400000023,0.24328169600000021,0.2289710080000002,0.21466032000000018,0.20034963200000017,0.18603894400000015,0.17172825600000013,0.15741756800000012,0.1431068800000001,0.12879619200000009,0.11448550400000007,{"$f":"BY2756+BY2767-BY2778","v":0.10017481600000006},8.5864128000000053E-2,{"$f":"CA2756+CA2767-CA2778","v":7.1553440000000051E-2},5.7242752000000043E-2,4.2932064000000034E-2]
[{"$f":"ROW()","v":2794},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF2761+BF2772-BF2783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2761+BY2772-BY2783","v":0},0,{"$f":"CA2761+CA2772-CA2783","v":0},0,0]
[{"$f":"ROW()","v":2802},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,{"$f":"MAX(BO2802-1,0)","v":17.25},16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25,4.25]
[{"$f":"ROW()","v":2810}]
[{"$f":"ROW()","v":2815},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":2823},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG$119","v":0}]
[{"$f":"ROW()","v":2831},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG$127","v":0}]
[{"$f":"ROW()","v":2836},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BH2814,IF(BH2803>=1,(BH2814/BH2803)*BH$12,IF(BH2803>0,MIN(BH2814,$BG2825/$BH2803*BH$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2814,IF(BY2803>=1,(BY2814/BY2803)*BY$12,IF(BY2803>0,MIN(BY2814,$BG2825/$BH2803*BY$12),0)))","v":0},0,{"$f":"MIN(CA2814,IF(CA2803>=1,(CA2814/CA2803)*CA$12,IF(CA2803>0,MIN(CA2814,$BG2825/$BH2803*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2844},"Closing Asset Values"]
[{"$f":"ROW()","v":2849},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG2816+BG2827-BG2838","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2816+BY2827-BY2838","v":0},0,{"$f":"CA2816+CA2827-CA2838","v":0},0,0]
[{"$f":"ROW()","v":2859},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5]
[{"$f":"ROW()","v":2864},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":2869},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS2902","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2877},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2868:N2876)","v":0},{"$f":"SUM(O2868:O2876)","v":0},{"$f":"SUM(P2868:P2876)","v":0},{"$f":"SUM(Q2868:Q2876)","v":0},{"$f":"SUM(R2868:R2876)","v":0},{"$f":"SUM(S2868:S2876)","v":0},{"$f":"SUM(T2868:T2876)","v":0},{"$f":"SUM(U2868:U2876)","v":0},{"$f":"SUM(V2868:V2876)","v":0},{"$f":"SUM(W2868:W2876)","v":0},{"$f":"SUM(X2868:X2876)","v":0},{"$f":"SUM(Y2868:Y2876)","v":0},{"$f":"SUM(Z2868:Z2876)","v":0},{"$f":"SUM(AA2868:AA2876)","v":0},{"$f":"SUM(AB2868:AB2876)","v":0},{"$f":"SUM(AC2868:AC2876)","v":0},{"$f":"SUM(AD2868:AD2876)","v":0},{"$f":"SUM(AE2868:AE2876)","v":0},{"$f":"SUM(AF2868:AF2876)","v":0},{"$f":"SUM(AG2868:AG2876)","v":0},{"$f":"SUM(AH2868:AH2876)","v":0},{"$f":"SUM(AI2868:AI2876)","v":0},{"$f":"SUM(AJ2868:AJ2876)","v":0},{"$f":"SUM(AK2868:AK2876)","v":0},{"$f":"SUM(AL2868:AL2876)","v":0},{"$f":"SUM(AM2868:AM2876)","v":0},{"$f":"SUM(AN2868:AN2876)","v":0},{"$f":"SUM(AO2868:AO2876)","v":0},{"$f":"SUM(AP2868:AP2876)","v":0},{"$f":"SUM(AQ2868:AQ2876)","v":0},{"$f":"SUM(AR2868:AR2876)","v":0},{"$f":"SUM(AS2868:AS2876)","v":0},{"$f":"SUM(AT2868:AT2876)","v":0},{"$f":"SUM(AU2868:AU2876)","v":0},{"$f":"SUM(AV2868:AV2876)","v":0},{"$f":"SUM(AW2868:AW2876)","v":0},{"$f":"SUM(AX2868:AX2876)","v":0},{"$f":"SUM(AY2868:AY2876)","v":0},{"$f":"SUM(AZ2868:AZ2876)","v":0},{"$f":"SUM(BA2868:BA2876)","v":0},{"$f":"SUM(BB2868:BB2876)","v":0},{"$f":"SUM(BC2868:BC2876)","v":0},{"$f":"SUM(BD2868:BD2876)","v":0},{"$f":"SUM(BE2868:BE2876)","v":0},{"$f":"SUM(BF2868:BF2876)","v":0},{"$f":"SUM(BG2868:BG2876)","v":0},{"$f":"SUM(BH2868:BH2876)","v":0},{"$f":"SUM(BI2868:BI2876)","v":0},{"$f":"SUM(BJ2868:BJ2876)","v":0},{"$f":"SUM(BK2868:BK2876)","v":0},{"$f":"SUM(BL2868:BL2876)","v":0},{"$f":"SUM(BM2868:BM2876)","v":0},{"$f":"SUM(BN2868:BN2876)","v":0},{"$f":"SUM(BO2868:BO2876)","v":0},{"$f":"SUM(BP2868:BP2876)","v":0},{"$f":"SUM(BQ2868:BQ2876)","v":0},{"$f":"SUM(BR2868:BR2876)","v":0},{"$f":"SUM(BS2868:BS2876)","v":0},{"$f":"SUM(BT2868:BT2876)","v":0},{"$f":"SUM(BU2868:BU2876)","v":0},{"$f":"SUM(BV2868:BV2876)","v":0},{"$f":"SUM(BW2868:BW2876)","v":0},{"$f":"SUM(BX2868:BX2876)","v":0},{"$f":"SUM(BY2868:BY2876)","v":0},{"$f":"SUM(BZ2868:BZ2876)","v":0},{"$f":"SUM(CA2868:CA2876)","v":0},{"$f":"SUM(CB2868:CB2876)","v":0},{"$f":"SUM(CC2868:CC2876)","v":0}]
[{"$f":"ROW()","v":2882},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH$122","v":0}]
[{"$f":"ROW()","v":2890},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BI2868,IF(BI2857>=1,(BI2868/BI2857)*BI$12,IF(BI2857>0,MIN(BI2868,$BH2879/$BI2857*BI$12),0)))","v":0},{"$f":"MIN(BJ2868,IF(BJ2857>=1,(BJ2868/BJ2857)*BJ$12,IF(BJ2857>0,MIN(BJ2868,$BH2879/$BI2857*BJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2868,IF(BY2857>=1,(BY2868/BY2857)*BY$12,IF(BY2857>0,MIN(BY2868,$BH2879/$BI2857*BY$12),0)))","v":0},0,{"$f":"MIN(CA2868,IF(CA2857>=1,(CA2868/CA2857)*CA$12,IF(CA2857>0,MIN(CA2868,$BH2879/$BI2857*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2898},"Non-depreciable assets"]
[{"$f":"ROW()","v":2903},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH2870+BH2881-BH2892","v":0},{"$f":"BI2870+BI2881-BI2892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2870+BY2881-BY2892","v":0},0,{"$f":"CA2870+CA2881-CA2892","v":0},0,0]
[{"$f":"ROW()","v":2911},{"$f":"TEXT(EOMONTH(LEFT(B2855,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/2008 Capex"}]
[{"$f":"ROW()","v":2919},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75]
[{"$f":"ROW()","v":2924},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI2957","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BS2957","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2932},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI2965","v":0},{"$f":"BJ2965","v":0},{"$f":"BK2965","v":0},{"$f":"BL2965","v":0},{"$f":"BM2965","v":0},{"$f":"BN2965","v":0},{"$f":"BO2965","v":0},{"$f":"BP2965","v":0},{"$f":"BQ2965","v":0},{"$f":"BR2965","v":0},{"$f":"BS2965","v":0},{"$f":"BT2965","v":0},{"$f":"BU2965","v":0},{"$f":"BV2965","v":0},{"$f":"BW2965","v":0},{"$f":"BX2965","v":0},{"$f":"BY2965","v":0},{"$f":"BZ2965","v":0},{"$f":"CA2965","v":0},{"$f":"CB2965","v":0}]
[{"$f":"ROW()","v":2944},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2935:N2943)","v":0},{"$f":"SUM(O2935:O2943)","v":0},{"$f":"SUM(P2935:P2943)","v":0},{"$f":"SUM(Q2935:Q2943)","v":0},{"$f":"SUM(R2935:R2943)","v":0},{"$f":"SUM(S2935:S2943)","v":0},{"$f":"SUM(T2935:T2943)","v":0},{"$f":"SUM(U2935:U2943)","v":0},{"$f":"SUM(V2935:V2943)","v":0},{"$f":"SUM(W2935:W2943)","v":0},{"$f":"SUM(X2935:X2943)","v":0},{"$f":"SUM(Y2935:Y2943)","v":0},{"$f":"SUM(Z2935:Z2943)","v":0},{"$f":"SUM(AA2935:AA2943)","v":0},{"$f":"SUM(AB2935:AB2943)","v":0},{"$f":"SUM(AC2935:AC2943)","v":0},{"$f":"SUM(AD2935:AD2943)","v":0},{"$f":"SUM(AE2935:AE2943)","v":0},{"$f":"SUM(AF2935:AF2943)","v":0},{"$f":"SUM(AG2935:AG2943)","v":0},{"$f":"SUM(AH2935:AH2943)","v":0},{"$f":"SUM(AI2935:AI2943)","v":0},{"$f":"SUM(AJ2935:AJ2943)","v":0},{"$f":"SUM(AK2935:AK2943)","v":0},{"$f":"SUM(AL2935:AL2943)","v":0},{"$f":"SUM(AM2935:AM2943)","v":0},{"$f":"SUM(AN2935:AN2943)","v":0},{"$f":"SUM(AO2935:AO2943)","v":0},{"$f":"SUM(AP2935:AP2943)","v":0},{"$f":"SUM(AQ2935:AQ2943)","v":0},{"$f":"SUM(AR2935:AR2943)","v":0},{"$f":"SUM(AS2935:AS2943)","v":0},{"$f":"SUM(AT2935:AT2943)","v":0},{"$f":"SUM(AU2935:AU2943)","v":0},{"$f":"SUM(AV2935:AV2943)","v":0},{"$f":"SUM(AW2935:AW2943)","v":0},{"$f":"SUM(AX2935:AX2943)","v":0},{"$f":"SUM(AY2935:AY2943)","v":0},{"$f":"SUM(AZ2935:AZ2943)","v":0},{"$f":"SUM(BA2935:BA2943)","v":0},{"$f":"SUM(BB2935:BB2943)","v":0},{"$f":"SUM(BC2935:BC2943)","v":0},{"$f":"SUM(BD2935:BD2943)","v":0},{"$f":"SUM(BE2935:BE2943)","v":0},{"$f":"SUM(BF2935:BF2943)","v":0},{"$f":"SUM(BG2935:BG2943)","v":0},{"$f":"SUM(BH2935:BH2943)","v":0},{"$f":"SUM(BI2935:BI2943)","v":0},{"$f":"SUM(BJ2935:BJ2943)","v":0},{"$f":"SUM(BK2935:BK2943)","v":0},{"$f":"SUM(BL2935:BL2943)","v":0},{"$f":"SUM(BM2935:BM2943)","v":0},{"$f":"SUM(BN2935:BN2943)","v":0},{"$f":"SUM(BO2935:BO2943)","v":0},{"$f":"SUM(BP2935:BP2943)","v":0},{"$f":"SUM(BQ2935:BQ2943)","v":0},{"$f":"SUM(BR2935:BR2943)","v":0},{"$f":"SUM(BS2935:BS2943)","v":0},{"$f":"SUM(BT2935:BT2943)","v":0},{"$f":"SUM(BU2935:BU2943)","v":0},{"$f":"SUM(BV2935:BV2943)","v":0},{"$f":"SUM(BW2935:BW2943)","v":0},{"$f":"SUM(BX2935:BX2943)","v":0},{"$f":"SUM(BY2935:BY2943)","v":0},{"$f":"SUM(BZ2935:BZ2943)","v":0},{"$f":"SUM(CA2935:CA2943)","v":0},{"$f":"SUM(CB2935:CB2943)","v":0},{"$f":"SUM(CC2935:CC2943)","v":0}]
[{"$f":"ROW()","v":2945},"Depreciation"]
[{"$f":"ROW()","v":2953},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BK2931,IF(BK2920>=1,(BK2931/BK2920)*BK$12,IF(BK2920>0,MIN(BK2931,$BI2942/$BJ2920*BK$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY2931,IF(BY2920>=1,(BY2931/BY2920)*BY$12,IF(BY2920>0,MIN(BY2931,$BI2942/$BJ2920*BY$12),0)))","v":0},0,{"$f":"MIN(CA2931,IF(CA2920>=1,(CA2931/CA2920)*CA$12,IF(CA2920>0,MIN(CA2931,$BI2942/$BJ2920*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2965},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[{"$f":"ROW()","v":2966},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2957:N2965)","v":0},{"$f":"SUM(O2957:O2965)","v":0},{"$f":"SUM(P2957:P2965)","v":0},{"$f":"SUM(Q2957:Q2965)","v":0},{"$f":"SUM(R2957:R2965)","v":0},{"$f":"SUM(S2957:S2965)","v":0},{"$f":"SUM(T2957:T2965)","v":0},{"$f":"SUM(U2957:U2965)","v":0},{"$f":"SUM(V2957:V2965)","v":0},{"$f":"SUM(W2957:W2965)","v":0},{"$f":"SUM(X2957:X2965)","v":0},{"$f":"SUM(Y2957:Y2965)","v":0},{"$f":"SUM(Z2957:Z2965)","v":0},{"$f":"SUM(AA2957:AA2965)","v":0},{"$f":"SUM(AB2957:AB2965)","v":0},{"$f":"SUM(AC2957:AC2965)","v":0},{"$f":"SUM(AD2957:AD2965)","v":0},{"$f":"SUM(AE2957:AE2965)","v":0},{"$f":"SUM(AF2957:AF2965)","v":0},{"$f":"SUM(AG2957:AG2965)","v":0},{"$f":"SUM(AH2957:AH2965)","v":0},{"$f":"SUM(AI2957:AI2965)","v":0},{"$f":"SUM(AJ2957:AJ2965)","v":0},{"$f":"SUM(AK2957:AK2965)","v":0},{"$f":"SUM(AL2957:AL2965)","v":0},{"$f":"SUM(AM2957:AM2965)","v":0},{"$f":"SUM(AN2957:AN2965)","v":0},{"$f":"SUM(AO2957:AO2965)","v":0},{"$f":"SUM(AP2957:AP2965)","v":0},{"$f":"SUM(AQ2957:AQ2965)","v":0},{"$f":"SUM(AR2957:AR2965)","v":0},{"$f":"SUM(AS2957:AS2965)","v":0},{"$f":"SUM(AT2957:AT2965)","v":0},{"$f":"SUM(AU2957:AU2965)","v":0},{"$f":"SUM(AV2957:AV2965)","v":0},{"$f":"SUM(AW2957:AW2965)","v":0},{"$f":"SUM(AX2957:AX2965)","v":0},{"$f":"SUM(AY2957:AY2965)","v":0},{"$f":"SUM(AZ2957:AZ2965)","v":0},{"$f":"SUM(BA2957:BA2965)","v":0},{"$f":"SUM(BB2957:BB2965)","v":0},{"$f":"SUM(BC2957:BC2965)","v":0},{"$f":"SUM(BD2957:BD2965)","v":0},{"$f":"SUM(BE2957:BE2965)","v":0},{"$f":"SUM(BF2957:BF2965)","v":0},{"$f":"SUM(BG2957:BG2965)","v":0},{"$f":"SUM(BH2957:BH2965)","v":0},{"$f":"SUM(BI2957:BI2965)","v":0},{"$f":"SUM(BJ2957:BJ2965)","v":0},{"$f":"SUM(BK2957:BK2965)","v":0},{"$f":"SUM(BL2957:BL2965)","v":0},{"$f":"SUM(BM2957:BM2965)","v":0},{"$f":"SUM(BN2957:BN2965)","v":0},{"$f":"SUM(BO2957:BO2965)","v":0},{"$f":"SUM(BP2957:BP2965)","v":0},{"$f":"SUM(BQ2957:BQ2965)","v":0},{"$f":"SUM(BR2957:BR2965)","v":0},{"$f":"SUM(BS2957:BS2965)","v":0},{"$f":"SUM(BT2957:BT2965)","v":0},{"$f":"SUM(BU2957:BU2965)","v":0},{"$f":"SUM(BV2957:BV2965)","v":0},{"$f":"SUM(BW2957:BW2965)","v":0},{"$f":"SUM(BX2957:BX2965)","v":0},{"$f":"SUM(BY2957:BY2965)","v":0},{"$f":"SUM(BZ2957:BZ2965)","v":0},{"$f":"SUM(CA2957:CA2965)","v":0},{"$f":"SUM(CB2957:CB2965)","v":0},{"$f":"SUM(CC2957:CC2965)","v":0}]
[{"$f":"ROW()","v":2974},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0]
