{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Information","Main","WACC","Inputs","Adjustments","Load","CoS","Revenue","Tax_CoRE","Assets ","Tax Assets","Specul_Inv","SolverSheet","Tariff Variation Mechanism"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":2,"defined_names":369,"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":38,"n_cols":3,"rows_kept":38,"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, December 2019 [Final 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},"Colour codes"]
[{"$f":"ROW()","v":17},"blue text","Input cell, hard coded input"]
[{"$f":"ROW()","v":18},"yellow cell","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, total revenue, X-factor, 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, 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"]
[{"$f":"ROW()","v":36},"Specul_Inv","This sheet is used to record a speculative investment which could potentially be included in the Regulated Asset Base in the future\n"]
[{"$f":"ROW()","v":37},"SolverSheet","This sheet is used with Excel addin Solver to compute the X-Factors and cost of raising equity"]
[{"$f":"ROW()","v":38},"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, December 2019 [Final 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",{"$f":"WACC!J35","v":2.9157108957880151E-2},{"$f":"WACC!J34","v":4.0889499999999995E-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":372.95428077025832},{"$f":"'Assets '!BF24","v":322.58103054637712}]
[{"$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":74.790253561457263},{"$f":"CoS!D43","v":74.790253561457277},{"$f":"D18/D$24","v":0.41148211471805685},{"$f":"E18/E$24","v":0.41148211471805679}]
[{"$f":"ROW()","v":19},null,"Depreciation",{"$f":"CoS!D52","v":50.571658056347658},{"$f":"CoS!D41","v":50.571658056347673},{"$f":"D19/$D$24","v":0.27823589051914066},{"$f":"E19/E$24","v":0.27823589051914061}]
[{"$f":"ROW()","v":20},null,"Inflationary Gains on RAB",null,{"$f":"CoS!D42","v":-17.823348711568109},{"$f":"D20/$D$24","v":0},{"$f":"E20/E$24","v":-9.8060761529132276E-2}]
[{"$f":"ROW()","v":21},null,"Return on Asset",{"$f":"CoS!D51","v":46.105407178051529},{"$f":"CoS!D40","v":63.928755889619666},{"$f":"D21/$D$24","v":0.2536634058871356},{"$f":"E21/E$24","v":0.35172416741626794}]
[{"$f":"ROW()","v":22},null,"Tax",{"$f":"Tax_CoRE!C46","v":20.581786993121082},{"$f":"Tax_CoRE!C46","v":20.581786993121082},{"$f":"D22/$D$24","v":0.11323717775133377},{"$f":"E22/E$24","v":0.11323717775133373}]
[{"$f":"ROW()","v":23},null,"Imputation Credits",{"$f":"Tax_CoRE!C47","v":-10.290893496560541},{"$f":"Tax_CoRE!C47","v":-10.290893496560541},{"$f":"D23/$D$24","v":-5.6618588875666884E-2},{"$f":"E23/E$24","v":-5.6618588875666863E-2}]
[{"$f":"ROW()","v":24},null,"Total Revenue (Cost of Service)",{"$f":"SUM(D18:D23)","v":181.758212292417},{"$f":"SUM(E18:E23)","v":181.75821229241706},{"$f":"SUM(F18:F23)","v":0.99999999999999989},{"$f":"SUM(G18:G23)","v":0.99999999999999989}]
[{"$f":"ROW()","v":25},null,"Tariff Revenue",{"$f":"CoS!D72","v":181.75821230241701},{"$f":"CoS!D72","v":181.75821230241701}]
[{"$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",{"$f":"IF(CoS!G60=\"\",\"\",CoS!G60)","v":4.0098527361794971E-2},{"$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",{"$f":"IF(CoS!G61=\"\",\"\",CoS!G61)","v":0.18522901102765094},{"$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",{"$f":"IF(CoS!G62=\"\",\"\",CoS!G62)","v":-0.1191984800008782},{"$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":9.9999901692626736E-9}]
[{"$f":"ROW()","v":36}]
[{"$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",{"$f":"CoS!G65","v":0.11919945162977114},{"$f":"CoS!H65","v":0.11919945162977114},{"$f":"CoS!I65","v":0.11919945162977114},{"$f":"CoS!J65","v":0.11919945162977114},{"$f":"CoS!K65","v":0.11919945162977114}]
[{"$f":"ROW()","v":41},null,"Reservation charge",{"$f":"CoS!G66","v":7.218044677158393E-4},{"$f":"CoS!H66","v":7.218044677158393E-4},{"$f":"CoS!I66","v":7.218044677158393E-4},{"$f":"CoS!J66","v":7.218044677158393E-4},{"$f":"CoS!K66","v":7.218044677158393E-4}]
[{"$f":"ROW()","v":42},null,"Throughput charge",{"$f":"CoS!G67","v":1.9729954047980328E-4},{"$f":"CoS!H67","v":1.9729954047980328E-4},{"$f":"CoS!I67","v":1.9729954047980328E-4},{"$f":"CoS!J67","v":1.9729954047980328E-4},{"$f":"CoS!K67","v":1.9729954047980328E-4}]

{"sheet":"WACC","index":2,"n_rows":64,"n_cols":14,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"WACC"]
["Ref",{"$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},8.6999999999999994E-3,{"$f":"J9","v":8.6999999999999994E-3},{"$f":"K9","v":8.6999999999999994E-3},{"$f":"L9","v":8.6999999999999994E-3},{"$f":"M9","v":8.6999999999999994E-3}]
[{"$f":"ROW()","v":10},"Cost of Debt; Debt Risk Premium (Drp)",null,2.8299999999999999E-2,2.5259000000000004E-2,{"$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":2.325E-2},2.325E-2,2.325E-2,2.325E-2,2.325E-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-3,2.14E-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,{"$f":"SUM(D9:D11)","v":2.955E-2},3.0609000000000004E-2,3.2477999999999993E-2,3.3901000000000001E-2,3.2006999999999994E-2,2.9002E-2,3.4090000000000002E-2,3.4090000000000002E-2,3.4090000000000002E-2,3.4090000000000002E-2,3.4090000000000002E-2]
[{"$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":3.4090000000000002E-2},{"$f":"K12","v":3.4090000000000002E-2},3.4090000000000002E-2,3.4090000000000002E-2,3.4090000000000002E-2]
[{"$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$7","v":1.8200000000000001E-2},7.1999999999999998E-3,{"$f":"J16","v":7.1999999999999998E-3},{"$f":"K16","v":7.1999999999999998E-3},7.1999999999999998E-3,7.1999999999999998E-3]
[{"$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},{"$f":"J20/(1-J26*(1-J27))","v":5.7882352941176468E-2},{"$f":"K20/(1-K26*(1-K27))","v":5.7882352941176468E-2},{"$f":"L20/(1-L26*(1-L27))","v":5.7882352941176468E-2},{"$f":"M20/(1-M26*(1-M27))","v":5.7882352941176468E-2},{"$f":"N20/(1-N26*(1-N27))","v":5.7882352941176468E-2}]
[{"$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-2,4.9199999999999994E-2,4.9199999999999994E-2,4.9199999999999994E-2,4.9199999999999994E-2,4.9199999999999994E-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$25","v":1.46E-2},1.14E-2,{"$f":"J25","v":1.14E-2},1.14E-2,1.14E-2,1.14E-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-2,4.4796558823529412E-2,4.4796558823529412E-2,4.4796558823529412E-2,4.4796558823529412E-2,4.4796558823529412E-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":3.3020129348951377E-2},3.3020129348951377E-2,3.3020129348951377E-2,3.3020129348951377E-2,3.3020129348951377E-2]
[{"$f":"ROW()","v":33},"WACC:  Vanilla"]
[{"$f":"ROW()","v":34},"Nominal After Tax WACC",null,null,{"$f":"E13*E23+E20*E24","v":5.72854E-2},5.8406799999999995E-2,5.9260599999999997E-2,5.8124199999999994E-2,5.6321199999999995E-2,4.0889499999999995E-2,4.0889499999999995E-2,4.0889499999999995E-2,4.0889499999999995E-2,4.0889499999999995E-2]
[{"$f":"ROW()","v":35},"Real After Tax WACC",null,null,{"$f":"(1+E34)/(1+E25)-1","v":4.2071161048689243E-2},4.3176424206583963E-2,4.401793810368626E-2,4.2897890794401761E-2,4.1120835797358479E-2,2.9157108957880151E-2,2.9157108957880151E-2,2.9157108957880151E-2,2.9157108957880151E-2,2.9157108957880151E-2]
[{"$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$24)","v":2.325E-2},{"$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,{"$f":"IF(J38=\"\",I39,J38)","v":2.325E-2},{"$f":"IF(K38=\"\",J39,K38)","v":2.325E-2},{"$f":"IF(L38=\"\",K39,L38)","v":2.325E-2},{"$f":"IF(M38=\"\",L39,M38)","v":2.325E-2},{"$f":"IF(N38=\"\",M39,N38)","v":2.325E-2}]
[{"$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":2.325E-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":""}]
[{"$f":"ROW()","v":49},2020,null,null,null,null,null,null,null,{"$f":"IF(Inputs!BE$23=\"\",\"\",Inputs!BE$23)","v":1.7250000000000001E-2},1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2,1.7250000000000001E-2]
[{"$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":1371,"n_cols":61,"rows_kept":1371,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Inputs"]
["Ref",{"$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,69.7,70.2,72.900000000000006,73.099999999999994,73.900000000000006,74.5,74.7,75.400000000000006,76.099999999999994,76.599999999999994,77.099999999999994,77.599999999999994,78.599999999999994,78.599999999999994,79.099999999999994,79.5,80.2,80.599999999999994,80.900000000000006,81.5,82.1,82.6,83.4,83.8,84.5,85.9,86.7,86.6,86.6,87.7,88.3,89.1,90.3,91.6,92.7,92.4,92.5,92.9,93.8,94.3,96.9,99.8,102,104.8,106.6,108.4,110,112.1,114.1,{"$f":"BC16*(1+BD17)","v":115.40074},{"$f":"BD16*(1+BE17)","v":116.71630843600001},{"$f":"BE16*(1+BF17)","v":118.04687435217042},119.39260871978517,120.75368445919074,122.13027646202552]
[{"$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,{"$f":"AW16/AV16-1","v":2.2044088176352838E-2},2.7450980392156765E-2,1.7175572519083859E-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,{"$f":"BC16/BB16-1","v":1.7841213202497874E-2},{"$f":"BE17","v":1.14E-2},{"$f":"WACC!J25","v":1.14E-2},{"$f":"WACC!K25","v":1.14E-2},{"$f":"WACC!L25","v":1.14E-2},{"$f":"WACC!M25","v":1.14E-2},{"$f":"WACC!N25","v":1.14E-2}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},{"$f":"\"Deflation Factor (convert nominal to real $ \"&D19&\")\"","v":"Deflation 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$16","v":1.2164179104477613},{"$f":"HLOOKUP($D$15,$AS$15:$BI$16,2,FALSE)/AT$16","v":1.209968186638388},1.1775025799793601,1.1432865731462925,1.1186274509803922,1.0887404580152671,1.0703564727954973,1.0525830258302582,1.0372727272727271,1.0178412132024979,1,0.98872849515523031,0.97758403713192632,0.9665651939212242,0.95567054965515541,0.94489870442471358,0.9342482740999738]
[{"$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}]
[{"$f":"ROW()","v":23},"Annual Debt Risk Premium (Annual Update)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7250000000000001E-2]
[{"$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":2.325E-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,{"$f":"ChangeTol2020","v":4.0098527361794971E-2},{"$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,{"$f":"ChangeRes2020","v":0.18522901102765094},{"$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,{"$f":"ChangeThr2020","v":-0.1191984800008782},{"$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$168)","v":32.82643797332765},5]
[{"$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$1371","v":2.5816759288043478},0]
[{"$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$16,2,FALSE)","v":7.2793456133170888},{"$f":"BA58/$AY$16*HLOOKUP(BA$70,$G$15:$BI$16,2,FALSE)","v":7.2793456133170888},7.2793456133170888,7.2793456133170888,7.2793456133170888]
[{"$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$16,2,FALSE)","v":0.22075252599192929},0.22075252599192929,0.22075252599192932,0.22075252599192932,0.22075252599192932]
[{"$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$16,2,FALSE)","v":1.8163728668857544},1.8163728668857544,1.8163728668857542,1.8163728668857544,1.8163728668857542]
[{"$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$16,2,FALSE)","v":6.7032449194991683E-2},6.7032449194991683E-2,6.7032449194991683E-2,6.7032449194991683E-2,6.7032449194991683E-2]
[{"$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$16,2,FALSE)","v":1.4260012807849573E-15},0,0,0,0]
[{"$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$16,2,FALSE)","v":0.18587263440673435},0.18587263440673435,0.18587263440673435,0.18587263440673435,0.18587263440673438]
[{"$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,{"$f":"SUM(AZ71:AZ78)","v":9.569376089796501},9.5693760897964992,9.5693760897964992,9.5693760897964992,9.5693760897964992]
[{"$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-2,0,1.858949046580743,0.51027097037691793,0.28096462968758867,9.1424957895529723E-4,0,0.21307986689098146,0,0,0,0]
[{"$f":"ROW()","v":85},"Main line valve and scraper stations",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11532764810149104,1.555810255021158E-3,0,0,0,0,0,0,0,0]
[{"$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,-1.6479239852398523E-2,0,0.98273994112399654,0.32689182912451098,0.90002337942494104,0.54897969307325434,0.16344706844966259,0.43242880298171882,4.9638588656119843E-2,0.5155026365213865]
[{"$f":"ROW()","v":87},"Receipt and delivery point facilities",null,null,null,null,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,4.0059059999999994E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,2.4286092499999998E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.47807275E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,1.73773425E-2,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,8.4447500000000009E-3,0,0,0,1.7553669999999997E-2,1.3681430000000001E-2,0.12254545999999999,0.11840168000000001,0.12576145999999999,0.39607319999999996,8.4530830000000015E-2,1.2866999999999997E-4,0,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18456526005888116,0.43330422324723239,-0.41003287181818171,1.3079259589652099E-3,0.18754422409527183,0.12306634492736951,0.14856343162966859,0.60916215340450863,8.1725695510125249E-2,0,0]
[{"$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-2,0.25636579238476948,0.50069652815686261,0.36361652999999994,1.1469212855740913,0.93846302675276738,1.0264767927272724,6.6191231935771644E-2,0.10990726754910647,0,0.21645373582758723,9.1526124983878993E-2,0.1653877825152979,0.42538059252385829,0.31672240134477914]
[{"$f":"ROW()","v":89},"Cathodic protection",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,3.9472500000000002E-3,0,0,0,0,2.9700000000000001E-4,0,0,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,7.3539882869799789E-2,0,0,0,0,0]
[{"$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-2,2.6125378524493908E-2,0,0,1.9079290414764666E-2,0.30598762452818773,2.144264609502978,0.17513108906945801,0,0,0]
[{"$f":"ROW()","v":91},"Other assets",null,null,null,null,0.13555803250000001,0.13555803250000001,0.13555803250000001,0.13555803250000001,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,5.4521582499999992E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,8.8175907500000011E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,4.5699414999999979E-2,0.39829844999999997,0.39829844999999997,0.39829844999999997,0.39829844999999997,8.1181790000000004E-2,0.1946215,7.6212630000000003E-2,8.8034650000000006E-2,0.15023144999999999,8.4552099999999991E-2,5.6156489999999996E-2,5.2140010000000001E-2,8.4700090000000006E-2,0.17527503,0.2000654,5.9973899999999991E-3,3.9133560000000005E-2,0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345,4.8341027863777086E-2,2.4374925851703408E-2,2.6488713725490193E-2,0.53413231408400008,5.9911668302257089E-2,7.0384764811365713E-2,0.33312231549815496,0.12642301411257947,0.12197092915677381,0.21905462340875448,0,0,0,0,0]
[{"$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,{"$f":"Tax_CoRE!F90","v":1.7144713671477966E-2},{"$f":"Tax_CoRE!G90","v":0},{"$f":"Tax_CoRE!H90","v":0},{"$f":"Tax_CoRE!I90","v":0},{"$f":"Tax_CoRE!J90","v":0}]