[{"$f":"ROW()","v":2982},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.40176847999999998,0.39674637399999996,0.39172426799999993,0.3867021619999999,0.38168005599999988,0.36159163199999989,0.34150320799999989,0.3214147839999999,0.3013263599999999,0.28123793599999991,0.26114951199999992,0.24106108799999992,0.22097266399999993,0.20088423999999994,0.18079581599999994,0.16070739199999995,0.14061896799999996,0.12053054399999996,0.10044211999999997]
[{"$f":"ROW()","v":2986},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14474334999999999,0.14293405812499999,0.14112476624999998,0.13931547437499997,0.13750618249999996,0.13026901499999996,0.12303184749999996,0.11579467999999996,0.10855751249999995,0.10132034499999995,9.4083177499999948E-2,8.6846009999999946E-2,7.9608842499999943E-2,7.2371674999999955E-2,6.5134507499999966E-2,5.7897339999999971E-2,5.0660172499999975E-2,4.342300499999998E-2,3.6185837499999984E-2]
[{"$f":"ROW()","v":2998},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ$126","v":0.24924908999999998}]
[{"$f":"ROW()","v":3006},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7626335E-2,{"$f":"MIN(BL2984,IF(BL2973>=1,(BL2984/BL2973)*BL$12,IF(BL2973>0,MIN(BL2984,$BJ2995/$BK2973*BL$12),0)))","v":1.7626335E-2},1.7626335000000003E-2,1.7626335000000003E-2,7.0505340000000014E-2,7.0505340000000014E-2,7.0505340000000014E-2,7.0505340000000014E-2,7.050534E-2,7.050534E-2,7.050534E-2,7.050534E-2,7.050534E-2,0,{"$f":"MIN(BY2984,IF(BY2973>=1,(BY2984/BY2973)*BY$12,IF(BY2973>0,MIN(BY2984,$BJ2995/$BK2973*BY$12),0)))","v":0},0,{"$f":"MIN(CA2984,IF(CA2973>=1,(CA2984/CA2973)*CA$12,IF(CA2973>0,MIN(CA2984,$BJ2995/$BK2973*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3007},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8431165000000003E-3,{"$f":"MIN(BL2985,IF(BL2974>=1,(BL2985/BL2974)*BL$12,IF(BL2974>0,MIN(BL2985,$BJ2996/$BK2974*BL$12),0)))","v":2.8431164999999999E-3},2.8431164999999999E-3,2.8431164999999994E-3,1.1372465999999998E-2,1.1372465999999998E-2,1.1372465999999998E-2,1.1372465999999998E-2,1.1372465999999998E-2,1.1372465999999998E-2,1.1372465999999998E-2,1.1372465999999998E-2,1.1372465999999998E-2,0,{"$f":"MIN(BY2985,IF(BY2974>=1,(BY2985/BY2974)*BY$12,IF(BY2974>0,MIN(BY2985,$BJ2996/$BK2974*BY$12),0)))","v":0},0,{"$f":"MIN(CA2985,IF(CA2974>=1,(CA2985/CA2974)*CA$12,IF(CA2974>0,MIN(CA2985,$BJ2996/$BK2974*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3019},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ2986+BJ2997-BJ3008","v":0.14474334999999999},0.14293405812499999,0.14112476624999998,0.13931547437499997,{"$f":"BN2986+BN2997-BN3008","v":0.13750618249999996},0.13026901499999996,0.12303184749999996,0.11579467999999996,0.10855751249999995,0.10132034499999995,9.4083177499999948E-2,8.6846009999999946E-2,7.9608842499999943E-2,7.2371674999999955E-2,6.5134507499999966E-2,{"$f":"BY2986+BY2997-BY3008","v":5.7897339999999971E-2},5.0660172499999975E-2,{"$f":"CA2986+CA2997-CA3008","v":4.342300499999998E-2},3.6185837499999984E-2,2.8948669999999989E-2]
[{"$f":"ROW()","v":3027},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,18.25,17.25,16.25,15.25,14.25,13.25,12.25,11.25,10.25,9.25,8.25,7.25,6.25,5.25]
[{"$f":"ROW()","v":3032},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0]
[{"$f":"ROW()","v":3040},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3048},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK$120","v":0}]
[{"$f":"ROW()","v":3053},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK$125","v":0}]
[{"$f":"ROW()","v":3061},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BM3039,IF(BM3028>=1,(BM3039/BM3028)*BM$12,IF(BM3028>0,MIN(BM3039,$BK3050/$BL3028*BM$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3039,IF(BY3028>=1,(BY3039/BY3028)*BY$12,IF(BY3028>0,MIN(BY3039,$BK3050/$BL3028*BY$12),0)))","v":0},0,{"$f":"MIN(CA3039,IF(CA3028>=1,(CA3039/CA3028)*CA$12,IF(CA3028>0,MIN(CA3039,$BK3050/$BL3028*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3069},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK3036+BK3047-BK3058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3036+BY3047-BY3058","v":0},0,{"$f":"CA3036+CA3047-CA3058","v":0},0,0]
[{"$f":"ROW()","v":3074},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK3041+BK3052-BK3063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3041+BY3052-BY3063","v":0},0,{"$f":"CA3041+CA3052-CA3063","v":0},0,0]
[{"$f":"ROW()","v":3082},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,{"$f":"MAX(BO3082-1,0)","v":18.5},17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5]
[{"$f":"ROW()","v":3087},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,18.5,17.5,16.5,15.5,14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5]
[{"$f":"ROW()","v":3095},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3103},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL$119","v":0}]
[{"$f":"ROW()","v":3105},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL$121","v":0}]
[{"$f":"ROW()","v":3115},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BN3093,IF(BN3082>=1,(BN3093/BN3082)*BN$12,IF(BN3082>0,MIN(BN3093,$BL3104/$BM3082*BN$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3093,IF(BY3082>=1,(BY3093/BY3082)*BY$12,IF(BY3082>0,MIN(BY3093,$BL3104/$BM3082*BY$12),0)))","v":0},0,{"$f":"MIN(CA3093,IF(CA3082>=1,(CA3093/CA3082)*CA$12,IF(CA3082>0,MIN(CA3093,$BL3104/$BM3082*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3120},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BN3098,IF(BN3087>=1,(BN3098/BN3087)*BN$12,IF(BN3087>0,MIN(BN3098,$BL3109/$BM3087*BN$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3098,IF(BY3087>=1,(BY3098/BY3087)*BY$12,IF(BY3087>0,MIN(BY3098,$BL3109/$BM3087*BY$12),0)))","v":0},0,{"$f":"MIN(CA3098,IF(CA3087>=1,(CA3098/CA3087)*CA$12,IF(CA3087>0,MIN(CA3098,$BL3109/$BM3087*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3128},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL3095+BL3106-BL3117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3095+BY3106-BY3117","v":0},0,{"$f":"CA3095+CA3106-CA3117","v":0},0,0]
[{"$f":"ROW()","v":3136},"Life (years)"]
[{"$f":"ROW()","v":3141},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0]
[{"$f":"ROW()","v":3149},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"BS3182","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3157},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3148:N3156)","v":0},{"$f":"SUM(O3148:O3156)","v":0},{"$f":"SUM(P3148:P3156)","v":0},{"$f":"SUM(Q3148:Q3156)","v":0},{"$f":"SUM(R3148:R3156)","v":0},{"$f":"SUM(S3148:S3156)","v":0},{"$f":"SUM(T3148:T3156)","v":0},{"$f":"SUM(U3148:U3156)","v":0},{"$f":"SUM(V3148:V3156)","v":0},{"$f":"SUM(W3148:W3156)","v":0},{"$f":"SUM(X3148:X3156)","v":0},{"$f":"SUM(Y3148:Y3156)","v":0},{"$f":"SUM(Z3148:Z3156)","v":0},{"$f":"SUM(AA3148:AA3156)","v":0},{"$f":"SUM(AB3148:AB3156)","v":0},{"$f":"SUM(AC3148:AC3156)","v":0},{"$f":"SUM(AD3148:AD3156)","v":0},{"$f":"SUM(AE3148:AE3156)","v":0},{"$f":"SUM(AF3148:AF3156)","v":0},{"$f":"SUM(AG3148:AG3156)","v":0},{"$f":"SUM(AH3148:AH3156)","v":0},{"$f":"SUM(AI3148:AI3156)","v":0},{"$f":"SUM(AJ3148:AJ3156)","v":0},{"$f":"SUM(AK3148:AK3156)","v":0},{"$f":"SUM(AL3148:AL3156)","v":0},{"$f":"SUM(AM3148:AM3156)","v":0},{"$f":"SUM(AN3148:AN3156)","v":0},{"$f":"SUM(AO3148:AO3156)","v":0},{"$f":"SUM(AP3148:AP3156)","v":0},{"$f":"SUM(AQ3148:AQ3156)","v":0},{"$f":"SUM(AR3148:AR3156)","v":0},{"$f":"SUM(AS3148:AS3156)","v":0},{"$f":"SUM(AT3148:AT3156)","v":0},{"$f":"SUM(AU3148:AU3156)","v":0},{"$f":"SUM(AV3148:AV3156)","v":0},{"$f":"SUM(AW3148:AW3156)","v":0},{"$f":"SUM(AX3148:AX3156)","v":0},{"$f":"SUM(AY3148:AY3156)","v":0},{"$f":"SUM(AZ3148:AZ3156)","v":0},{"$f":"SUM(BA3148:BA3156)","v":0},{"$f":"SUM(BB3148:BB3156)","v":0},{"$f":"SUM(BC3148:BC3156)","v":0},{"$f":"SUM(BD3148:BD3156)","v":0},{"$f":"SUM(BE3148:BE3156)","v":0},{"$f":"SUM(BF3148:BF3156)","v":0},{"$f":"SUM(BG3148:BG3156)","v":0},{"$f":"SUM(BH3148:BH3156)","v":0},{"$f":"SUM(BI3148:BI3156)","v":0},{"$f":"SUM(BJ3148:BJ3156)","v":0},{"$f":"SUM(BK3148:BK3156)","v":0},{"$f":"SUM(BL3148:BL3156)","v":0},{"$f":"SUM(BM3148:BM3156)","v":0},{"$f":"SUM(BN3148:BN3156)","v":0},{"$f":"SUM(BO3148:BO3156)","v":0},{"$f":"SUM(BP3148:BP3156)","v":0},{"$f":"SUM(BQ3148:BQ3156)","v":0},{"$f":"SUM(BR3148:BR3156)","v":0},{"$f":"SUM(BS3148:BS3156)","v":0},{"$f":"SUM(BT3148:BT3156)","v":0},{"$f":"SUM(BU3148:BU3156)","v":0},{"$f":"SUM(BV3148:BV3156)","v":0},{"$f":"SUM(BW3148:BW3156)","v":0},{"$f":"SUM(BX3148:BX3156)","v":0},{"$f":"SUM(BY3148:BY3156)","v":0},{"$f":"SUM(BZ3148:BZ3156)","v":0},{"$f":"SUM(CA3148:CA3156)","v":0},{"$f":"SUM(CB3148:CB3156)","v":0},{"$f":"SUM(CC3148:CC3156)","v":0}]
[{"$f":"ROW()","v":3162},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM$122","v":0}]
[{"$f":"ROW()","v":3170},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BN3148,IF(BN3137>=1,(BN3148/BN3137)*BN$12,IF(BN3137>0,MIN(BN3148,$BM3159/$BN3137*BN$12),0)))","v":0},{"$f":"MIN(BO3148,IF(BO3137>=1,(BO3148/BO3137)*BO$12,IF(BO3137>0,MIN(BO3148,$BM3159/$BN3137*BO$12),0)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3148,IF(BY3137>=1,(BY3148/BY3137)*BY$12,IF(BY3137>0,MIN(BY3148,$BM3159/$BN3137*BY$12),0)))","v":0},0,{"$f":"MIN(CA3148,IF(CA3137>=1,(CA3148/CA3137)*CA$12,IF(CA3137>0,MIN(CA3148,$BM3159/$BN3137*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3175},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BO3153,IF(BO3142>=1,(BO3153/BO3142)*BO$12,IF(BO3142>0,MIN(BO3153,$BM3164/$BN3142*BO$12),0)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3153,IF(BY3142>=1,(BY3153/BY3142)*BY$12,IF(BY3142>0,MIN(BY3153,$BM3164/$BN3142*BY$12),0)))","v":0},0,{"$f":"MIN(CA3153,IF(CA3142>=1,(CA3153/CA3142)*CA$12,IF(CA3142>0,MIN(CA3153,$BM3164/$BN3142*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3183},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM3150+BM3161-BM3172","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3150+BY3161-BY3172","v":0},0,{"$f":"CA3150+CA3161-CA3172","v":0},0,0]
[{"$f":"ROW()","v":3191},{"$f":"TEXT(EOMONTH(LEFT(B3135,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2009 Capex"}]
[{"$f":"ROW()","v":3196},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":3204},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN3237","v":1.2146239999999997E-2},1.1538927999999997E-2,1.0931615999999996E-2,1.0324303999999996E-2,9.7169919999999955E-3,9.109679999999995E-3,8.5023679999999945E-3,7.8950559999999941E-3,7.2877439999999944E-3,6.6804319999999948E-3,6.0731199999999952E-3,5.4658079999999956E-3,4.858495999999996E-3,4.2511839999999964E-3,3.6438719999999968E-3]
[{"$f":"ROW()","v":3212},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN3245","v":0},{"$f":"BO3245","v":0},{"$f":"BP3245","v":0},{"$f":"BQ3245","v":0},{"$f":"BR3245","v":0},{"$f":"BS3245","v":0},{"$f":"BT3245","v":0},{"$f":"BU3245","v":0},{"$f":"BV3245","v":0},{"$f":"BW3245","v":0},{"$f":"BX3245","v":0},{"$f":"BY3245","v":0},{"$f":"BZ3245","v":0},{"$f":"CA3245","v":0},{"$f":"CB3245","v":0}]
[{"$f":"ROW()","v":3217},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN$121","v":0.29379991000000005}]
[{"$f":"ROW()","v":3226},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BO3204,IF(BO3193>=1,(BO3204/BO3193)*BO$12,IF(BO3193>0,MIN(BO3204,$BN3215/$BO3193*BO$12),0)))","v":6.0731199999999983E-4},{"$f":"MIN(BP3204,IF(BP3193>=1,(BP3204/BP3193)*BP$12,IF(BP3193>0,MIN(BP3204,$BN3215/$BO3193*BP$12),0)))","v":6.0731199999999983E-4},6.0731199999999983E-4,6.0731199999999972E-4,6.0731199999999972E-4,6.0731199999999972E-4,6.0731199999999961E-4,6.073119999999995E-4,6.073119999999995E-4,6.073119999999995E-4,{"$f":"MIN(BY3204,IF(BY3193>=1,(BY3204/BY3193)*BY$12,IF(BY3193>0,MIN(BY3204,$BN3215/$BO3193*BY$12),0)))","v":6.073119999999995E-4},6.073119999999995E-4,{"$f":"MIN(CA3204,IF(CA3193>=1,(CA3204/CA3193)*CA$12,IF(CA3193>0,MIN(CA3204,$BN3215/$BO3193*CA$12),0)))","v":6.073119999999995E-4},6.073119999999995E-4,6.073119999999995E-4]
[{"$f":"ROW()","v":3229},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BP3207,IF(BP3196>=1,(BP3207/BP3196)*BP$12,IF(BP3196>0,MIN(BP3207,$BN3218/$BO3196*BP$12),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(BY3207,IF(BY3196>=1,(BY3207/BY3196)*BY$12,IF(BY3196>0,MIN(BY3207,$BN3218/$BO3196*BY$12),0)))","v":0},0,{"$f":"MIN(CA3207,IF(CA3196>=1,(CA3207/CA3196)*CA$12,IF(CA3196>0,MIN(CA3207,$BN3218/$BO3196*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3237},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN3204+BN3215-BN3226","v":1.2146239999999997E-2},1.1538927999999997E-2,1.0931615999999996E-2,1.0324303999999996E-2,9.7169919999999955E-3,9.109679999999995E-3,8.5023679999999945E-3,7.8950559999999941E-3,7.2877439999999944E-3,6.6804319999999948E-3,6.0731199999999952E-3,{"$f":"BY3204+BY3215-BY3226","v":5.4658079999999956E-3},4.858495999999996E-3,{"$f":"CA3204+CA3215-CA3226","v":4.2511839999999964E-3},3.6438719999999968E-3,3.0365599999999972E-3]
[{"$f":"ROW()","v":3245},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3250},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":3258}]
[{"$f":"ROW()","v":3270},"Capex"]
[{"$f":"ROW()","v":3271},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO$119","v":-8.2936999999999997E-2}]
[{"$f":"ROW()","v":3279},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO$127","v":0}]
[{"$f":"ROW()","v":3291},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3282:N3290)","v":0},{"$f":"SUM(O3282:O3290)","v":0},{"$f":"SUM(P3282:P3290)","v":0},{"$f":"SUM(Q3282:Q3290)","v":0},{"$f":"SUM(R3282:R3290)","v":0},{"$f":"SUM(S3282:S3290)","v":0},{"$f":"SUM(T3282:T3290)","v":0},{"$f":"SUM(U3282:U3290)","v":0},{"$f":"SUM(V3282:V3290)","v":0},{"$f":"SUM(W3282:W3290)","v":0},{"$f":"SUM(X3282:X3290)","v":0},{"$f":"SUM(Y3282:Y3290)","v":0},{"$f":"SUM(Z3282:Z3290)","v":0},{"$f":"SUM(AA3282:AA3290)","v":0},{"$f":"SUM(AB3282:AB3290)","v":0},{"$f":"SUM(AC3282:AC3290)","v":0},{"$f":"SUM(AD3282:AD3290)","v":0},{"$f":"SUM(AE3282:AE3290)","v":0},{"$f":"SUM(AF3282:AF3290)","v":0},{"$f":"SUM(AG3282:AG3290)","v":0},{"$f":"SUM(AH3282:AH3290)","v":0},{"$f":"SUM(AI3282:AI3290)","v":0},{"$f":"SUM(AJ3282:AJ3290)","v":0},{"$f":"SUM(AK3282:AK3290)","v":0},{"$f":"SUM(AL3282:AL3290)","v":0},{"$f":"SUM(AM3282:AM3290)","v":0},{"$f":"SUM(AN3282:AN3290)","v":0},{"$f":"SUM(AO3282:AO3290)","v":0},{"$f":"SUM(AP3282:AP3290)","v":0},{"$f":"SUM(AQ3282:AQ3290)","v":0},{"$f":"SUM(AR3282:AR3290)","v":0},{"$f":"SUM(AS3282:AS3290)","v":0},{"$f":"SUM(AT3282:AT3290)","v":0},{"$f":"SUM(AU3282:AU3290)","v":0},{"$f":"SUM(AV3282:AV3290)","v":0},{"$f":"SUM(AW3282:AW3290)","v":0},{"$f":"SUM(AX3282:AX3290)","v":0},{"$f":"SUM(AY3282:AY3290)","v":0},{"$f":"SUM(AZ3282:AZ3290)","v":0},{"$f":"SUM(BA3282:BA3290)","v":0},{"$f":"SUM(BB3282:BB3290)","v":0},{"$f":"SUM(BC3282:BC3290)","v":0},{"$f":"SUM(BD3282:BD3290)","v":0},{"$f":"SUM(BE3282:BE3290)","v":0},{"$f":"SUM(BF3282:BF3290)","v":0},{"$f":"SUM(BG3282:BG3290)","v":0},{"$f":"SUM(BH3282:BH3290)","v":0},{"$f":"SUM(BI3282:BI3290)","v":0},{"$f":"SUM(BJ3282:BJ3290)","v":0},{"$f":"SUM(BK3282:BK3290)","v":0},{"$f":"SUM(BL3282:BL3290)","v":0},{"$f":"SUM(BM3282:BM3290)","v":0},{"$f":"SUM(BN3282:BN3290)","v":0},{"$f":"SUM(BO3282:BO3290)","v":0},{"$f":"SUM(BP3282:BP3290)","v":-5.0689761E-2},{"$f":"SUM(BQ3282:BQ3290)","v":3.2247238999999997E-2},{"$f":"SUM(BR3282:BR3290)","v":3.2247239000000004E-2},{"$f":"SUM(BS3282:BS3290)","v":3.2247238999999997E-2},{"$f":"SUM(BT3282:BT3290)","v":3.2247238999999997E-2},{"$f":"SUM(BU3282:BU3290)","v":3.2247238999999997E-2},{"$f":"SUM(BV3282:BV3290)","v":3.2247238999999997E-2},{"$f":"SUM(BW3282:BW3290)","v":3.2247239000000004E-2},{"$f":"SUM(BX3282:BX3290)","v":3.2247238999999997E-2},{"$f":"SUM(BY3282:BY3290)","v":3.2247238999999997E-2},{"$f":"SUM(BZ3282:BZ3290)","v":2.1775433E-2},{"$f":"SUM(CA3282:CA3290)","v":2.1775433E-2},{"$f":"SUM(CB3282:CB3290)","v":2.1775433E-2},{"$f":"SUM(CC3282:CC3290)","v":2.1775433E-2}]
[{"$f":"ROW()","v":3292},"Closing Asset Values"]
[{"$f":"ROW()","v":3300},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO3267+BO3278-BO3289","v":4.4697000000000001E-2},4.0227300000000001E-2,3.57576E-2,3.12879E-2,2.68182E-2,2.23485E-2,1.78788E-2,1.34091E-2,8.9394000000000001E-3,4.4697000000000001E-3,{"$f":"BY3267+BY3278-BY3289","v":0},0,{"$f":"CA3267+CA3278-CA3289","v":0},0,0]
[{"$f":"ROW()","v":3312},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":3313},"Non-depreciable assets"]
[{"$f":"ROW()","v":3325},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3316:N3324)","v":0},{"$f":"SUM(O3316:O3324)","v":0},{"$f":"SUM(P3316:P3324)","v":0},{"$f":"SUM(Q3316:Q3324)","v":0},{"$f":"SUM(R3316:R3324)","v":0},{"$f":"SUM(S3316:S3324)","v":0},{"$f":"SUM(T3316:T3324)","v":0},{"$f":"SUM(U3316:U3324)","v":0},{"$f":"SUM(V3316:V3324)","v":0},{"$f":"SUM(W3316:W3324)","v":0},{"$f":"SUM(X3316:X3324)","v":0},{"$f":"SUM(Y3316:Y3324)","v":0},{"$f":"SUM(Z3316:Z3324)","v":0},{"$f":"SUM(AA3316:AA3324)","v":0},{"$f":"SUM(AB3316:AB3324)","v":0},{"$f":"SUM(AC3316:AC3324)","v":0},{"$f":"SUM(AD3316:AD3324)","v":0},{"$f":"SUM(AE3316:AE3324)","v":0},{"$f":"SUM(AF3316:AF3324)","v":0},{"$f":"SUM(AG3316:AG3324)","v":0},{"$f":"SUM(AH3316:AH3324)","v":0},{"$f":"SUM(AI3316:AI3324)","v":0},{"$f":"SUM(AJ3316:AJ3324)","v":0},{"$f":"SUM(AK3316:AK3324)","v":0},{"$f":"SUM(AL3316:AL3324)","v":0},{"$f":"SUM(AM3316:AM3324)","v":0},{"$f":"SUM(AN3316:AN3324)","v":0},{"$f":"SUM(AO3316:AO3324)","v":0},{"$f":"SUM(AP3316:AP3324)","v":0},{"$f":"SUM(AQ3316:AQ3324)","v":0},{"$f":"SUM(AR3316:AR3324)","v":0},{"$f":"SUM(AS3316:AS3324)","v":0},{"$f":"SUM(AT3316:AT3324)","v":0},{"$f":"SUM(AU3316:AU3324)","v":0},{"$f":"SUM(AV3316:AV3324)","v":0},{"$f":"SUM(AW3316:AW3324)","v":0},{"$f":"SUM(AX3316:AX3324)","v":0},{"$f":"SUM(AY3316:AY3324)","v":0},{"$f":"SUM(AZ3316:AZ3324)","v":0},{"$f":"SUM(BA3316:BA3324)","v":0},{"$f":"SUM(BB3316:BB3324)","v":0},{"$f":"SUM(BC3316:BC3324)","v":0},{"$f":"SUM(BD3316:BD3324)","v":0},{"$f":"SUM(BE3316:BE3324)","v":0},{"$f":"SUM(BF3316:BF3324)","v":0},{"$f":"SUM(BG3316:BG3324)","v":0},{"$f":"SUM(BH3316:BH3324)","v":0},{"$f":"SUM(BI3316:BI3324)","v":0},{"$f":"SUM(BJ3316:BJ3324)","v":0},{"$f":"SUM(BK3316:BK3324)","v":0},{"$f":"SUM(BL3316:BL3324)","v":0},{"$f":"SUM(BM3316:BM3324)","v":0},{"$f":"SUM(BN3316:BN3324)","v":0},{"$f":"SUM(BO3316:BO3324)","v":0},{"$f":"SUM(BP3316:BP3324)","v":0},{"$f":"SUM(BQ3316:BQ3324)","v":0.31464659999999994},{"$f":"SUM(BR3316:BR3324)","v":0.28554693999999992},{"$f":"SUM(BS3316:BS3324)","v":0.25644727999999994},{"$f":"SUM(BT3316:BT3324)","v":0.22734761999999992},{"$f":"SUM(BU3316:BU3324)","v":0.19824795999999992},{"$f":"SUM(BV3316:BV3324)","v":0.16914829999999995},{"$f":"SUM(BW3316:BW3324)","v":0.14004863999999997},{"$f":"SUM(BX3316:BX3324)","v":0.11094897999999996},{"$f":"SUM(BY3316:BY3324)","v":8.1849319999999989E-2},{"$f":"SUM(BZ3316:BZ3324)","v":5.2749659999999997E-2},{"$f":"SUM(CA3316:CA3324)","v":2.3650000000000004E-2},{"$f":"SUM(CB3316:CB3324)","v":2.1285000000000005E-2},{"$f":"SUM(CC3316:CC3324)","v":1.8920000000000006E-2}]
[{"$f":"ROW()","v":3333},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP$125","v":0}]
[{"$f":"ROW()","v":3334},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP$126","v":2.3212E-2}]
[{"$f":"ROW()","v":3346},"Non-depreciable assets"]
[{"$f":"ROW()","v":3349},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP3316+BP3327-BP3338","v":0},0,0,0,0,0,0,0,0,{"$f":"BY3316+BY3327-BY3338","v":0},0,{"$f":"CA3316+CA3327-CA3338","v":0},0,0]
[{"$f":"ROW()","v":3354},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP3321+BP3332-BP3343","v":0},0,0,0,0,0,0,0,0,{"$f":"BY3321+BY3332-BY3343","v":0},0,{"$f":"CA3321+CA3332-CA3343","v":0},0,0]
[{"$f":"ROW()","v":3366},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9,8,7,6,5,4,3,2,1,0,0]
[{"$f":"ROW()","v":3374},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15055679384615381,0.14302895415384612,0.13550111446153842,0.12797327476923073,0.12044543507692304,0.11291759538461535,0.10538975569230766,9.7861915999999965E-2,9.0334076307692274E-2,8.2806236615384582E-2,7.527839692307689E-2,6.7750557230769198E-2]
[{"$f":"ROW()","v":3379},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5780999999999998E-2,2.3202899999999999E-2,2.0624799999999999E-2,1.8046699999999999E-2,1.5468599999999999E-2,1.2890499999999999E-2,1.0312399999999999E-2,7.7342999999999995E-3,5.1561999999999997E-3,2.5780999999999998E-3,0,0]
[{"$f":"ROW()","v":3387},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ$123","v":0.48731913999999987}]
[{"$f":"ROW()","v":3395},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BS3373,IF(BS3362>=1,(BS3373/BS3362)*BS$12,IF(BS3362>0,MIN(BS3373,$BQ3384/$BR3362*BS$12),0)))","v":0},0,0,0,0,0,{"$f":"MIN(BY3373,IF(BY3362>=1,(BY3373/BY3362)*BY$12,IF(BY3362>0,MIN(BY3373,$BQ3384/$BR3362*BY$12),0)))","v":0},0,{"$f":"MIN(CA3373,IF(CA3362>=1,(CA3373/CA3362)*CA$12,IF(CA3362>0,MIN(CA3373,$BQ3384/$BR3362*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3400},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"MIN(BY3378,IF(BY3367>=1,(BY3378/BY3367)*BY$12,IF(BY3367>0,MIN(BY3378,$BQ3389/$BR3367*BY$12),0)))","v":0},0,{"$f":"MIN(CA3378,IF(CA3367>=1,(CA3378/CA3367)*CA$12,IF(CA3367>0,MIN(CA3378,$BQ3389/$BR3367*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3408},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ3375+BQ3386-BQ3397","v":0},0,0,0,0,0,0,0,{"$f":"BY3375+BY3386-BY3397","v":0},0,{"$f":"CA3375+CA3386-CA3397","v":0},0,0]
[{"$f":"ROW()","v":3413},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3421},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":3429},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3434},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.056,1.0032000000000001,0.95040000000000013,0.89760000000000018,0.84480000000000022,0.79200000000000026,0.73920000000000019,0.68640000000000012,0.63360000000000016,0.5808000000000002,0.52800000000000014]
[{"$f":"ROW()","v":3442},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR$122","v":0.1356}]
[{"$f":"ROW()","v":3450},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BS3428,IF(BS3417>=1,(BS3428/BS3417)*BS$12,IF(BS3417>0,MIN(BS3428,$BR3439/$BS3417*BS$12),0)))","v":1.2816500000000001E-3},{"$f":"MIN(BT3428,IF(BT3417>=1,(BT3428/BT3417)*BT$12,IF(BT3417>0,MIN(BT3428,$BR3439/$BS3417*BT$12),0)))","v":1.2816500000000001E-3},1.2816500000000001E-3,1.2816500000000003E-3,1.2816500000000003E-3,1.2816500000000003E-3,{"$f":"MIN(BY3428,IF(BY3417>=1,(BY3428/BY3417)*BY$12,IF(BY3417>0,MIN(BY3428,$BR3439/$BS3417*BY$12),0)))","v":1.2816500000000005E-3},1.2816500000000007E-3,{"$f":"MIN(CA3428,IF(CA3417>=1,(CA3428/CA3417)*CA$12,IF(CA3417>0,MIN(CA3428,$BR3439/$BS3417*CA$12),0)))","v":1.2816500000000007E-3},1.2816500000000007E-3,1.2816500000000007E-3]