[{"$f":"ROW()","v":93},"Non-depreciable assets",null,null,null,null,{"$f":"G$1371","v":0.36669321899785023},{"$f":"H$1371","v":0},-1.9819229867415356E-2,0,0.77527623206521756,-2.8338748901099109E-2,-2.7722689142379409E-2,0,-0.62739353945652176,-2.0828254642857313E-2,-2.0375466498447015E-2,0,1.4593287686413037,-3.6412046373625273E-2,-3.5620480148113032E-2,0,-0.70802155922807275,0,-2.7537414502719404E-2,0,-6.9904719747468924E-2,-2.6769230769230656E-2,-2.6187290969899468E-2,0,0.38608152173913002,-3.0429945054944785E-2,-2.9768424510272506E-2,0,6.4573369565217309E-2,-3.0478021978022074E-2,-2.9815456282847652E-2,0,-0.18220377448638292,0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,-0.13580196448638293,0.55677196999999989,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.49457133803921571,0.33041045771543082,0.68187496732428343,2.5932940286993849,2.1001410126594688,3.4260748481656953,1.4613930170391849,1.4576267428189016,0.76630778991938298,1.6216718551590523,3.2884860505959477,1.0392664359075083,0.67954228100714187,0.47501918117997816,0.83222503786616564]
[{"$f":"ROW()","v":95},"Capex (Model)"]
[{"$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","2014-12-31",{"$f":"VALUE($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$83,InputCPI,9,FALSE)","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.858949046580743,0.51027097037691793,0.28096462968758867,9.1424957895529723E-4,0,0.21307986689098146,0,0,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11532764810149104,1.5558102550211582E-3,0,0,0,0,0,0,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.6479239852398523E-2,0,0.98273994112399654,0.32689182912451098,0.90002337942494115,0.54897969307325434,0.16344706844966259,0.43242880298171882,4.9638588656119843E-2,0.5155026365213865]
[{"$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$83,InputCPI,9,FALSE)","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.43330422324723233,-0.41003287181818171,1.3079259589652099E-3,0.18754422409527186,0.12306634492736951,0.14856343162966859,0.60916215340450852,8.1725695510125249E-2,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.93846302675276749,1.0264767927272724,6.6191231935771644E-2,0.10990726754910647,0,0.21645373582758723,9.1526124983878979E-2,0.1653877825152979,0.42538059252385829,0.31672240134477914]
[{"$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$83,InputCPI,9,FALSE)","v":0},6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,7.3539882869799789E-2,0,0,0,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.6125378524493908E-2,0,0,1.9079290414764666E-2,0.30598762452818773,2.144264609502978,0.17513108906945801,0,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,7.0384764811365713E-2,0.33312231549815496,0.12642301411257947,0.12197092915677381,0.21905462340875448,0,0,0,0,0]
[{"$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,{"$f":"BE92*HLOOKUP(BE$96,InputCPI,9,FALSE)/HLOOKUP(BE$83,InputCPI,9,FALSE)","v":1.7144713671477966E-2},0,0,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":-0.18220377448638292},0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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},{"$f":"SUM(AY97:AY106)","v":2.1362121369227034},{"$f":"SUM(AZ97:AZ106)","v":3.4260748481656949},{"$f":"SUM(BA97:BA106)","v":1.4613930170391849},{"$f":"SUM(BB97:BB106)","v":1.4576267428189016},{"$f":"SUM(BC97:BC106)","v":0.76630778991938309},{"$f":"SUM(BD97:BD106)","v":1.6216718551590528},{"$f":"SUM(BE97:BE106)","v":3.2884860505959477},{"$f":"SUM(BF97:BF106)","v":1.0392664359075081},{"$f":"SUM(BG97:BG106)","v":0.67954228100714187},{"$f":"SUM(BH97:BH106)","v":0.47501918117997816},{"$f":"SUM(BI97:BI106)","v":0.83222503786616564}]
[{"$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"},"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$83,InputCPI,9,FALSE)","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,{"$f":"BD97/BD$19","v":0},{"$f":"BE97/BE$19","v":0.21796577971559702},0,0,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,{"$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$83,InputCPI,9,FALSE)","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,{"$f":"BD99/BD$19","v":0.91028364595038558},0.56156777547623637,0.16910092508771182,0.45248731703384248,5.2533238138305523E-2,0.55178334369202442]
[{"$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$83,InputCPI,9,FALSE)","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,{"$f":"BD100/BD$19","v":0.12446930125954153},0.15196998517439964,0.63023390169184568,8.5516599354887715E-2,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,{"$f":"BD101/BD$19","v":0},0.2214170113319644,9.4692138263917688E-2,0.17305941108573086,0.4501864491208552,0.33901309761572729]
[{"$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$19","v":7.4378237534515515E-2},0,0,0,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,{"$f":"BD103/BD$19","v":0.30947588344780907},2.1934325112282971,0.18118911188905415,0,0,0]
[{"$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$83,InputCPI,9,FALSE)","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,{"$f":"BD104/BD$19","v":0.22155184611561429},0,0,0,0,0]
[{"$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,1.7537841270176411E-2,0,0,0,0]
[{"$f":"ROW()","v":119},"Non-depreciable assets",null,null,null,null,{"$f":"G$1365","v":1.4667728759914009},{"$f":"H$1365","v":0},-7.9276919469661422E-2,0,3.1011049282608703,-0.11335499560439644,-0.11089075656951763,0,-2.5095741578260871,-8.3313018571429254E-2,-8.1501865993788059E-2,0,5.8373150745652147,-0.14564818549450109,-0.14248192059245213,0,-2.832086236912291,0,-0.11014965801087762,0,-0.2796188789898757,-0.10707692307692263,-0.10474916387959787,0,1.5443260869565201,-0.12171978021977914,-0.11907369804109003,0,0.25829347826086924,-0.1219120879120883,-0.11926182513139061,0,-0.72881509794553168,0,-0.11004359770664074,0,1.0190326086956514,-0.12124175824175865,-0.11860606784519767,0,-11.469864130434782,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},"Total",null,null,null,null,{"$f":"SUM(G110:G119)","v":2.3778058409914009},{"$f":"SUM(H110:H119)","v":0.91103296499999997},{"$f":"SUM(I110:I119)","v":0.83175604553033855},{"$f":"SUM(J110:J119)","v":0.91103296499999997},{"$f":"SUM(K110:K119)","v":5.198953378260871},{"$f":"SUM(L110:L119)","v":1.9844934543956039},{"$f":"SUM(M110:M119)","v":1.9869576934304827},{"$f":"SUM(N110:N119)","v":2.0978484500000003},{"$f":"SUM(O110:O119)","v":-2.2297296478260868},{"$f":"SUM(P110:P119)","v":0.19653149142857079},{"$f":"SUM(Q110:Q119)","v":0.19834264400621193},{"$f":"SUM(R110:R119)","v":0.27984451000000005},{"$f":"SUM(S110:S119)","v":8.3720006920652139},{"$f":"SUM(T110:T119)","v":2.389037432005499},{"$f":"SUM(U110:U119)","v":2.392203696907548},{"$f":"SUM(V110:V119)","v":2.5346856175000001},{"$f":"SUM(W110:W119)","v":-1.2972296469122908},{"$f":"SUM(X110:X119)","v":1.5348565900000002},{"$f":"SUM(Y110:Y119)","v":1.4247069319891226},{"$f":"SUM(Z110:Z119)","v":1.5348565900000002},{"$f":"SUM(AA110:AA119)","v":0.36467221101012426},{"$f":"SUM(AB110:AB119)","v":0.45979835692307736},{"$f":"SUM(AC110:AC119)","v":3.9395756120402137E-2},{"$f":"SUM(AD110:AD119)","v":0.14533614},{"$f":"SUM(AE110:AE119)","v":1.7985910369565201},{"$f":"SUM(AF110:AF119)","v":0.65877974978022091},{"$f":"SUM(AG110:AG119)","v":0.57512371195890999},{"$f":"SUM(AH110:AH119)","v":0.40492871000000008},{"$f":"SUM(AI110:AI119)","v":0.88181756826086921},{"$f":"SUM(AJ110:AJ119)","v":0.67758613208791185},{"$f":"SUM(AK110:AK119)","v":0.16774800486860941},{"$f":"SUM(AL110:AL119)","v":8.5519339999999985E-2},{"$f":"SUM(AM110:AM119)","v":-0.68241328794553169},{"$f":"SUM(AN110:AN119)","v":0.55677197},{"$f":"SUM(AO110:AO119)","v":0.31470272229335922},{"$f":"SUM(AP110:AP119)","v":0.66417979000000005},{"$f":"SUM(AQ110:AQ119)","v":1.9475894286956514},{"$f":"SUM(AR110:AR119)","v":1.2167772217582413},{"$f":"SUM(AS110:AS119)","v":0.15314314215480235},{"$f":"SUM(AT110:AT119)","v":0.73151163000000008},{"$f":"SUM(AU110:AU119)","v":-11.012574410434782},{"$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":3.254921240500976},{"$f":"SUM(BA110:BA119)","v":1.4088802092402308},{"$f":"SUM(BB110:BB119)","v":1.432076756091138},{"$f":"SUM(BC110:BC119)","v":0.76630778991938309},{"$f":"SUM(BD110:BD119)","v":1.6401589143078659},{"$f":"SUM(BE110:BE119)","v":3.3638909041966714},{"$f":"SUM(BF110:BF119)","v":1.0752160769325292},{"$f":"SUM(BG110:BG119)","v":0.7110633274744611},{"$f":"SUM(BH110:BH119)","v":0.50271968725916072},{"$f":"SUM(BI110:BI119)","v":0.89079644130775171}]