[{"$f":"ROW()","v":3455},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"MIN(BY3433,IF(BY3422>=1,(BY3433/BY3422)*BY$12,IF(BY3422>0,MIN(BY3433,$BR3444/$BS3422*BY$12),0)))","v":0},0,{"$f":"MIN(CA3433,IF(CA3422>=1,(CA3433/CA3422)*CA$12,IF(CA3422>0,MIN(CA3433,$BR3444/$BS3422*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3463},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR3430+BR3441-BR3452","v":0.47831218461538461},0.45439657538461536,0.43048096615384612,0.40656535692307688,0.38264974769230764,0.3587341384615384,0.33481852923076916,{"$f":"BY3430+BY3441-BY3452","v":0.31090291999999992},0.28698731076923067,{"$f":"CA3430+CA3441-CA3452","v":0.26307170153846143},0.23915609230769222,0.21524048307692301]
[{"$f":"ROW()","v":3468},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR3435+BR3446-BR3457","v":0.53413231408400008},0.4807190826756001,0.42730585126720011,0.37389261985880007,0.32047938845040008,0.2670661570420001,0.21365292563360008,{"$f":"BY3435+BY3446-BY3457","v":0.16023969422520007},0.10682646281680006,{"$f":"CA3435+CA3446-CA3457","v":5.3413231408400028E-2},0,0]
[{"$f":"ROW()","v":3478},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9,8,7,6,5,4,3,2,1]
[{"$f":"ROW()","v":3483},"Opening Asset Values"]
[{"$f":"ROW()","v":3488},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.16662031528815,1.0499582837593351,0.93329625223052004,0.81663422070170499,0.69997218917288995,0.5833101576440749,0.46664812611525991,0.34998609458644492,0.23332406305762993,0.11666203152881496]
[{"$f":"ROW()","v":3496},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS$120","v":0}]
[{"$f":"ROW()","v":3501},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS$125","v":1.781308687307568E-2}]
[{"$f":"ROW()","v":3509},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3867637033763027E-3,9.3867637033763027E-3,9.3867637033763027E-3,9.3867637033763045E-3,9.3867637033763045E-3,{"$f":"MIN(BY3487,IF(BY3476>=1,(BY3487/BY3476)*BY$12,IF(BY3476>0,MIN(BY3487,$BS3498/$BT3476*BY$12),0)))","v":9.3867637033763045E-3},9.3867637033763062E-3,{"$f":"MIN(CA3487,IF(CA3476>=1,(CA3487/CA3476)*CA$12,IF(CA3476>0,MIN(CA3487,$BS3498/$BT3476*CA$12),0)))","v":9.3867637033763062E-3},9.3867637033763062E-3,9.3867637033763062E-3]
[{"$f":"ROW()","v":3517},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS3484+BS3495-BS3506","v":0},0,0,0,0,0,{"$f":"BY3484+BY3495-BY3506","v":0},0,{"$f":"CA3484+CA3495-CA3506","v":0},0,0]
[{"$f":"ROW()","v":3522},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS3489+BS3500-BS3511","v":0},0,0,0,0,0,{"$f":"BY3489+BY3500-BY3511","v":0},0,{"$f":"CA3489+CA3500-CA3511","v":0},0,0]
[{"$f":"ROW()","v":3530},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3538}]
[{"$f":"ROW()","v":3543},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41165800000000008,0.39107510000000006,0.37049220000000005,0.34990930000000003,0.32932640000000002,0.3087435,0.28816059999999999,0.26757769999999997,0.24699479999999999]
[{"$f":"ROW()","v":3551},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT$119","v":1.766083055647262}]
[{"$f":"ROW()","v":3556},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT$124","v":0}]
[{"$f":"ROW()","v":3564},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5656E-2,0,0,0,{"$f":"MIN(BY3542,IF(BY3531>=1,(BY3542/BY3531)*BY$12,IF(BY3531>0,MIN(BY3542,$BT3553/$BU3531*BY$12),0)))","v":0},0,{"$f":"MIN(CA3542,IF(CA3531>=1,(CA3542/CA3531)*CA$12,IF(CA3531>0,MIN(CA3542,$BT3553/$BU3531*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3572},"Closing Asset Values"]
[{"$f":"ROW()","v":3577},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT3544+BT3555-BT3566","v":0.89158100000000018},0.80242290000000016,0.71326480000000014,0.62410670000000013,0.53494860000000011,{"$f":"BY3544+BY3555-BY3566","v":0.44579050000000009},0.35663240000000007,{"$f":"CA3544+CA3555-CA3566","v":0.26747430000000005},0.17831620000000004,8.9158100000000018E-2]
[{"$f":"ROW()","v":3585},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(BV3585-1,0)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3593},"Non-depreciable assets"]
[{"$f":"ROW()","v":3601},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3605},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3596:N3604)","v":0},{"$f":"SUM(O3596:O3604)","v":0},{"$f":"SUM(P3596:P3604)","v":0},{"$f":"SUM(Q3596:Q3604)","v":0},{"$f":"SUM(R3596:R3604)","v":0},{"$f":"SUM(S3596:S3604)","v":0},{"$f":"SUM(T3596:T3604)","v":0},{"$f":"SUM(U3596:U3604)","v":0},{"$f":"SUM(V3596:V3604)","v":0},{"$f":"SUM(W3596:W3604)","v":0},{"$f":"SUM(X3596:X3604)","v":0},{"$f":"SUM(Y3596:Y3604)","v":0},{"$f":"SUM(Z3596:Z3604)","v":0},{"$f":"SUM(AA3596:AA3604)","v":0},{"$f":"SUM(AB3596:AB3604)","v":0},{"$f":"SUM(AC3596:AC3604)","v":0},{"$f":"SUM(AD3596:AD3604)","v":0},{"$f":"SUM(AE3596:AE3604)","v":0},{"$f":"SUM(AF3596:AF3604)","v":0},{"$f":"SUM(AG3596:AG3604)","v":0},{"$f":"SUM(AH3596:AH3604)","v":0},{"$f":"SUM(AI3596:AI3604)","v":0},{"$f":"SUM(AJ3596:AJ3604)","v":0},{"$f":"SUM(AK3596:AK3604)","v":0},{"$f":"SUM(AL3596:AL3604)","v":0},{"$f":"SUM(AM3596:AM3604)","v":0},{"$f":"SUM(AN3596:AN3604)","v":0},{"$f":"SUM(AO3596:AO3604)","v":0},{"$f":"SUM(AP3596:AP3604)","v":0},{"$f":"SUM(AQ3596:AQ3604)","v":0},{"$f":"SUM(AR3596:AR3604)","v":0},{"$f":"SUM(AS3596:AS3604)","v":0},{"$f":"SUM(AT3596:AT3604)","v":0},{"$f":"SUM(AU3596:AU3604)","v":0},{"$f":"SUM(AV3596:AV3604)","v":0},{"$f":"SUM(AW3596:AW3604)","v":0},{"$f":"SUM(AX3596:AX3604)","v":0},{"$f":"SUM(AY3596:AY3604)","v":0},{"$f":"SUM(AZ3596:AZ3604)","v":0},{"$f":"SUM(BA3596:BA3604)","v":0},{"$f":"SUM(BB3596:BB3604)","v":0},{"$f":"SUM(BC3596:BC3604)","v":0},{"$f":"SUM(BD3596:BD3604)","v":0},{"$f":"SUM(BE3596:BE3604)","v":0},{"$f":"SUM(BF3596:BF3604)","v":0},{"$f":"SUM(BG3596:BG3604)","v":0},{"$f":"SUM(BH3596:BH3604)","v":0},{"$f":"SUM(BI3596:BI3604)","v":0},{"$f":"SUM(BJ3596:BJ3604)","v":0},{"$f":"SUM(BK3596:BK3604)","v":0},{"$f":"SUM(BL3596:BL3604)","v":0},{"$f":"SUM(BM3596:BM3604)","v":0},{"$f":"SUM(BN3596:BN3604)","v":0},{"$f":"SUM(BO3596:BO3604)","v":0},{"$f":"SUM(BP3596:BP3604)","v":0},{"$f":"SUM(BQ3596:BQ3604)","v":0},{"$f":"SUM(BR3596:BR3604)","v":0},{"$f":"SUM(BS3596:BS3604)","v":0},{"$f":"SUM(BT3596:BT3604)","v":0},{"$f":"SUM(BU3596:BU3604)","v":0},{"$f":"SUM(BV3596:BV3604)","v":1.4088802092402311},{"$f":"SUM(BW3596:BW3604)","v":1.6484330437366783},{"$f":"SUM(BX3596:BX3604)","v":1.4926868782331255},{"$f":"SUM(BY3596:BY3604)","v":1.3369407127295725},{"$f":"SUM(BZ3596:BZ3604)","v":1.1811945472260199},{"$f":"SUM(CA3596:CA3604)","v":1.0254483817224671},{"$f":"SUM(CB3596:CB3604)","v":0.8697022162189143},{"$f":"SUM(CC3596:CC3604)","v":0.7139560507153615}]
[{"$f":"ROW()","v":3617},"Depreciation"]
[{"$f":"ROW()","v":3618},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BV3596,IF(BV3585>=1,(BV3596/BV3585)*BV$12,IF(BV3585>0,MIN(BV3596,$BU3607/$BV3585*BV$12),0)))","v":2.4596760184689301E-2},{"$f":"MIN(BW3596,IF(BW3585>=1,(BW3596/BW3585)*BW$12,IF(BW3585>0,MIN(BW3596,$BU3607/$BV3585*BW$12),0)))","v":2.4596760184689301E-2},2.4596760184689301E-2,{"$f":"MIN(BY3596,IF(BY3585>=1,(BY3596/BY3585)*BY$12,IF(BY3585>0,MIN(BY3596,$BU3607/$BV3585*BY$12),0)))","v":2.4596760184689297E-2},2.4596760184689297E-2,{"$f":"MIN(CA3596,IF(CA3585>=1,(CA3596/CA3585)*CA$12,IF(CA3585>0,MIN(CA3596,$BU3607/$BV3585*CA$12),0)))","v":2.4596760184689297E-2},2.4596760184689294E-2,2.4596760184689294E-2]
[{"$f":"ROW()","v":3626},"Non-depreciable assets"]
[{"$f":"ROW()","v":3638},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3629:N3637)","v":0},{"$f":"SUM(O3629:O3637)","v":0},{"$f":"SUM(P3629:P3637)","v":0},{"$f":"SUM(Q3629:Q3637)","v":0},{"$f":"SUM(R3629:R3637)","v":0},{"$f":"SUM(S3629:S3637)","v":0},{"$f":"SUM(T3629:T3637)","v":0},{"$f":"SUM(U3629:U3637)","v":0},{"$f":"SUM(V3629:V3637)","v":0},{"$f":"SUM(W3629:W3637)","v":0},{"$f":"SUM(X3629:X3637)","v":0},{"$f":"SUM(Y3629:Y3637)","v":0},{"$f":"SUM(Z3629:Z3637)","v":0},{"$f":"SUM(AA3629:AA3637)","v":0},{"$f":"SUM(AB3629:AB3637)","v":0},{"$f":"SUM(AC3629:AC3637)","v":0},{"$f":"SUM(AD3629:AD3637)","v":0},{"$f":"SUM(AE3629:AE3637)","v":0},{"$f":"SUM(AF3629:AF3637)","v":0},{"$f":"SUM(AG3629:AG3637)","v":0},{"$f":"SUM(AH3629:AH3637)","v":0},{"$f":"SUM(AI3629:AI3637)","v":0},{"$f":"SUM(AJ3629:AJ3637)","v":0},{"$f":"SUM(AK3629:AK3637)","v":0},{"$f":"SUM(AL3629:AL3637)","v":0},{"$f":"SUM(AM3629:AM3637)","v":0},{"$f":"SUM(AN3629:AN3637)","v":0},{"$f":"SUM(AO3629:AO3637)","v":0},{"$f":"SUM(AP3629:AP3637)","v":0},{"$f":"SUM(AQ3629:AQ3637)","v":0},{"$f":"SUM(AR3629:AR3637)","v":0},{"$f":"SUM(AS3629:AS3637)","v":0},{"$f":"SUM(AT3629:AT3637)","v":0},{"$f":"SUM(AU3629:AU3637)","v":0},{"$f":"SUM(AV3629:AV3637)","v":0},{"$f":"SUM(AW3629:AW3637)","v":0},{"$f":"SUM(AX3629:AX3637)","v":0},{"$f":"SUM(AY3629:AY3637)","v":0},{"$f":"SUM(AZ3629:AZ3637)","v":0},{"$f":"SUM(BA3629:BA3637)","v":0},{"$f":"SUM(BB3629:BB3637)","v":0},{"$f":"SUM(BC3629:BC3637)","v":0},{"$f":"SUM(BD3629:BD3637)","v":0},{"$f":"SUM(BE3629:BE3637)","v":0},{"$f":"SUM(BF3629:BF3637)","v":0},{"$f":"SUM(BG3629:BG3637)","v":0},{"$f":"SUM(BH3629:BH3637)","v":0},{"$f":"SUM(BI3629:BI3637)","v":0},{"$f":"SUM(BJ3629:BJ3637)","v":0},{"$f":"SUM(BK3629:BK3637)","v":0},{"$f":"SUM(BL3629:BL3637)","v":0},{"$f":"SUM(BM3629:BM3637)","v":0},{"$f":"SUM(BN3629:BN3637)","v":0},{"$f":"SUM(BO3629:BO3637)","v":0},{"$f":"SUM(BP3629:BP3637)","v":0},{"$f":"SUM(BQ3629:BQ3637)","v":0},{"$f":"SUM(BR3629:BR3637)","v":0},{"$f":"SUM(BS3629:BS3637)","v":0},{"$f":"SUM(BT3629:BT3637)","v":0},{"$f":"SUM(BU3629:BU3637)","v":1.4088802092402311},{"$f":"SUM(BV3629:BV3637)","v":1.6484330437366783},{"$f":"SUM(BW3629:BW3637)","v":1.4926868782331255},{"$f":"SUM(BX3629:BX3637)","v":1.3369407127295725},{"$f":"SUM(BY3629:BY3637)","v":1.1811945472260199},{"$f":"SUM(BZ3629:BZ3637)","v":1.0254483817224671},{"$f":"SUM(CA3629:CA3637)","v":0.8697022162189143},{"$f":"SUM(CB3629:CB3637)","v":0.7139560507153615},{"$f":"SUM(CC3629:CC3637)","v":0.55820988521180881}]
[{"$f":"ROW()","v":3639},{"$f":"TEXT(EOMONTH(LEFT(B3583,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2017 Capex"}]
[{"$f":"ROW()","v":3651},"Opening Asset Values"]
[{"$f":"ROW()","v":3659},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12420701035951058,0.11178630932355953,9.9365608287608473E-2,8.6944907251657419E-2,7.4524206215706365E-2,6.2103505179755304E-2,4.9682804143804243E-2]
[{"$f":"ROW()","v":3660},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV3693","v":0},{"$f":"BW3693","v":0},{"$f":"BX3693","v":0},{"$f":"BY3693","v":0},{"$f":"BZ3693","v":0},{"$f":"CA3693","v":0},{"$f":"CB3693","v":0}]
[{"$f":"ROW()","v":3672},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3663:N3671)","v":0},{"$f":"SUM(O3663:O3671)","v":0},{"$f":"SUM(P3663:P3671)","v":0},{"$f":"SUM(Q3663:Q3671)","v":0},{"$f":"SUM(R3663:R3671)","v":0},{"$f":"SUM(S3663:S3671)","v":0},{"$f":"SUM(T3663:T3671)","v":0},{"$f":"SUM(U3663:U3671)","v":0},{"$f":"SUM(V3663:V3671)","v":0},{"$f":"SUM(W3663:W3671)","v":0},{"$f":"SUM(X3663:X3671)","v":0},{"$f":"SUM(Y3663:Y3671)","v":0},{"$f":"SUM(Z3663:Z3671)","v":0},{"$f":"SUM(AA3663:AA3671)","v":0},{"$f":"SUM(AB3663:AB3671)","v":0},{"$f":"SUM(AC3663:AC3671)","v":0},{"$f":"SUM(AD3663:AD3671)","v":0},{"$f":"SUM(AE3663:AE3671)","v":0},{"$f":"SUM(AF3663:AF3671)","v":0},{"$f":"SUM(AG3663:AG3671)","v":0},{"$f":"SUM(AH3663:AH3671)","v":0},{"$f":"SUM(AI3663:AI3671)","v":0},{"$f":"SUM(AJ3663:AJ3671)","v":0},{"$f":"SUM(AK3663:AK3671)","v":0},{"$f":"SUM(AL3663:AL3671)","v":0},{"$f":"SUM(AM3663:AM3671)","v":0},{"$f":"SUM(AN3663:AN3671)","v":0},{"$f":"SUM(AO3663:AO3671)","v":0},{"$f":"SUM(AP3663:AP3671)","v":0},{"$f":"SUM(AQ3663:AQ3671)","v":0},{"$f":"SUM(AR3663:AR3671)","v":0},{"$f":"SUM(AS3663:AS3671)","v":0},{"$f":"SUM(AT3663:AT3671)","v":0},{"$f":"SUM(AU3663:AU3671)","v":0},{"$f":"SUM(AV3663:AV3671)","v":0},{"$f":"SUM(AW3663:AW3671)","v":0},{"$f":"SUM(AX3663:AX3671)","v":0},{"$f":"SUM(AY3663:AY3671)","v":0},{"$f":"SUM(AZ3663:AZ3671)","v":0},{"$f":"SUM(BA3663:BA3671)","v":0},{"$f":"SUM(BB3663:BB3671)","v":0},{"$f":"SUM(BC3663:BC3671)","v":0},{"$f":"SUM(BD3663:BD3671)","v":0},{"$f":"SUM(BE3663:BE3671)","v":0},{"$f":"SUM(BF3663:BF3671)","v":0},{"$f":"SUM(BG3663:BG3671)","v":0},{"$f":"SUM(BH3663:BH3671)","v":0},{"$f":"SUM(BI3663:BI3671)","v":0},{"$f":"SUM(BJ3663:BJ3671)","v":0},{"$f":"SUM(BK3663:BK3671)","v":0},{"$f":"SUM(BL3663:BL3671)","v":0},{"$f":"SUM(BM3663:BM3671)","v":0},{"$f":"SUM(BN3663:BN3671)","v":0},{"$f":"SUM(BO3663:BO3671)","v":0},{"$f":"SUM(BP3663:BP3671)","v":0},{"$f":"SUM(BQ3663:BQ3671)","v":0},{"$f":"SUM(BR3663:BR3671)","v":0},{"$f":"SUM(BS3663:BS3671)","v":0},{"$f":"SUM(BT3663:BT3671)","v":0},{"$f":"SUM(BU3663:BU3671)","v":0},{"$f":"SUM(BV3663:BV3671)","v":1.4320767560911378},{"$f":"SUM(BW3663:BW3671)","v":0},{"$f":"SUM(BX3663:BX3671)","v":0},{"$f":"SUM(BY3663:BY3671)","v":0},{"$f":"SUM(BZ3663:BZ3671)","v":0},{"$f":"SUM(CA3663:CA3671)","v":0},{"$f":"SUM(CB3663:CB3671)","v":0},{"$f":"SUM(CC3663:CC3671)","v":0}]