[{"$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-2,2.4220260250000049E-2,2.4220260250000049E-2,2.4220260250000045E-2,2.4220260250000045E-2,2.4220260250000042E-2]
[{"$f":"ROW()","v":164},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.335302E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353020000000005E-3,1.3353020000000002E-3,1.3353020000000002E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999959E-3,1.3353019999999957E-3,1.3353019999999957E-3]
[{"$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-3,0,0,0,0,2.1684043449710089E-18,0,0,0,0]
[{"$f":"ROW()","v":166},"Cathodic protection",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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-5,3.6459000000000004E-5,3.6459000000000004E-5,3.6459000000000011E-5,3.6459000000000011E-5,3.6459000000000011E-5]
[{"$f":"ROW()","v":168},"Other assets",null,null,null,null,null,null,null,null,1.3555803249999998E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999996E-2,1.355580325E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.355580325E-2,1.355580325E-2,1.3555803249999996E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803249999998E-2,1.3555803250000024E-2,0,0,0,0,4.3368086899420177E-17,0,0,0,0]
[{"$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-2,2.559202125000009E-2,2.5592021250000044E-2,2.5592021250000041E-2,2.5592021250000041E-2,2.5592021250000038E-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$19","v":2.5924312331379051E-2},2.5924312331379051E-2,2.5924312331379044E-2,2.5924312331379044E-2,2.5924312331379044E-2]
[{"$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$19","v":1.4292491388367687E-3},1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[{"$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$19","v":9.283862505110399E-19},0,0,0,0]
[{"$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$19","v":3.9024126641651041E-5},3.9024126641651048E-5,3.9024126641651048E-5,3.9024126641651048E-5,3.9024126641651048E-5]
[{"$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$19","v":2.9708360016353277E-17},0,0,0,0]
[{"$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$19","v":2.7392585596857498E-2},2.7392585596857467E-2,2.7392585596857463E-2,2.7392585596857463E-2,2.7392585596857463E-2]
[{"$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$19","v":2.5924312331379044E-2},2.5924312331379044E-2,2.5924312331379044E-2,2.592431233137904E-2,2.592431233137904E-2]
[{"$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$19","v":1.4292491388367687E-3},1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[{"$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$19","v":1.8567725010220798E-18},0,0,0,0]
[{"$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$19","v":3.9024126641651041E-5},3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5,3.9024126641651041E-5]
[{"$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$19","v":1.4854180008176638E-17},0,0,0,0]
[{"$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$19","v":2.7392585596857484E-2},2.7392585596857463E-2,2.7392585596857463E-2,2.739258559685746E-2,2.739258559685746E-2]
[{"$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$19","v":2.5924312331379044E-2},2.592431233137904E-2,2.592431233137904E-2,2.5924312331379037E-2,2.5924312331379037E-2]
[{"$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$19","v":1.4292491388367687E-3},1.4292491388367687E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[{"$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$19","v":1.8567725010220798E-18},0,0,0,0]
[{"$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$19","v":3.9024126641651048E-5},3.9024126641651048E-5,3.9024126641651055E-5,3.9024126641651055E-5,3.9024126641651055E-5]
[{"$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$19","v":2.9708360016353277E-17},0,0,0,0]
[{"$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$19","v":2.7392585596857498E-2},2.739258559685746E-2,2.739258559685746E-2,2.7392585596857456E-2,2.7392585596857456E-2]
[{"$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$19","v":2.592431233137904E-2},2.592431233137904E-2,2.5924312331379037E-2,2.5924312331379037E-2,2.5924312331379033E-2]
[{"$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$19","v":1.4292491388367687E-3},1.4292491388367687E-3,1.4292491388367687E-3,1.4292491388367685E-3,1.4292491388367685E-3]
[{"$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$19","v":2.3209656262775998E-18},0,0,0,0]
[{"$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$19","v":3.9024126641651041E-5},3.9024126641651041E-5,3.9024126641651048E-5,3.9024126641651048E-5,3.9024126641651048E-5]
[{"$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$19","v":4.6419312525551992E-17},0,0,0,0]
[{"$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$19","v":2.7392585596857508E-2},2.739258559685746E-2,2.7392585596857456E-2,2.7392585596857456E-2,2.7392585596857453E-2]
[{"$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$19","v":7.1952150112335619E-2},7.1952150112335619E-2,7.1952150112335619E-2,7.1952150112335619E-2,7.1952150112335633E-2]
[{"$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$19","v":8.6649254354283581E-4},8.6649254354283591E-4,8.6649254354283591E-4,8.6649254354283602E-4,8.6649254354283591E-4]
[{"$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$19","v":2.2842370450281425E-5},2.2842370450281425E-5,2.2842370450281425E-5,2.2842370450281425E-5,2.2842370450281425E-5]
[{"$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$19","v":7.2841485026328728E-2},7.2841485026328728E-2,7.2841485026328728E-2,7.2841485026328728E-2,7.2841485026328742E-2]
[{"$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$19","v":7.1952150112335619E-2},7.1952150112335633E-2,7.1952150112335633E-2,7.1952150112335633E-2,7.1952150112335633E-2]
[{"$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$19","v":8.6649254354283602E-4},8.6649254354283591E-4,8.6649254354283591E-4,8.6649254354283591E-4,8.6649254354283602E-4]
[{"$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$19","v":2.2842370450281429E-5},2.2842370450281429E-5,2.2842370450281429E-5,2.2842370450281429E-5,2.2842370450281429E-5]
[{"$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$19","v":7.2841485026328728E-2},7.2841485026328742E-2,7.2841485026328742E-2,7.2841485026328742E-2,7.2841485026328742E-2]
[{"$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$19","v":7.1952150112335633E-2},7.1952150112335633E-2,7.1952150112335647E-2,7.1952150112335633E-2,7.1952150112335633E-2]
[{"$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$19","v":8.6649254354283613E-4},8.6649254354283613E-4,8.6649254354283602E-4,8.6649254354283602E-4,8.6649254354283591E-4]
[{"$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$19","v":2.2842370450281429E-5},2.2842370450281429E-5,2.2842370450281429E-5,2.2842370450281429E-5,2.2842370450281429E-5]
[{"$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$19","v":7.2841485026328742E-2},7.2841485026328742E-2,7.2841485026328756E-2,7.2841485026328742E-2,7.2841485026328742E-2]
[{"$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$19","v":7.1952150112335647E-2},7.1952150112335647E-2,7.1952150112335647E-2,7.1952150112335647E-2,7.1952150112335647E-2]
[{"$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$19","v":8.6649254354283624E-4},8.6649254354283624E-4,8.6649254354283624E-4,8.6649254354283613E-4,8.6649254354283613E-4]
[{"$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$19","v":2.2842370450281429E-5},2.2842370450281432E-5,2.2842370450281432E-5,2.2842370450281432E-5,2.2842370450281432E-5]
[{"$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$19","v":7.2841485026328756E-2},7.2841485026328756E-2,7.2841485026328756E-2,7.2841485026328756E-2,7.2841485026328756E-2]
[{"$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$19","v":5.7928858104283974E-3},5.7928858104283974E-3,5.7928858104283974E-3,5.7928858104283965E-3,5.7928858104283965E-3]
[{"$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$19","v":5.2735491174171203E-4},5.2735491174171203E-4,5.2735491174171203E-4,5.2735491174171203E-4,5.2735491174171203E-4]
[{"$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$19","v":2.1352883761753919E-17},0,0,0,0]
[{"$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$19","v":1.1773921200750449E-5},1.1773921200750449E-5,1.1773921200750449E-5,1.1773921200750447E-5,1.1773921200750447E-5]
[{"$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$19","v":7.4270900040883192E-18},0,0,0,0]
[{"$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$19","v":6.3320146433708873E-3},6.3320146433708587E-3,6.3320146433708587E-3,6.3320146433708578E-3,6.3320146433708578E-3]
[{"$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$19","v":5.7928858104283974E-3},5.7928858104283974E-3,5.7928858104283965E-3,5.7928858104283965E-3,5.7928858104283965E-3]
[{"$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$19","v":5.2735491174171214E-4},5.2735491174171214E-4,5.2735491174171225E-4,5.2735491174171225E-4,5.2735491174171225E-4]
[{"$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$19","v":2.0424497511242878E-17},0,0,0,0]
[{"$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$19","v":1.1773921200750449E-5},1.1773921200750449E-5,1.1773921200750449E-5,1.1773921200750447E-5,1.1773921200750447E-5]
[{"$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$19","v":1.4854180008176638E-17},0,0,0,0]
[{"$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$19","v":6.3320146433708943E-3},6.3320146433708587E-3,6.3320146433708587E-3,6.3320146433708587E-3,6.3320146433708587E-3]
[{"$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$19","v":5.7928858104283974E-3},5.7928858104283965E-3,5.7928858104283965E-3,5.7928858104283965E-3,5.7928858104283965E-3]
[{"$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$19","v":5.2735491174171214E-4},5.2735491174171214E-4,5.2735491174171214E-4,5.2735491174171225E-4,5.2735491174171225E-4]
[{"$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$19","v":2.2281270012264958E-17},0,0,0,0]
[{"$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$19","v":1.1773921200750449E-5},1.1773921200750449E-5,1.1773921200750447E-5,1.1773921200750447E-5,1.1773921200750447E-5]
[{"$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$19","v":1.8567725010220798E-17},0,0,0,0]
[{"$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$19","v":6.3320146433708995E-3},6.3320146433708578E-3,6.3320146433708578E-3,6.3320146433708587E-3,6.3320146433708587E-3]
[{"$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$19","v":5.7928858104283965E-3},5.7928858104283965E-3,5.7928858104283965E-3,5.7928858104283965E-3,5.7928858104283965E-3]
[{"$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$19","v":5.2735491174171214E-4},5.2735491174171214E-4,5.2735491174171214E-4,5.2735491174171214E-4,5.2735491174171214E-4]
[{"$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$19","v":2.1817076887009438E-17},0,0,0,0]
[{"$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$19","v":1.1773921200750449E-5},1.1773921200750447E-5,1.1773921200750447E-5,1.1773921200750447E-5,1.1773921200750447E-5]
[{"$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$19","v":2.78515875153312E-17},0,0,0,0]
[{"$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$19","v":6.3320146433709073E-3},6.3320146433708578E-3,6.3320146433708578E-3,6.3320146433708578E-3,6.3320146433708578E-3]
[{"$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$19","v":8.7423676617964088E-2},8.7423676617964088E-2,8.7423676617964088E-2,8.7423676617964102E-2,8.7423676617964102E-2]
[{"$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$19","v":6.1999836749531019E-4},6.1999836749531019E-4,6.1999836749531019E-4,6.1999836749531019E-4,6.1999836749531008E-4]
[{"$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$19","v":2.8166430581613478E-4},2.8166430581613478E-4,2.8166430581613478E-4,7.0416076454033708E-5,0]
[{"$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$19","v":8.8325339291275534E-2},8.8325339291275534E-2,8.8325339291275534E-2,8.8114091061913438E-2,8.8043674985459411E-2]
[{"$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$19","v":8.7423676617964116E-2},8.742367661796413E-2,8.742367661796413E-2,8.742367661796413E-2,8.7423676617964116E-2]
[{"$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$19","v":6.1999836749531019E-4},6.1999836749531019E-4,6.1999836749531019E-4,6.1999836749531008E-4,6.1999836749531008E-4]
[{"$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$19","v":2.8166430581613489E-4},2.8166430581613494E-4,2.8166430581613489E-4,1.4083215290806747E-4,0]
[{"$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$19","v":8.8325339291275562E-2},8.8325339291275576E-2,8.8325339291275576E-2,8.8184507138367493E-2,8.8043674985459425E-2]
[{"$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$19","v":8.7423676617964088E-2},8.7423676617964088E-2,8.7423676617964088E-2,8.7423676617964102E-2,8.7423676617964102E-2]
[{"$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$19","v":6.1999836749531019E-4},6.1999836749531019E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749531008E-4]
[{"$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$19","v":2.8166430581613494E-4},2.8166430581613489E-4,2.8166430581613494E-4,2.1124822936210121E-4,0]
[{"$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$19","v":8.8325339291275534E-2},8.8325339291275534E-2,8.8325339291275534E-2,8.8254923214821521E-2,8.8043674985459411E-2]
[{"$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$19","v":8.742367661796413E-2},8.7423676617964116E-2,8.742367661796413E-2,8.742367661796413E-2,8.7423676617964116E-2]
[{"$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$19","v":6.1999836749531019E-4},6.1999836749531019E-4,6.1999836749531008E-4,6.1999836749531008E-4,6.1999836749531008E-4]
[{"$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$19","v":2.8166430581613483E-4},2.8166430581613483E-4,2.8166430581613483E-4,2.8166430581613483E-4,0]