[{"$f":"ROW()","v":3680},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"MIN(BY3658,IF(BY3647>=1,(BY3658/BY3647)*BY$12,IF(BY3647>0,MIN(BY3658,$BV3669/$BW3647*BY$12),0)))","v":0},0,{"$f":"MIN(CA3658,IF(CA3647>=1,(CA3658/CA3647)*CA$12,IF(CA3647>0,MIN(CA3658,$BV3669/$BW3647*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3681},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2420701035951057E-2,1.2420701035951059E-2,{"$f":"MIN(BY3659,IF(BY3648>=1,(BY3659/BY3648)*BY$12,IF(BY3648>0,MIN(BY3659,$BV3670/$BW3648*BY$12),0)))","v":1.2420701035951059E-2},1.2420701035951059E-2,{"$f":"MIN(CA3659,IF(CA3648>=1,(CA3659/CA3648)*CA$12,IF(CA3648>0,MIN(CA3659,$BV3670/$BW3648*CA$12),0)))","v":1.2420701035951061E-2},1.2420701035951061E-2,1.2420701035951061E-2]
[{"$f":"ROW()","v":3693},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3701},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9,8,7,6,5]
[{"$f":"ROW()","v":3706}]
[{"$f":"ROW()","v":3714},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9E-2,1.805E-2,1.7100000000000001E-2,1.6150000000000001E-2,1.5200000000000002E-2,1.4250000000000002E-2]
[{"$f":"ROW()","v":3722},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW$122","v":0.18770246145244668}]
[{"$f":"ROW()","v":3724},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW$124","v":0}]
[{"$f":"ROW()","v":3734},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0999999999999999E-2,1.1000000000000001E-2,{"$f":"MIN(BZ3712,IF(BZ3701>=1,(BZ3712/BZ3701)*BZ$12,IF(BZ3701>0,MIN(BZ3712,$BW3723/$BX3701*BZ$12),0)))","v":1.1000000000000001E-2},1.1000000000000001E-2,{"$f":"MIN(CB3712,IF(CB3701>=1,(CB3712/CB3701)*CB$12,IF(CB3701>0,MIN(CB3712,$BW3723/$BX3701*CB$12),0)))","v":1.1000000000000003E-2},1.1000000000000003E-2]
[{"$f":"ROW()","v":3742},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW3709+BW3720-BW3731","v":0},0,{"$f":"BY3709+BY3720-BY3731","v":0},0,{"$f":"CA3709+CA3720-CA3731","v":0},0,0]
[{"$f":"ROW()","v":3747},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW3714+BW3725-BW3736","v":1.9E-2},1.805E-2,{"$f":"BY3714+BY3725-BY3736","v":1.7100000000000001E-2},1.6150000000000001E-2,{"$f":"CA3714+CA3725-CA3736","v":1.5200000000000002E-2},1.4250000000000002E-2,1.3300000000000003E-2]
[{"$f":"ROW()","v":3755},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19,18,17,16]
[{"$f":"ROW()","v":3760},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9,8,7,6]
[{"$f":"ROW()","v":3768},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":3776},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX$120","v":0}]
[{"$f":"ROW()","v":3781},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX$125","v":0.313}]
[{"$f":"ROW()","v":3789},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BY3767,IF(BY3756>=1,(BY3767/BY3756)*BY$12,IF(BY3756>0,MIN(BY3767,$BW3778/$BX3756*BY$12),0)))","v":6.289442411046826E-3},6.289442411046826E-3,6.289442411046826E-3,6.289442411046826E-3,6.289442411046826E-3]
[{"$f":"ROW()","v":3794},"Non-depreciable assets"]
[{"$f":"ROW()","v":3802},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX3769+BX3780-BX3791","v":7.5166749853130793E-2},6.7650074867817711E-2,6.0133399882504629E-2,5.2616724897191547E-2,4.5100049911878472E-2,3.7583374926565397E-2]
[{"$f":"ROW()","v":3810},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$6<>BO$6,-1*(MIN($AA191-SUM($AA1044:BN1044),0)+MIN($AB191-SUM($AA1100:BN1100),0)+MIN($AC191-SUM($AA1156:BN1156),0)+MIN($AD191-SUM($AA1212:BN1212),0)+MIN($AE191-SUM($AA1268:BN1268),0)+MIN($AF191-SUM($AA1324:BN1324),0)+MIN($AG191-SUM($AA1380:BN1380),0)+MIN($AH191-SUM($AA1436:BN1436),0)+MIN($AI191-SUM($AA1492:BN1492),0)+MIN($AJ191-SUM($AA1548:BN1548),0)+MIN($AK191-SUM($AA1604:BN1604),0)+MIN($AL191-SUM($AA1660:BN1660),0)+MIN($AM191-SUM($AA1716:BN1716),0)+MIN($AN191-SUM($AA1772:BN1772),0)+MIN($AO191-SUM($AA1828:BN1828),0)+MIN($AP191-SUM($AA1884:BN1884),0)+MIN($AQ191-SUM($AA1940:BN1940),0)+MIN($AR191-SUM($AA1996:BN1996),0)+MIN($AS191-SUM($AA2052:BN2052),0)+MIN($AT191-SUM($AA2108:BN2108),0)+MIN($AU191-SUM($AA2164:BN2164),0)+MIN($AV191-SUM($AA2220:BN2220),0)+MIN($AW191-SUM($AA2276:BN2276),0)+MIN($AX191-SUM($AA2332:BN2332),0)+MIN($AY191-SUM($AA2388:BN2388),0)+MIN($AZ191-SUM($AA2444:BN2444),0)+MIN($BA191-SUM($AA2500:BN2500),0)+MIN($BB191-SUM($AA2556:BN2556),0)+MIN($BC191-SUM($AA2612:BN2612),0)+MIN($BD191-SUM($AA2668:BN2668),0)+MIN($BE191-SUM($AA2724:BN2724),0)+MIN($BF191-SUM($AA2780:BN2780),0)+MIN($BG191-SUM($AA2836:BN2836),0)+MIN($BH191-SUM($AA2892:BN2892),0)+MIN($BI191-SUM($AA2948:BN2948),0)+MIN($BJ191-SUM($AA3004:BN3004),0)+MIN($BK191-SUM($AA3060:BN3060),0)+MIN($BL191-SUM($AA3116:BN3116),0)+MIN($BM191-SUM($AA3172:BN3172),0)+MIN($BN191-SUM($AA3228:BN3228),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(BN$6<>BO$6,-1*(MIN($BO191-SUM($BO3284:BS3284),0)+MIN($BP191-SUM($BO3340:BS3340),0)+MIN($BQ191-SUM($BO3396:BS3396),0)+MIN($BR191-SUM($BO3452:BS3452),0)+MIN($BS191-SUM($BO3508:BS3508),0)),\"\")","v":0}]
[{"$f":"ROW()","v":3815},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN$6<>BO$6,-1*(MIN($AA196-SUM($AA1049:BN1049),0)+MIN($AB196-SUM($AA1105:BN1105),0)+MIN($AC196-SUM($AA1161:BN1161),0)+MIN($AD196-SUM($AA1217:BN1217),0)+MIN($AE196-SUM($AA1273:BN1273),0)+MIN($AF196-SUM($AA1329:BN1329),0)+MIN($AG196-SUM($AA1385:BN1385),0)+MIN($AH196-SUM($AA1441:BN1441),0)+MIN($AI196-SUM($AA1497:BN1497),0)+MIN($AJ196-SUM($AA1553:BN1553),0)+MIN($AK196-SUM($AA1609:BN1609),0)+MIN($AL196-SUM($AA1665:BN1665),0)+MIN($AM196-SUM($AA1721:BN1721),0)+MIN($AN196-SUM($AA1777:BN1777),0)+MIN($AO196-SUM($AA1833:BN1833),0)+MIN($AP196-SUM($AA1889:BN1889),0)+MIN($AQ196-SUM($AA1945:BN1945),0)+MIN($AR196-SUM($AA2001:BN2001),0)+MIN($AS196-SUM($AA2057:BN2057),0)+MIN($AT196-SUM($AA2113:BN2113),0)+MIN($AU196-SUM($AA2169:BN2169),0)+MIN($AV196-SUM($AA2225:BN2225),0)+MIN($AW196-SUM($AA2281:BN2281),0)+MIN($AX196-SUM($AA2337:BN2337),0)+MIN($AY196-SUM($AA2393:BN2393),0)+MIN($AZ196-SUM($AA2449:BN2449),0)+MIN($BA196-SUM($AA2505:BN2505),0)+MIN($BB196-SUM($AA2561:BN2561),0)+MIN($BC196-SUM($AA2617:BN2617),0)+MIN($BD196-SUM($AA2673:BN2673),0)+MIN($BE196-SUM($AA2729:BN2729),0)+MIN($BF196-SUM($AA2785:BN2785),0)+MIN($BG196-SUM($AA2841:BN2841),0)+MIN($BH196-SUM($AA2897:BN2897),0)+MIN($BI196-SUM($AA2953:BN2953),0)+MIN($BJ196-SUM($AA3009:BN3009),0)+MIN($BK196-SUM($AA3065:BN3065),0)+MIN($BL196-SUM($AA3121:BN3121),0)+MIN($BM196-SUM($AA3177:BN3177),0)+MIN($BN196-SUM($AA3233:BN3233),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(BN$6<>BO$6,-1*(MIN($BO196-SUM($BO3289:BS3289),0)+MIN($BP196-SUM($BO3345:BS3345),0)+MIN($BQ196-SUM($BO3401:BS3401),0)+MIN($BR196-SUM($BO3457:BS3457),0)+MIN($BS196-SUM($BO3513:BS3513),0)),\"\")","v":0}]
[{"$f":"ROW()","v":3823},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL/2","v":10},{"$f":"BZ3823","v":10},10,10]
[{"$f":"ROW()","v":3831},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY3864","v":0.21832779251458806},{"$f":"BZ3864","v":0.19649501326312926},{"$f":"CA3864","v":0.17684551193681633},{"$f":"CB3864","v":0.15916096074313468}]
[{"$f":"ROW()","v":3836},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[{"$f":"ROW()","v":3844},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY$121","v":0.56294496990587362}]
[{"$f":"ROW()","v":3853},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BZ3831,IF(BZ3820>=1,(BZ3831/BZ3820)*BZ$12,IF(BZ3820>0,MIN(BZ3831,$BX3842/$BY3820*BZ$12),0)))","v":2.1832779251458805E-2},1.9649501326312928E-2,1.7684551193681633E-2,1.591609607431347E-2]
[{"$f":"ROW()","v":3856},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5224440795771971E-2,1.3701996716194773E-2,1.2331797044575295E-2,1.1098617340117765E-2]
[{"$f":"ROW()","v":3864},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY3831+BY3842-BY3853","v":0.21832779251458806},0.19649501326312926,0.17684551193681633,0.15916096074313468,0.14324486466882122]
[{"$f":"ROW()","v":3869},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY3836+BY3847-BY3858","v":0},0,0,0,0]
[{"$f":"ROW()","v":3877},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL/2","v":10},{"$f":"CA3877","v":10},10]
[{"$f":"ROW()","v":3882},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},{"$f":"MAX(CA3882-1,0)","v":19},{"$f":"MAX(CB3882-1,0)","v":18}]
[{"$f":"ROW()","v":3890},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63227405242111046,0.56904664717899944,0.51214198246109954]
[{"$f":"ROW()","v":3898},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ$119","v":0}]
[{"$f":"ROW()","v":3903},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ$124","v":0}]
[{"$f":"ROW()","v":3911},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6972439009833262E-2,1.5275195108849938E-2,1.3747675597964942E-2]
[{"$f":"ROW()","v":3919},"Closing Asset Values"]
[{"$f":"ROW()","v":3924},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ3891+BZ3902-BZ3913","v":9.5036065555107935E-2},7.6028852444086345E-2,6.0823081955269073E-2,4.8658465564215256E-2]
[{"$f":"ROW()","v":3932},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL/2","v":10},{"$f":"CB3932","v":10}]
[{"$f":"ROW()","v":3944},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":3945},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45487062109111215,0.40938355898200096]
[{"$f":"ROW()","v":3953},"Capex"]
[{"$f":"ROW()","v":3965},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CB3943,IF(CB3932>=1,(CB3943/CB3932)*CB$12,IF(CB3932>0,MIN(CB3943,$CA3954/$CB3932*CB$12),0)))","v":0},0]
[{"$f":"ROW()","v":3966},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":3973},"Non-depreciable assets"]
[{"$f":"ROW()","v":3974},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA3965:CA3973)","v":0},{"$f":"SUM(CB3965:CB3973)","v":8.886567115207622E-2},{"$f":"SUM(CC3965:CC3973)","v":7.650040537156802E-2}]
[{"$f":"ROW()","v":3975},"Closing Asset Values"]
[{"$f":"ROW()","v":3976},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA3943+CA3954-CA3965","v":0},0,0]
[{"$f":"ROW()","v":3977},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA3944+CA3955-CA3966","v":0},0,0]
[{"$f":"ROW()","v":3978},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA3945+CA3956-CA3967","v":0.45487062109111215},0.40938355898200096,0.36844520308380085]
[{"$f":"ROW()","v":3979},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA3946+CA3957-CA3968","v":8.5916223899593053E-2},7.7324601509633745E-2,6.9592141358670367E-2]
[{"$f":"ROW()","v":3980},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA3947+CA3958-CA3969","v":0.17393493326502849},0.13914794661202279,0.11131835728961822]