[{"$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$19","v":8.8325339291275576E-2},8.8325339291275562E-2,8.8325339291275576E-2,8.8325339291275576E-2,8.8043674985459425E-2]
[{"$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$19","v":3.6328574260006227E-2},3.632857426000622E-2,3.632857426000622E-2,3.6328574260006213E-2,3.632857426000622E-2]
[{"$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$19","v":3.0129642745465885E-4},3.0129642745465885E-4,3.0129642745465885E-4,3.0129642745465885E-4,3.0129642745465891E-4]
[{"$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$19","v":1.2626053006950141E-16},0,0,0,0]
[{"$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$19","v":3.6629870687461014E-2},3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460875E-2,3.6629870687460882E-2]
[{"$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$19","v":3.6328574260006227E-2},3.6328574260006227E-2,3.632857426000622E-2,3.632857426000622E-2,3.6328574260006213E-2]
[{"$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$19","v":3.0129642745465891E-4},3.0129642745465891E-4,3.0129642745465891E-4,3.0129642745465891E-4,3.0129642745465891E-4]
[{"$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$19","v":1.0212248755621439E-16},0,0,0,0]
[{"$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$19","v":3.6629870687460993E-2},3.6629870687460889E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460875E-2]
[{"$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$19","v":3.6328574260006227E-2},3.6328574260006227E-2,3.632857426000622E-2,3.632857426000622E-2,3.632857426000622E-2]
[{"$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$19","v":3.0129642745465891E-4},3.0129642745465891E-4,3.0129642745465891E-4,3.0129642745465891E-4,3.0129642745465896E-4]
[{"$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$19","v":1.0583603255825855E-16},0,0,0,0]
[{"$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$19","v":3.6629870687460993E-2},3.6629870687460889E-2,3.6629870687460882E-2,3.6629870687460882E-2,3.6629870687460882E-2]
[{"$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$19","v":3.6328574260006227E-2},3.6328574260006227E-2,3.6328574260006227E-2,3.632857426000622E-2,3.632857426000622E-2]
[{"$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$19","v":3.0129642745465896E-4},3.0129642745465896E-4,3.0129642745465896E-4,3.0129642745465896E-4,3.0129642745465896E-4]
[{"$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$19","v":9.0981852550081907E-17},0,0,0,0]
[{"$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$19","v":3.6629870687460979E-2},3.6629870687460889E-2,3.6629870687460889E-2,3.6629870687460882E-2,3.6629870687460882E-2]
[{"$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$19","v":4.9396309825825062E-3},4.9396309825825071E-3,4.9396309825825071E-3,4.939630982582508E-3,4.9396309825825071E-3]
[{"$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$19","v":9.3118242273989797E-3},9.3118242273989797E-3,9.3118242273989797E-3,9.3118242273989797E-3,9.3118242273989797E-3]
[{"$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$19","v":1.0360355023691279E-3},0,0,0,0]
[{"$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$19","v":3.1014231455635384E-5},3.1014231455635384E-5,3.1014231455635384E-5,3.1014231455635384E-5,3.1014231455635384E-5]
[{"$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$19","v":1.5318504943806249E-2},1.4282469441437122E-2,1.4282469441437122E-2,1.4282469441437124E-2,1.4282469441437122E-2]
[{"$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$19","v":4.1647488649871842E-6},4.1647488649871842E-6,4.1647488649871851E-6,4.1647488649871851E-6,4.1647488649871851E-6]
[{"$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$19","v":1.4704730672754308E-2},1.470473067275431E-2,1.4704730672754312E-2,1.4704730672754312E-2,1.4704730672754312E-2]
[{"$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$19","v":1.0948089193886076E-4},0,0,0,0]
[{"$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$19","v":6.9723997402563569E-3},0,0,0,0]
[{"$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$19","v":2.1790776053814513E-2},1.4708895421619296E-2,1.47088954216193E-2,1.47088954216193E-2,1.47088954216193E-2]
[{"$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$19","v":7.4285181089892211E-6},7.4285181089892203E-6,7.4285181089892203E-6,7.4285181089892203E-6,7.4285181089892186E-6]
[{"$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$19","v":2.1326564242764206E-3},2.1326564242764206E-3,2.1326564242764201E-3,2.1326564242764201E-3,2.1326564242764201E-3]
[{"$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$19","v":2.1400849423854097E-3},2.1400849423854097E-3,2.1400849423854093E-3,2.1400849423854093E-3,2.1400849423854093E-3]
[{"$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$19","v":9.5214135405077155E-4},9.5214135405077176E-4,9.5214135405077176E-4,9.5214135405077187E-4,9.5214135405077176E-4]
[{"$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$19","v":7.2264170406985124E-4},7.2264170406985124E-4,7.2264170406985124E-4,7.2264170406985124E-4,7.2264170406985124E-4]
[{"$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$19","v":6.0940513092421919E-5},6.0940513092421926E-5,6.0940513092421926E-5,6.0940513092421933E-5,6.0940513092421933E-5]
[{"$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$19","v":1.735723571213045E-3},1.735723571213045E-3,1.735723571213045E-3,1.735723571213045E-3,1.735723571213045E-3]
[{"$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$19","v":5.5786693933708551E-4},5.5786693933708561E-4,5.5786693933708561E-4,5.5786693933708561E-4,5.5786693933708572E-4]
[{"$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$19","v":1.4980741909110751E-2},3.7451854772776868E-3,0,0,0]
[{"$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$19","v":1.5538608848447835E-2},4.3030524166147721E-3,5.5786693933708561E-4,5.5786693933708561E-4,5.5786693933708572E-4]
[{"$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$19","v":9.4116222283799136E-3},9.4116222283799136E-3,9.4116222283799136E-3,9.4116222283799136E-3,9.4116222283799136E-3]
[{"$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$19","v":4.9497104272717635E-3},4.9497104272717635E-3,4.9497104272717635E-3,4.9497104272717635E-3,4.9497104272717635E-3]
[{"$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$19","v":2.3464116922595708E-2},1.1732058461297852E-2,0,0,0]
[{"$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$19","v":8.0189956020900192E-4},8.0189956020900192E-4,8.0189956020900192E-4,8.0189956020900192E-4,8.0189956020900192E-4]
[{"$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$19","v":4.2780652405089567E-3},2.1390326202544788E-3,0,0,0]
[{"$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$19","v":4.2905414378965341E-2},2.9034323297413008E-2,1.5163232215860679E-2,1.5163232215860679E-2,1.5163232215860679E-2]
[{"$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$19","v":9.5463427623161175E-3},9.5463427623161193E-3,9.5463427623161193E-3,9.5463427623161193E-3,9.5463427623161193E-3]
[{"$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$19","v":4.7376450309480822E-3},4.7376450309480822E-3,4.7376450309480822E-3,4.737645030948083E-3,4.737645030948083E-3]
[{"$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$19","v":1.9250253863294094E-2},1.443769039747057E-2,0,0,0]
[{"$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$19","v":7.5152688515428524E-4},7.5152688515428513E-4,7.5152688515428513E-4,7.5152688515428524E-4,7.5152688515428524E-4]