[{"$f":"ROW()","v":3981},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA3948+CA3959-CA3970","v":0},0,0]
[{"$f":"ROW()","v":3982},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA3949+CA3960-CA3971","v":0},0,0]
[{"$f":"ROW()","v":3983},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA3950+CA3961-CA3972","v":0},0,0]
[{"$f":"ROW()","v":3984},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"ROW()","v":3985},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA3976:CA3984)","v":0.71472177825573369},{"$f":"SUM(CB3976:CB3984)","v":0.62585610710365747},{"$f":"SUM(CC3976:CC3984)","v":0.54935570173208947}]
[{"$f":"ROW()","v":3986},{"$f":"TEXT(EOMONTH(LEFT(B3930,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2023 Capex"}]
[{"$f":"ROW()","v":3987},"Effective Tax Asset Life (years)"]
[{"$f":"ROW()","v":3988},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL/2","v":10}]
[{"$f":"ROW()","v":3989},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL/2","v":10}]
[{"$f":"ROW()","v":3990},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL/2","v":10}]
[{"$f":"ROW()","v":3991},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL/2","v":10}]
[{"$f":"ROW()","v":3992},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL/2","v":5}]
[{"$f":"ROW()","v":3993},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL/2","v":5}]
[{"$f":"ROW()","v":3994},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20}]
[{"$f":"ROW()","v":3995},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL/2","v":5}]
[{"$f":"ROW()","v":3996},"Non-depreciable assets"]
[{"$f":"ROW()","v":3997}]
[{"$f":"ROW()","v":3998},"Opening Asset Values"]
[{"$f":"ROW()","v":3999},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4032","v":0}]
[{"$f":"ROW()","v":4000},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4001},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.284512306586537E-2]
[{"$f":"ROW()","v":4002},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4003},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45310705715877819]
[{"$f":"ROW()","v":4004},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4005},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4006},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4007},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4040","v":0}]
[{"$f":"ROW()","v":4008},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CB3999:CB4007)","v":0},{"$f":"SUM(CC3999:CC4007)","v":0.50595218022464361}]
[{"$f":"ROW()","v":4009},"Capex"]
[{"$f":"ROW()","v":4010},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$119","v":0}]
[{"$f":"ROW()","v":4011},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$120","v":0}]
[{"$f":"ROW()","v":4012},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$121","v":5.284512306586537E-2}]
[{"$f":"ROW()","v":4013},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$122","v":0}]
[{"$f":"ROW()","v":4014},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$123","v":0.45310705715877819}]
[{"$f":"ROW()","v":4015},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$124","v":0}]
[{"$f":"ROW()","v":4016},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$125","v":0}]
[{"$f":"ROW()","v":4017},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$126","v":0}]
[{"$f":"ROW()","v":4018},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$127","v":0}]
[{"$f":"ROW()","v":4019},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CB4010:CB4018)","v":0.50595218022464361},{"$f":"SUM(CC4010:CC4018)","v":0}]
[{"$f":"ROW()","v":4020},"Depreciation (Diminishing Value)"]
[{"$f":"ROW()","v":4021},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(CC3999,IF(CC3988>=1,(CC3999/CC3988)*CC$12,IF(CC3988>0,MIN(CC3999,$CB4010/$CC3988*CC$12),0)))","v":0}]
[{"$f":"ROW()","v":4022},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4023},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2845123065865373E-3]
[{"$f":"ROW()","v":4024},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4025},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0621411431755644E-2]
[{"$f":"ROW()","v":4026},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4027},"Maintenance bases and depots (straight line)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4028},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4029},"Non-depreciable assets"]
[{"$f":"ROW()","v":4030},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CB4021:CB4029)","v":0},{"$f":"SUM(CC4021:CC4029)","v":9.5905923738342183E-2}]
[{"$f":"ROW()","v":4031},"Closing Asset Values"]
[{"$f":"ROW()","v":4032},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB3999+CB4010-CB4021","v":0},0]
[{"$f":"ROW()","v":4033},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4000+CB4011-CB4022","v":0},0]
[{"$f":"ROW()","v":4034},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4001+CB4012-CB4023","v":5.284512306586537E-2},4.756061075927883E-2]
[{"$f":"ROW()","v":4035},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4002+CB4013-CB4024","v":0},0]
[{"$f":"ROW()","v":4036},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4003+CB4014-CB4025","v":0.45310705715877819},0.36248564572702258]
[{"$f":"ROW()","v":4037},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4004+CB4015-CB4026","v":0},0]
[{"$f":"ROW()","v":4038},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4005+CB4016-CB4027","v":0},0]
[{"$f":"ROW()","v":4039},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4006+CB4017-CB4028","v":0},0]
[{"$f":"ROW()","v":4040},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4041},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CB4032:CB4040)","v":0.50595218022464361},{"$f":"SUM(CC4032:CC4040)","v":0.41004625648630139}]
[{"$f":"ROW()","v":4042},{"$f":"TEXT(EOMONTH(LEFT(B3986,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2024 Capex"}]
[{"$f":"ROW()","v":4043},"Effective Tax Asset Life (years)"]
[{"$f":"ROW()","v":4044},"Pipeline and laterals"]
[{"$f":"ROW()","v":4045},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":4046},"Compressor stations"]
[{"$f":"ROW()","v":4047},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":4048},"SCADA and communications"]
[{"$f":"ROW()","v":4049},"Cathodic protection"]
[{"$f":"ROW()","v":4050},"Maintenance bases and depots"]
[{"$f":"ROW()","v":4051},"Other assets"]
[{"$f":"ROW()","v":4052},"Non-depreciable assets"]
[{"$f":"ROW()","v":4053}]
[{"$f":"ROW()","v":4054},"Opening Asset Values"]
[{"$f":"ROW()","v":4055},"Pipeline and laterals"]
[{"$f":"ROW()","v":4056},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":4057},"Compressor stations"]
[{"$f":"ROW()","v":4058},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":4059},"SCADA and communications"]
[{"$f":"ROW()","v":4060},"Cathodic protection"]
[{"$f":"ROW()","v":4061},"Maintenance bases and depots"]
[{"$f":"ROW()","v":4062},"Other assets"]
[{"$f":"ROW()","v":4063},"Non-depreciable assets"]
[{"$f":"ROW()","v":4064},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC4055:CC4063)","v":0}]
[{"$f":"ROW()","v":4065},"Capex"]
[{"$f":"ROW()","v":4066},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$119","v":0}]
[{"$f":"ROW()","v":4067},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$120","v":0}]
[{"$f":"ROW()","v":4068},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$121","v":0.55631248943130984}]
[{"$f":"ROW()","v":4069},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$122","v":0}]
[{"$f":"ROW()","v":4070},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$123","v":0.34169722232854083}]
[{"$f":"ROW()","v":4071},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$124","v":0}]
[{"$f":"ROW()","v":4072},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$125","v":0}]
[{"$f":"ROW()","v":4073},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$126","v":0}]
[{"$f":"ROW()","v":4074},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC$127","v":0}]
[{"$f":"ROW()","v":4075},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC4066:CC4074)","v":0.89800971175985067}]
[{"$f":"ROW()","v":4076},"Depreciation (Diminishing Value)"]
[{"$f":"ROW()","v":4077},"Pipeline and laterals"]
[{"$f":"ROW()","v":4078},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":4079},"Compressor stations"]
[{"$f":"ROW()","v":4080},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":4081},"SCADA and communications"]
[{"$f":"ROW()","v":4082},"Cathodic protection"]
[{"$f":"ROW()","v":4083},"Maintenance bases and depots (straight line)"]
[{"$f":"ROW()","v":4084},"Other assets"]
[{"$f":"ROW()","v":4085},"Non-depreciable assets"]
[{"$f":"ROW()","v":4086},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC4077:CC4085)","v":0}]
[{"$f":"ROW()","v":4087},"Closing Asset Values"]
[{"$f":"ROW()","v":4088},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC4055+CC4066-CC4077","v":0}]
[{"$f":"ROW()","v":4089},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC4056+CC4067-CC4078","v":0}]
[{"$f":"ROW()","v":4090},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC4057+CC4068-CC4079","v":0.55631248943130984}]
[{"$f":"ROW()","v":4091},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC4058+CC4069-CC4080","v":0}]
[{"$f":"ROW()","v":4092},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC4059+CC4070-CC4081","v":0.34169722232854083}]
[{"$f":"ROW()","v":4093},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC4060+CC4071-CC4082","v":0}]
[{"$f":"ROW()","v":4094},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC4061+CC4072-CC4083","v":0}]
[{"$f":"ROW()","v":4095},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC4062+CC4073-CC4084","v":0}]
[{"$f":"ROW()","v":4096},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4097},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC4088:CC4096)","v":0.89800971175985067}]

{"sheet":"SolverSheet","index":11,"n_rows":47,"n_cols":15,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Solver sheet for solving multiple variables"]
[]
["Year ending",null,null,null,null,null,null,null,2020,{"$f":"I3+1","v":2021},{"$f":"J3+1","v":2022},2023,2024]
["Months",null,null,null,null,null,null,null,"1 to 12","1 to 12","1 to 12","1 to 12","1 to 12"]
["Trailing Averege DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!BE24=\"\",\"\",Inputs!BE24)","v":2.316E-2},{"$f":"IF(Inputs!BF24=\"\",\"\",Inputs!BF24)","v":""},{"$f":"IF(Inputs!BG24=\"\",\"\",Inputs!BG24)","v":""},{"$f":"IF(Inputs!BH24=\"\",\"\",Inputs!BH24)","v":""},{"$f":"IF(Inputs!BI24=\"\",\"\",Inputs!BI24)","v":""}]
[]
["Conditions and inputs"]
[]
[1,"Make sure that PV of CoS = PV of Total Revenue",null,null,null,null,null,null,{"$f":"CoS!G59","v":"X Factor 2020"},{"$f":"CoS!H59","v":"X Factor 2021"},{"$f":"CoS!I59","v":"X Factor 2022"},{"$f":"CoS!J59","v":"X Factor 2023"},{"$f":"CoS!K59","v":"X Factor 2024"}]
[null,"1. Toll charge",null,null,"Solver Input 1 (real):",null,null,null,0.1043603019335748,null,null,null,null,null,"(Note: only the X-Factor of variation year must be updated)"]
[null,"2. Reservation charge",null,null,"Solver Input 1 (real):",null,null,null,0.25869669267811413]
[null,"3. Throughput charge",null,null,"Solver Input 1 (real):",null,null,null,-6.4150129455413457E-2]
[null,null,null,null,null,"Total PV"]
[null,"Cost of Service",null,null,null,{"$f":"CoS!D45","v":185.96100411136553}]
[null,"Total Revenue",null,null,null,{"$f":"CoS!D46","v":185.9610043449232}]
[null,"Solver Target (0)",null,null,null,{"$f":"F17-F16","v":2.3355767098109936E-7}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(F18)<=0.000001,\"OK\",\"Error\")","v":"OK"}]