[{"$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$19","v":2.8031164943687862E-4},2.1023373707765902E-4,0,0,0]
[{"$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$19","v":3.4566080191149463E-2},2.9683438812966718E-2,1.5035514678418488E-2,1.5035514678418488E-2,1.5035514678418488E-2]
[{"$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$19","v":4.5639743269455489E-3},4.5639743269455498E-3,4.5639743269455498E-3,4.5639743269455498E-3,4.5639743269455489E-3]
[{"$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$19","v":4.9855404718226661E-3},4.9855404718226661E-3,4.9855404718226661E-3,4.9855404718226661E-3,4.9855404718226661E-3]
[{"$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$19","v":2.958775429589553E-4},{"$f":"BA456*$AY$19","v":2.958775429589553E-4},{"$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$19","v":9.8453923417271706E-3},9.8453923417271706E-3,9.5495147987682168E-3,9.5495147987682168E-3,9.5495147987682168E-3]
[{"$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$19","v":3.6551851114031899E-4},3.6551851114031899E-4,3.6551851114031899E-4,3.6551851114031899E-4,3.6551851114031899E-4]
[{"$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$19","v":1.5557413332874337E-2},1.5557413332874338E-2,1.5557413332874338E-2,1.555741333287434E-2,1.5557413332874342E-2]
[{"$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$19","v":5.0945080373509578E-4},5.0945080373509578E-4,1.27362700933774E-4,0,0]
[{"$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$19","v":4.8159815704756836E-3},{"$f":"BA468*$AY$19","v":4.8159815704756827E-3},{"$f":"BB468*$AY$19","v":1.2039953926189211E-3},{"$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$19","v":2.1248364218225436E-2},2.1248364218225436E-2,1.7254289937567353E-2,1.5922931844014658E-2,1.5922931844014662E-2]
[{"$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$19","v":4.538529638802029E-3},4.5385296388020281E-3,4.5385296388020281E-3,4.5385296388020281E-3,4.5385296388020281E-3]
[{"$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$19","v":4.1428696653236612E-3},4.1428696653236612E-3,4.142869665323662E-3,4.142869665323662E-3,4.142869665323662E-3]
[{"$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$19","v":3.2901134924100306E-3},3.2901134924100306E-3,3.2901134924100306E-3,3.2901134924100306E-3,3.2901134924100306E-3]
[{"$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$19","v":4.118976224306862E-3},4.118976224306862E-3,2.059488112153431E-3,0,0]
[{"$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$19","v":1.8257456481939993E-2},{"$f":"BA480*$AY$19","v":1.8257456481939997E-2},{"$f":"BB480*$AY$19","v":9.1287282409699966E-3},{"$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$19","v":3.4347945502782577E-2},3.4347945502782577E-2,2.3159729149659147E-2,1.1971512796535719E-2,1.1971512796535719E-2]
[{"$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$19","v":4.9629826073728502E-6},4.9629826073728485E-6,4.9629826073728485E-6,4.9629826073728477E-6,4.9629826073728485E-6]
[{"$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$19","v":2.3460106794495248E-4},2.3460106794495245E-4,2.3460106794495242E-4,2.3460106794495242E-4,2.346010679449524E-4]
[{"$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$19","v":2.1746198778526803E-2},2.1746198778526803E-2,1.6309649083895102E-2,0,0]
[{"$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$19","v":2.1985762829079131E-2},2.1985762829079131E-2,1.6549213134447429E-2,2.3956405055232529E-4,2.3956405055232526E-4]
[{"$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$19","v":3.2492619672451544E-3},3.249261967245154E-3,3.249261967245154E-3,0,0]
[{"$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$19","v":3.7038793777360844E-5},3.7038793777360844E-5,3.7038793777360844E-5,3.7038793777360844E-5,3.7038793777360838E-5]
[{"$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$19","v":3.2863007610225152E-3},3.2863007610225148E-3,3.2863007610225148E-3,3.7038793777360844E-5,3.7038793777360838E-5]
[{"$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$19","v":9.4298405253283356E-4},9.4298405253283356E-4,9.4298405253283367E-4,2.3574601313320847E-4,0]
[{"$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$19","v":9.4298405253283356E-4},9.4298405253283356E-4,9.4298405253283367E-4,2.3574601313320847E-4,0]
[{"$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$19","v":5.5488060831815504E-5},5.5488060831815504E-5,5.5488060831815504E-5,5.5488060831815504E-5,5.5488060831815504E-5]
[{"$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$19","v":8.7141885451433466E-3},8.7141885451433466E-3,8.7141885451433466E-3,8.7141885451433466E-3,8.7141885451433466E-3]
[{"$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$19","v":7.214813359452601E-3},7.214813359452601E-3,7.214813359452601E-3,3.6074066797263005E-3,0]
[{"$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$19","v":5.2079557897296899E-3},5.2079557897296907E-3,5.2079557897296907E-3,5.2079557897296907E-3,5.2079557897296916E-3]
[{"$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$19","v":1.3523775273205543E-3},1.3523775273205543E-3,1.3523775273205543E-3,1.3523775273205541E-3,1.3523775273205541E-3]
[{"$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$19","v":9.6403267553250155E-3},9.6403267553250155E-3,9.6403267553250155E-3,4.8201633776625086E-3,0]
[{"$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$19","v":3.218515003780302E-2},3.218515003780302E-2,3.218515003780302E-2,2.3757579980414216E-2,1.5330009923025405E-2]
[{"$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$19","v":1.5603088398430831E-4},1.5603088398430831E-4,1.5603088398430829E-4,1.5603088398430829E-4,1.5603088398430826E-4]
[{"$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$19","v":1.5252214885390321E-3},1.5252214885390321E-3,1.5252214885390321E-3,1.5252214885390321E-3,1.5252214885390321E-3]
[{"$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$19","v":3.7111043654784244E-2},3.7111043654784244E-2,3.7111043654784244E-2,2.7833282741088188E-2,0]
[{"$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$19","v":1.4599662288930577E-4},1.4599662288930577E-4,1.4599662288930577E-4,1.4599662288930577E-4,1.4599662288930577E-4]
[{"$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$19","v":2.6880921479771012E-4},2.6880921479771012E-4,2.6880921479771012E-4,2.6880921479771012E-4,2.6880921479771012E-4]
[{"$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$19","v":7.2764423264540159E-4},7.2764423264540159E-4,7.276442326454017E-4,5.4573317448405119E-4,0]
[{"$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$19","v":3.9934746097640014E-2},3.9934746097640014E-2,3.9934746097640014E-2,3.0475074125782597E-2,2.0960582102103561E-3]
[{"$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$19","v":9.4266868518367468E-4},9.4266868518367479E-4,9.4266868518367468E-4,9.4266868518367458E-4,9.4266868518367468E-4]
[{"$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$19","v":4.7527931655560575E-3},4.7527931655560567E-3,4.7527931655560575E-3,4.7527931655560567E-3,4.7527931655560567E-3]
[{"$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$19","v":1.1881473571844468E-4},1.1881473571844468E-4,1.1881473571844469E-4,1.1881473571844468E-4,1.1881473571844469E-4]
[{"$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$19","v":4.0092367376485312E-2},4.0092367376485312E-2,4.0092367376485312E-2,4.0092367376485312E-2,0]
[{"$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$19","v":3.529362087242026E-3},3.529362087242026E-3,3.529362087242026E-3,3.5293620872420255E-3,3.5293620872420255E-3]