[]
[{"$f":"A11+1","v":2},"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry, capitalised and included in RAB)",null,null,"Solver Input 2:",null,null,null,0,0,0,0,0]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!F77","v":-4.7575469977164171E-2},{"$f":"Tax_CoRE!G77","v":-4.1499807355863103E-2},{"$f":"Tax_CoRE!H77","v":-3.6837888640547066E-2},{"$f":"Tax_CoRE!I77","v":-4.3713653403557408E-2},{"$f":"Tax_CoRE!J77","v":-4.1425288917164349E-2}]
[null,"Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!F80","v":0},{"$f":"Tax_CoRE!G80","v":0},{"$f":"Tax_CoRE!H80","v":0},{"$f":"Tax_CoRE!I80","v":0},{"$f":"Tax_CoRE!J80","v":0}]
[null,"Solver Target (0)",null,null,"Solver Target 2:",{"$f":"IF(AND(J25<=0.000001,K25<=0.000001,L25<=0.000001,M25<=0.000001),\"OK\",\"Error\")","v":"OK"},null,null,{"$f":"I22-I24","v":0},{"$f":"J22-J24","v":0},0,0,0]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I22:M22)","v":0}]
[]
[{"$f":"A21+1","v":3},"Tariff Allocation NPV check"]
[null,"Toll charge",null,null,null,{"$f":"TolNPV","v":3.0526408067999E-9}]
[null,"Reservation charge",null,null,null,{"$f":"ResNPV","v":2.3445818442269228E-7}]
[null,"Throughput charge",null,null,null,{"$f":"ThrNPV","v":-3.9531542483928206E-9}]
[null,"Solver Target (0 for each allocation)",null,null,"Solver Target 2:",{"$f":"IF(AND(ABS(F29)<=0.0000001,ABS(F30)<=0.000001,ABS(F31)<=0.000001),\"OK\",\"Error\")","v":"OK"}]
[]
["Solver Settings"]
[]
[null,"Tariff Recalculation",{"$f":"Recalc_From_Year","v":2020},{"$f":"Recalc_End_Year","v":2024}]
[null,"When the Trailing Average DRP is entered in the Input sheet this model will",null,null,null,null,null,null,"Solver_Setting_2020","Solver_Setting_2021","Solver_Setting_2022","Solver_Setting_2023","Solver_Setting_2024"]
[null,"automatically identify the years to compute.",null,null,null,null,null,null,{"$f":"IF($C36=I$3,\"Load this column\",\"\")","v":"Load this column"},{"$f":"IF($C36=J$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C36=K$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C36=L$3,\"Load this column\",\"\")","v":""},{"$f":"IF($C36=M$3,\"Load this column\",\"\")","v":""}]
[null,"The macro will also select the right settings for solver to compute.",null,null,null,null,null,null,"Solve for 2020-2024","Solve for 2021-2024","Solve for 2022-2024","Solve for 2023-2024","Solve for 2024-2024"]
[null,null,null,null,null,null,null,null,{"$f":"MIN($F$26)","v":0},{"$f":"MIN($F$26)","v":0},{"$f":"MIN($F$26)","v":0},{"$f":"MIN($F$26)","v":0},{"$f":"MIN($F$26)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"COUNT($I$12:$I$14,$I$22:$M$22)","v":8},{"$f":"COUNT($J$12:$J$14,$J$22:$M$22)","v":4},{"$f":"COUNT($K$12:$K$14,$K$22:$M$22)","v":3},{"$f":"COUNT($L$12:$L$14,$L$22:$M$22)","v":2},{"$f":"COUNT($M$12:$M$14,$M$22)","v":1}]
[null,null,null,null,null,null,null,null,{"$f":"$F$26>=0","v":true},{"$f":"$F$18=0","v":false},{"$f":"$F$18=0","v":false},{"$f":"$F$18=0","v":false},{"$f":"$F$18=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"$F$18=0","v":false},{"$f":"$F$26>=0","v":true},{"$f":"$F$26>=0","v":true},{"$f":"$F$26>=0","v":true},{"$f":"$F$26>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"$F$29:$F$31=0","v":false},{"$f":"$F$29:$F$31=0","v":false},{"$f":"$F$29:$F$31=0","v":false},{"$f":"$F$29:$F$31=0","v":false},{"$f":"$F$29:$F$31=0","v":false}]
[null,null,null,null,null,null,null,null,{"$f":"Solver_Input_2_2020>=0","v":true},{"$f":"Solver_Input_2_2021>=0","v":true},{"$f":"Solver_Input_2_2022>=0","v":true},{"$f":"Solver_Input_2_2023>=0","v":true},{"$f":"Solver_Input_2_2024>=0","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767},{"$f":"{32767,32767,0.00000001,0.01,FALSE,FALSE,TRUE,1,1,1,0.0001,FALSE}","v":32767}]
[null,null,null,null,null,null,null,null,{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0},{"$f":"{0,0,1,100,0,FALSE,TRUE,0.075,0,0,FALSE,30}","v":0}]

{"sheet":"Tariff Variation Mechanism","index":12,"n_rows":147,"n_cols":14,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, July 2019 [Draft Decision] "}]
[null,"Tariff Variation Mechanism"]
["Ref",{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14}]
[{"$f":"ROW()","v":4},"Actual or Forecast",null,null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[{"$f":"ROW()","v":5},"Year Type",null,null,null,null,"Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar","Calendar"]
[{"$f":"ROW()","v":6},"Regulatory Period",null,null,null,null,3,3,3,4,4,4,4,4]
[{"$f":"ROW()","v":7},"Start Date",null,null,null,null,{"$f":"Inputs!BB7","v":"2017-01-01"},{"$f":"Inputs!BC7","v":"2018-01-01"},{"$f":"Inputs!BD7","v":"2019-01-01"},{"$f":"Inputs!BE7","v":"2020-01-01"},{"$f":"Inputs!BF7","v":"2021-01-01"},{"$f":"Inputs!BG7","v":"2022-01-01"},{"$f":"Inputs!BH7","v":"2023-01-01"},{"$f":"Inputs!BI7","v":"2024-01-01"}]
[{"$f":"ROW()","v":8},"End Date",null,null,null,null,{"$f":"Inputs!BB8","v":"2017-12-31"},{"$f":"Inputs!BC8","v":"2018-12-31"},{"$f":"Inputs!BD8","v":"2019-12-31"},{"$f":"Inputs!BE8","v":"2020-12-31"},{"$f":"Inputs!BF8","v":"2021-12-31"},{"$f":"Inputs!BG8","v":"2022-12-31"},{"$f":"Inputs!BH8","v":"2023-12-31"},{"$f":"Inputs!BI8","v":"2024-12-31"}]
[{"$f":"ROW()","v":9},"Year",null,null,null,null,{"$f":"Inputs!BB9","v":2017},{"$f":"Inputs!BC9","v":2018},{"$f":"Inputs!BD9","v":2019},{"$f":"Inputs!BE9","v":2020},{"$f":"Inputs!BF9","v":2021},{"$f":"Inputs!BG9","v":2022},{"$f":"Inputs!BH9","v":2023},{"$f":"Inputs!BI9","v":2024}]
[{"$f":"ROW()","v":10},"Quarter",null,null,null,null,{"$f":"Inputs!BB10","v":"-"},{"$f":"Inputs!BC10","v":"-"},{"$f":"Inputs!BD10","v":"-"},{"$f":"Inputs!BE10","v":"-"},{"$f":"Inputs!BF10","v":"-"},{"$f":"Inputs!BG10","v":"-"},{"$f":"Inputs!BH10","v":"-"},{"$f":"Inputs!BI10","v":"-"}]
[{"$f":"ROW()","v":11},"Days",null,null,null,null,{"$f":"Inputs!BB11","v":365},{"$f":"Inputs!BC11","v":365},{"$f":"Inputs!BD11","v":365},{"$f":"Inputs!BE11","v":366},{"$f":"Inputs!BF11","v":365},{"$f":"Inputs!BG11","v":365},{"$f":"Inputs!BH11","v":365},{"$f":"Inputs!BI11","v":366}]
[{"$f":"ROW()","v":12},"Years (nearest half)",null,null,null,null,{"$f":"Inputs!BB12","v":1},{"$f":"Inputs!BC12","v":1},{"$f":"Inputs!BD12","v":1},{"$f":"Inputs!BE12","v":1},{"$f":"Inputs!BF12","v":1},{"$f":"Inputs!BG12","v":1},{"$f":"Inputs!BH12","v":1},{"$f":"Inputs!BI12","v":1}]
[{"$f":"ROW()","v":13}]
[{"$f":"ROW()","v":14},"Calculated and proposed Tariff"]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},null,"t (2021 to 2024)=",null,null,null,{"$f":"G9","v":2017},2018,2019,2020,2021,2022,2023,2024]
[{"$f":"ROW()","v":17},null,"Days=",null,null,null,{"$f":"G11","v":365},365,365,366,365,365,365,366]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,"Tariff variation year t=",null,null,null,null,null,null,{"$f":"IF(Recalc_From_Year=J16,J16,\"\")","v":2020},{"$f":"IF(Recalc_From_Year=K16,K16,\"\")","v":""},{"$f":"IF(Recalc_From_Year=L16,L16,\"\")","v":""},{"$f":"IF(Recalc_From_Year=M16,M16,\"\")","v":""},{"$f":"IF(Recalc_From_Year=N16,N16,\"\")","v":""}]
[{"$f":"ROW()","v":20},null,"Period j=",null,null,null,null,null,null,0,1,2,3,4]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,"SepCPIt=",null,null,null,111.4,113.5,{"$f":"(H22*(1+I23))","v":114.9528},{"$f":"(I22*(1+J23))","v":116.42419583999998},{"$f":"(J22*(1+K23))","v":117.91442554675197},119.42373019375039,120.95235394023038,122.50054407066533]
[{"$f":"ROW()","v":23},null,"Inflation Z=",null,null,null,null,null,{"$f":"WACC!$J$25","v":1.2800000000000001E-2},{"$f":"I23","v":1.2800000000000001E-2},{"$f":"J23","v":1.2800000000000001E-2},1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},"Model calculated tariffs"]
[{"$f":"ROW()","v":26},null,"Toll charge p1j=",null,null,null,null,null,{"$f":"Revenue!CE19","v":0.114604},{"$f":"Revenue!CF19","v":0.12656410804279541},{"$f":"Revenue!CG19","v":0.12656410804279541},{"$f":"Revenue!CH19","v":0.12656410804279541},{"$f":"Revenue!CI19","v":0.12656410804279541},{"$f":"Revenue!CJ19","v":0.12656410804279541}]
[{"$f":"ROW()","v":27},null,"Reservation charge p2j=",null,null,null,null,null,{"$f":"Revenue!CE20","v":6.0899999999999995E-4},{"$f":"Revenue!CF20","v":7.6654628584097134E-4},{"$f":"Revenue!CG20","v":7.6654628584097134E-4},{"$f":"Revenue!CH20","v":7.6654628584097134E-4},{"$f":"Revenue!CI20","v":7.6654628584097134E-4},{"$f":"Revenue!CJ20","v":7.6654628584097134E-4}]
[{"$f":"ROW()","v":28},null,"Throughput charge p3j=",null,null,null,null,null,{"$f":"Revenue!CE21","v":2.24E-4},{"$f":"Revenue!CF21","v":2.0963037100198739E-4},{"$f":"Revenue!CG21","v":2.0963037100198739E-4},{"$f":"Revenue!CH21","v":2.0963037100198739E-4},{"$f":"Revenue!CI21","v":2.0963037100198739E-4},{"$f":"Revenue!CJ21","v":2.0963037100198739E-4}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Reference tariffs (6 decimals)",null,null,null,null,null,null,"Published","Proposed","GGP Proposed","GGP Proposed","GGP Proposed","GGP Proposed"]
[{"$f":"ROW()","v":31},null,"Toll charge p1j=",null,null,null,null,null,{"$f":"Revenue!CE19","v":0.114604},{"$f":"ROUND(J26,6)","v":0.12656400000000001}]
[{"$f":"ROW()","v":32},null,"Reservation charge p2j=",null,null,null,null,null,{"$f":"Revenue!CE20","v":6.0899999999999995E-4},{"$f":"ROUND(J27,6)","v":7.67E-4}]
[{"$f":"ROW()","v":33},null,"Throughput charge p3j=",null,null,null,null,null,{"$f":"Revenue!CE21","v":2.24E-4},2.1000000000000001E-4]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},"Quantity of service"]
[{"$f":"ROW()","v":36},null,"Reserved Capacity [TJ/day] q1j=",null,null,null,null,{"$f":"Revenue!CA23","v":102.50000000000001},{"$f":"Revenue!CE23","v":102.50000000000001},{"$f":"Revenue!CF23","v":110.28000000000002},{"$f":"Revenue!CG23","v":110.28000000000002},{"$f":"Revenue!CH23","v":110.28000000000002},{"$f":"Revenue!CI23","v":110.28000000000002},{"$f":"Revenue!CJ23","v":110.28000000000002}]
[{"$f":"ROW()","v":37},null,"Reserved Capacity x Distance (PJkms/day) q2j=",null,null,null,null,{"$f":"Revenue!CA24","v":108.46982899999999},{"$f":"Revenue!CE24","v":108.46982899999999},{"$f":"Revenue!CF24","v":116.33963349999998},{"$f":"Revenue!CG24","v":116.33963349999998},{"$f":"Revenue!CH24","v":116.33963349999998},{"$f":"Revenue!CI24","v":116.33963349999998},{"$f":"Revenue!CJ24","v":116.33963349999998}]
[{"$f":"ROW()","v":38},null,"Throughput x Distance (PJkms/day) q3j=",null,null,null,null,{"$f":"Revenue!CA25","v":80.49439319999999},{"$f":"Revenue!CE25","v":80.49439319999999},{"$f":"Revenue!CF25","v":97.220671834065541},{"$f":"Revenue!CG25","v":97.220671834065541},{"$f":"Revenue!CH25","v":97.220671834065541},{"$f":"Revenue!CI25","v":97.220671834065541},{"$f":"Revenue!CJ25","v":97.220671834065541}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,"p1jxq1j=",null,null,null,null,null,null,{"$f":"J31*J36*J$17/1000","v":5.1084369187200007},{"$f":"IF(K31=\"\",\"\",K31*K36*K$17/1000)","v":""},{"$f":"IF(L31=\"\",\"\",L31*L36*L$17/1000)","v":""},"",""]
[{"$f":"ROW()","v":41},null,"p2jxq2j=",null,null,null,null,null,null,{"$f":"J32*J37*J$17","v":32.659094595386996},{"$f":"IF(K32=\"\",\"\",K32*K37*K$17)","v":""},{"$f":"IF(L32=\"\",\"\",L32*L37*L$17)","v":""},"",""]
[{"$f":"ROW()","v":42},null,"p3jxq3j=",null,null,null,null,null,null,{"$f":"J33*J38*J$17","v":7.4723808371662779},{"$f":"IF(K33=\"\",\"\",K33*K38*K$17)","v":""},"","",""]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,{"$f":"SUM(J40:J42)","v":45.239912351273276},{"$f":"IF(K31=\"\",\"\",SUM(K40:K42))","v":""},{"$f":"IF(L31=\"\",\"\",SUM(L40:L42))","v":""},"",""]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},"Check limits on varied Reference Tariff Components"]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,"Tariff variation year t=",null,null,null,null,null,null,{"$f":"J$19","v":2020},{"$f":"K$19","v":""},{"$f":"L$19","v":""},"",""]
[{"$f":"ROW()","v":50},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},"LHS"]
[{"$f":"ROW()","v":53},null,"Toll charge p1j;t=",null,null,null,null,null,{"$f":"I31","v":0.114604},{"$f":"IF(J31=\"\",\"\",J31)","v":0.12656400000000001},{"$f":"IF(K31=\"\",\"\",K31)","v":""},"","",""]
[{"$f":"ROW()","v":54},null,"Reservation charge p2j;t=",null,null,null,null,null,{"$f":"I32","v":6.0899999999999995E-4},{"$f":"IF(J32=\"\",\"\",J32)","v":7.67E-4},{"$f":"IF(K32=\"\",\"\",K32)","v":""},"","",""]
[{"$f":"ROW()","v":55},null,"Throughput charge p3j;t=",null,null,null,null,null,{"$f":"I33","v":2.24E-4},{"$f":"IF(J33=\"\",\"\",J33)","v":2.1000000000000001E-4},"","","",""]
[{"$f":"ROW()","v":56},"RHS"]
[{"$f":"ROW()","v":57},null,"Toll charge p1j;t_1=",null,null,null,null,null,null,{"$f":"I53","v":0.114604},{"$f":"IF(K31=\"\",\"\",J53)","v":""},"","",""]
[{"$f":"ROW()","v":58},null,"Reservation charge p2j;t_1=",null,null,null,null,null,null,{"$f":"I54","v":6.0899999999999995E-4},"","","",""]
[{"$f":"ROW()","v":59},null,"Throughput charge p3j;t_1=",null,null,null,null,null,null,{"$f":"I55","v":2.24E-4},"","","",""]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61},null,"(1+ X-Factor1;t)=",null,null,null,null,null,null,{"$f":"1+J85","v":1.1043603019335748},{"$f":"IF(K85=\"\",\"\",(1+K85))","v":""},"","",""]
[{"$f":"ROW()","v":62},null,"(1+X-Factor2;t)=",null,null,null,null,null,null,{"$f":"1+J86","v":1.258696692678114},"","","",""]
[{"$f":"ROW()","v":63},null,"(1+X-Factor3;t)=",null,null,null,null,null,null,{"$f":"1+J87","v":0.93584987054458657},"","","",""]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,"Y(i=1 to 3)=",null,null,0.02]
[{"$f":"ROW()","v":66},null,"(1+Yi)/(1+Z)=",null,null,null,null,null,null,{"$f":"(1+$F$65)/(1+$I$23)","v":1.0071090047393365},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0071090047393365},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0071090047393365},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0071090047393365},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0071090047393365}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,"SepCPI_t_1 / SepCPI_t_2=",null,null,null,null,null,null,{"$f":"J144","v":1.0127999999999999},{"$f":"K144","v":1.0127999999999999},{"$f":"L144","v":1.0127999999999999},{"$f":"M144","v":1.0127999999999999},{"$f":"N144","v":1.0127999999999999}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70},null,"RHS for:"]
[{"$f":"ROW()","v":71},null,"Toll charge p1j;t=",null,null,null,null,null,null,{"$f":"J57*J61*J$66*J$68","v":0.12909539020365129},{"$f":"IF(K85=\"\",\"\",K57*K61*K$66*K$68)","v":""},"","",""]
[{"$f":"ROW()","v":72},null,"Reservation charge p2j;t=",null,null,null,null,null,null,{"$f":"J58*J62*J$66*J$68","v":7.8187721155779076E-4},"","","",""]
[{"$f":"ROW()","v":73},null,"Throughput charge p3j;t=",null,null,null,null,null,null,{"$f":"J59*J63*J$66*J$68","v":2.1382297842202711E-4},"","","",""]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},"Check LHS =< RHS for p1j;t=",null,null,null,null,null,null,null,{"$f":"IF(J85=\"\",\"\",IF(J53<=J71,\"OK\",\"Error\"))","v":"OK"},"","","",""]
[{"$f":"ROW()","v":76},"Check LHS =< RHS for p2j,t=",null,null,null,null,null,null,null,{"$f":"IF(J86=\"\",\"\",IF(J54<=J72,\"OK\",\"Error\"))","v":"OK"},"","","",""]
[{"$f":"ROW()","v":77},"Check LHS =< RHS for p3j;t=",null,null,null,null,null,null,null,{"$f":"IF(J87=\"\",\"\",IF(J55<=J73,\"OK\",\"Error\"))","v":"OK"},"","","",""]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},"X_Factor conditions"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,"Tariff variation year t=",null,null,null,null,null,null,{"$f":"J$19","v":2020},{"$f":"K$19","v":""},{"$f":"L$19","v":""},"",""]
[{"$f":"ROW()","v":83},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},null,"X-Factor1;t=",null,null,null,null,null,null,{"$f":"CoS!G60","v":0.1043603019335748},{"$f":"CoS!H60","v":""},{"$f":"CoS!I60","v":""},{"$f":"CoS!J60","v":""},{"$f":"CoS!K60","v":""}]
[{"$f":"ROW()","v":86},null,"X-Factor2;t=",null,null,null,null,null,null,{"$f":"CoS!G61","v":0.25869669267811413},{"$f":"CoS!H61","v":""},{"$f":"CoS!I61","v":""},{"$f":"CoS!J61","v":""},{"$f":"CoS!K61","v":""}]
[{"$f":"ROW()","v":87},null,"X-Factor3;t=",null,null,null,null,null,null,{"$f":"CoS!G62","v":-6.4150129455413457E-2},{"$f":"CoS!H62","v":""},{"$f":"CoS!I62","v":""},{"$f":"CoS!J62","v":""},{"$f":"CoS!K62","v":""}]
[{"$f":"ROW()","v":88}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,null,null,"r1","r2","r3","r4"]
[{"$f":"ROW()","v":90},null,"WACCj=",null,null,null,null,null,null,null,{"$f":"WACC!K31","v":5.4797941176470584E-2},{"$f":"WACC!L31","v":5.4797941176470584E-2},{"$f":"WACC!M31","v":5.4797941176470584E-2},{"$f":"WACC!N31","v":5.4797941176470584E-2}]
[{"$f":"ROW()","v":91},null,"Vanilla WACC compounded rj=",null,null,null,null,null,null,null,{"$f":"(1+K$90)-1","v":5.4797941176470522E-2},{"$f":"(K91+1)*(1+L$90)-1","v":0.1125986967101209},{"$f":"(L91+1)*(1+M$90)-1","v":0.17356681464545987},0.23787585992105975]
[{"$f":"ROW()","v":92},null,"Discount factor",null,null,null,null,{"$f":"CoS!E19","v":1},{"$f":"CoS!F19","v":0.95219958103218427},{"$f":"CoS!G19","v":0.90668404211786735},{"$f":"CoS!H19","v":0.86334416503320066},{"$f":"CoS!I19","v":0.82207595223119467},{"$f":"CoS!J19","v":0.78278037729117755},{"$f":"CoS!K19","v":0.74536314729687447}]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":95},null,"PV of Tariff revenue PVR1=",null,null,{"$f":"SUM(J95:N95)","v":21.013593467636944},{"$f":"F95/F$98","v":0.1129999998744932},null,null,{"$f":"CoS!G69*'Tariff Variation Mechanism'!J$92","v":4.6317421883051182},{"$f":"CoS!H69*'Tariff Variation Mechanism'!K$92","v":4.3982928537457049},{"$f":"CoS!I69*'Tariff Variation Mechanism'!L$92","v":4.18805261259351},{"$f":"CoS!J69*'Tariff Variation Mechanism'!M$92","v":3.9878619430522857},{"$f":"CoS!K69*'Tariff Variation Mechanism'!N$92","v":3.8076438699403279}]
[{"$f":"ROW()","v":96},null,"PVR2=",null,null,{"$f":"SUM(J96:N96)","v":134.26384520286408},{"$f":"F96/F$98","v":0.72200000035399658},null,null,{"$f":"CoS!G70*'Tariff Variation Mechanism'!J$92","v":29.593963409824422},{"$f":"CoS!H70*'Tariff Variation Mechanism'!K$92","v":28.102366774233776},{"$f":"CoS!I70*'Tariff Variation Mechanism'!L$92","v":26.759061868438181},{"$f":"CoS!J70*'Tariff Variation Mechanism'!M$92","v":25.479967499941136},{"$f":"CoS!K70*'Tariff Variation Mechanism'!N$92","v":24.328485650426547}]
[{"$f":"ROW()","v":97},null,"PVR3=",null,null,{"$f":"SUM(J97:N97)","v":30.683565674422162},0.16499999977151039,null,null,{"$f":"CoS!G71*'Tariff Variation Mechanism'!J$92","v":6.7631633704501111},{"$f":"CoS!H71*'Tariff Variation Mechanism'!K$92","v":6.4222860236205079},{"$f":"CoS!I71*'Tariff Variation Mechanism'!L$92","v":6.1152980609603009},{"$f":"CoS!J71*'Tariff Variation Mechanism'!M$92","v":5.8229842515333274},{"$f":"CoS!K71*'Tariff Variation Mechanism'!N$92","v":5.5598339678579114}]
[{"$f":"ROW()","v":98},null,"PVR",null,null,{"$f":"SUM(J98:N98)","v":185.96100434492314},1,null,null,{"$f":"SUM(J95:J97)","v":40.988868968579645},{"$f":"SUM(K95:K97)","v":38.922945651599989},37.062412541991989,35.290813694526747,33.695963488224784]
[{"$f":"ROW()","v":99},null,"PV of Building Block Revenue  BBRevj=",null,null,{"$f":"SUM(J99:N99)","v":185.96100411136553},null,null,null,{"$f":"CoS!G45*J$92","v":39.91997338295505},{"$f":"CoS!H45*K$92","v":39.147155018934271},{"$f":"CoS!I45*L$92","v":37.645284820961621},{"$f":"CoS!J45*M$92","v":35.671405041620851},{"$f":"CoS!K45*N$92","v":33.577185846893734}]
[{"$f":"ROW()","v":100},"Check PV od Cost of Service = PV of Tariff Revenue",null,null,null,{"$f":"IF(ABS(F98-F99)<0.00001,\"OK\",\"Error\")","v":"OK"}]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126},"Check limit on movement on weighted average tariff basket"]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,"t=",null,null,null,null,null,null,{"$f":"J$19","v":2020},{"$f":"K$19","v":""},{"$f":"L$19","v":""},"",""]
[{"$f":"ROW()","v":129},null,"Period j=",null,null,null,null,null,null,{"$f":"J$20","v":0},{"$f":"K$20","v":1},{"$f":"L$20","v":2},{"$f":"M$20","v":3},{"$f":"N$20","v":4}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131},"LHS"]
[{"$f":"ROW()","v":132},null,"LHS1=",null,null,null,null,null,null,{"$f":"J31*H36*J$17/1000","v":4.7480484600000006},{"$f":"IF(K85=\"\",\"\",K31*I36*K$17/1000)","v":""},{"$f":"IF(L85=\"\",\"\",L31*J36*L$17/1000)","v":""},{"$f":"IF(M85=\"\",\"\",M31*K36*M$17/1000)","v":""},{"$f":"IF(N85=\"\",\"\",N31*L36*N$17/1000)","v":""}]
[{"$f":"ROW()","v":133},null,"LHS2=",null,null,null,null,null,null,{"$f":"J32*H37*J$17","v":30.449867336537995},{"$f":"IF(K86=\"\",\"\",K32*I37*K$17)","v":""},"","",""]
[{"$f":"ROW()","v":134},null,"LHS3=",null,null,null,null,null,null,{"$f":"J33*H38*J$17","v":6.1867990613519996},"","","",""]
[{"$f":"ROW()","v":135},null,"LHS = Sum (p_t x q_t-2)=",null,null,null,null,null,null,{"$f":"SUM(J132:J134)","v":41.384714857889996},{"$f":"IF(K$85=\"\",\"\",SUM(K132:K134))","v":""},{"$f":"IF(L$85=\"\",\"\",SUM(L132:L134))","v":""},{"$f":"IF(M$85=\"\",\"\",SUM(M132:M134))","v":""},{"$f":"IF(N$85=\"\",\"\",SUM(N132:N134))","v":""}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},"RHS"]
[{"$f":"ROW()","v":138},null,"(1+X-Factor1) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"(1+J85)*I31*H36*I11/1000","v":4.7350796921510847},{"$f":"IF(K85=\"\",\"\",(1+K85)*J31*I36*J11/1000)","v":""},"","",""]
[{"$f":"ROW()","v":139},null,"(1+X-Factor2) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"(1+J86)*I32*H37*J$17","v":30.431854903746434},"","","",""]
[{"$f":"ROW()","v":140},null,"(1+X-Factor3) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"(1+J87)*I33*H38*J$17","v":6.1759094406950812},"","","",""]
[{"$f":"ROW()","v":141},null,"Sum (1+X-Factor) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"SUM(J138:J140)","v":41.342844036592595},{"$f":"IF(K$85=\"\",\"\",SUM(K138:K140))","v":""},{"$f":"IF(L$85=\"\",\"\",SUM(L138:L140))","v":""},{"$f":"IF(M$85=\"\",\"\",SUM(M138:M140))","v":""},{"$f":"IF(N$85=\"\",\"\",SUM(N138:N140))","v":""}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,"1/(1+Z)=",null,null,null,null,null,null,{"$f":"1/(1+$I$23)","v":0.98736176935229081},{"$f":"1/(1+$I$23)","v":0.98736176935229081},{"$f":"1/(1+$I$23)","v":0.98736176935229081},{"$f":"1/(1+$I$23)","v":0.98736176935229081},{"$f":"1/(1+$I$23)","v":0.98736176935229081}]
[{"$f":"ROW()","v":144},null,"SepCPI_t_1 / SepCPI_t_2=",null,null,null,null,null,null,{"$f":"I22/H22","v":1.0127999999999999},{"$f":"J22/I22","v":1.0127999999999999},{"$f":"K22/J22","v":1.0127999999999999},{"$f":"L22/K22","v":1.0127999999999999},{"$f":"M22/L22","v":1.0127999999999999}]
[{"$f":"ROW()","v":145},null,"RHS=",null,null,null,null,null,null,{"$f":"J141*J143*J144","v":41.342844036592595},{"$f":"IF(K$85=\"\",\"\",K141*K143*K144)","v":""},{"$f":"IF(L$85=\"\",\"\",L141*L143*L144)","v":""},{"$f":"IF(M$85=\"\",\"\",M141*M143*M144)","v":""},{"$f":"IF(N$85=\"\",\"\",N141*N143*N144)","v":""}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147},"Check LHS =< RHS",null,null,null,null,null,null,null,{"$f":"IF(J$85=\"\",\"\",IF(J141<=J145,\"OK\",\"Error \"))","v":"OK"},{"$f":"IF(K$85=\"\",\"\",IF(K141<=K145,\"OK\",\"Error \"))","v":""},{"$f":"IF(L$85=\"\",\"\",IF(L141<=L145,\"OK\",\"Error \"))","v":""},"",""]