[{"$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$19","v":1.5557596381667118E-3},1.5557596381667118E-3,1.5557596381667118E-3,1.5557596381667118E-3,1.5557596381667116E-3]
[{"$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$19","v":5.0991765688352231E-2},5.0991765688352231E-2,5.0991765688352231E-2,5.0991765688352231E-2,1.0899398311866914E-2]
[{"$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$19","v":2.2333277612587301E-5},2.2333277612587294E-5,2.2333277612587301E-5,2.2333277612587294E-5,2.2333277612587294E-5]
[{"$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$19","v":5.892826371177417E-4},5.892826371177417E-4,5.892826371177417E-4,5.892826371177417E-4,5.892826371177417E-4]
[{"$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$19","v":1.0392604033610749E-2},1.0392604033610751E-2,1.0392604033610751E-2,1.0392604033610751E-2,1.0392604033610753E-2]
[{"$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$19","v":2.864720230921354E-2},2.864720230921354E-2,2.864720230921354E-2,2.8647202309213537E-2,7.1618005773033851E-3]
[{"$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$19","v":8.1493133622988021E-3},8.1493133622988038E-3,8.1493133622988038E-3,8.1493133622988038E-3,8.1493133622988038E-3]
[{"$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$19","v":2.6346059706911413E-2},2.6346059706911413E-2,2.6346059706911413E-2,2.6346059706911409E-2,6.5865149267278532E-3]
[{"$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$19","v":7.4146795326764839E-2},7.4146795326764839E-2,7.4146795326764839E-2,7.4146795326764825E-2,3.2901848814671127E-2]
[{"$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$19","v":2.1916896351586655E-5},2.1916896351586655E-5,2.1916896351586659E-5,2.1916896351586659E-5,2.1916896351586659E-5]
[{"$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$19","v":2.4757020865313553E-5},2.4757020865313553E-5,2.475702086531355E-5,2.475702086531355E-5,2.475702086531355E-5]
[{"$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$19","v":2.8483092822844785E-4},2.8483092822844785E-4,2.8483092822844785E-4,2.848309282284479E-4,2.848309282284479E-4]
[{"$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$19","v":5.2257354957045525E-2},5.2257354957045525E-2,5.2257354957045525E-2,5.2257354957045525E-2,2.6128677478522763E-2]
[{"$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$19","v":5.461642349809151E-2},5.461642349809151E-2,5.4616423498091503E-2,5.4616423498091503E-2,5.4616423498091503E-2]
[{"$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$19","v":1.1537935765774663E-2},1.1537935765774663E-2,1.1537935765774662E-2,1.1537935765774663E-2,5.7689678828873308E-3]
[{"$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$19","v":0.11874321906635704},0.11874321906635704,0.11874321906635704,0.11874321906635704,8.6845573704946943E-2]
[{"$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$19","v":1.3140233156475479E-4},1.3140233156475479E-4,1.3140233156475479E-4,1.3140233156475479E-4,1.3140233156475479E-4]
[{"$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$19","v":7.0065714601037443E-5},7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037443E-5,7.0065714601037456E-5]
[{"$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$19","v":4.6932661278683787E-4},4.6932661278683787E-4,4.6932661278683787E-4,4.6932661278683782E-4,3.5199495959012839E-4]
[{"$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$19","v":1.1712180136738002E-2},1.1712180136738002E-2,1.1712180136738002E-2,1.1712180136738002E-2,1.1712180136738E-2]
[{"$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$19","v":9.310957404146827E-3},9.310957404146827E-3,9.310957404146827E-3,9.3109574041468253E-3,6.9832180531101198E-3]
[{"$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$19","v":2.1693932199837458E-2},2.1693932199837458E-2,2.1693932199837458E-2,2.1693932199837455E-2,1.9248861195604039E-2]
[{"$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$19","v":1.0938431519699813E-5},1.0938431519699813E-5,1.0938431519699813E-5,1.0938431519699813E-5,1.0938431519699813E-5]
[{"$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$19","v":4.2006697787367098E-2},4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367098E-2,4.2006697787367105E-2]
[{"$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$19","v":4.0266810506566603E-4},4.0266810506566603E-4,4.0266810506566603E-4,4.0266810506566603E-4,4.0266810506566603E-4]
[{"$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$19","v":1.3197864582551599E-2},1.3197864582551599E-2,1.3197864582551597E-2,1.3197864582551599E-2,1.3197864582551599E-2]
[{"$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$19","v":5.5618168906504069E-2},5.5618168906504069E-2,5.5618168906504062E-2,5.5618168906504069E-2,5.5618168906504069E-2]
[{"$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$19","v":-8.8772154784240151E-2},0,0,0,0]
[{"$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$19","v":-5.6514821763602252E-3},0,0,0,0]
[{"$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$19","v":-8.7515293536332528E-2},0,0,0,0]
[{"$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$19","v":-1.2517124325413825E-2},0,0,0,0]
[{"$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$19","v":-0.11915265670838385},0,0,0,0]
[{"$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$19","v":-0.37717381508819936},0,0,0,0]
[{"$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$19","v":1.5480936975402989E-3},1.5480936975402989E-3,1.5480936975402989E-3,1.5480936975402989E-3,1.5480936975402987E-3]
[{"$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$19","v":-1.4198655501864186},0,0,0,0]
[{"$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$19","v":-2.1090999831078081},1.5480936975402989E-3,1.5480936975402989E-3,1.5480936975402989E-3,1.5480936975402987E-3]
[{"$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$19","v":-0.32097071318979997},0,0,0,0]
[{"$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$19","v":-6.1382827107126364E-3},0,0,0,0]
[{"$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$19","v":-0.34341749223380535},0,0,0,0]
[{"$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$19","v":-0.29055885585305724},0,0,0,0]
[{"$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$19","v":-1.4731878505710324E-3},0,0,0,0]
[{"$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$19","v":-0.72215645402236661},0,0,0,0]
[{"$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$19","v":-1.684714985860313},0,0,0,0]
[{"$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$19","v":3.6938275176136171E-3},3.6938275176136167E-3,3.6938275176136171E-3,3.6938275176136176E-3,3.6938275176136171E-3]
[{"$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$19","v":-4.3085000472530138E-3},0,0,0,0]
[{"$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$19","v":1.3181388594618183E-2},1.3181388594618183E-2,1.318138859461818E-2,1.3181388594618183E-2,1.3181388594618183E-2]
[{"$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$19","v":-5.1702000567036147E-3},0,0,0,0]
[{"$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$19","v":-1.0340400113407235E-3},0,0,0,0]
[{"$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$19","v":-0.14636643142010031},0,0,0,0]
[{"$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$19","v":-0.14000395542316585},1.6875216112231799E-2,1.6875216112231795E-2,1.6875216112231799E-2,1.6875216112231799E-2]
[{"$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$19","v":3.9762967343720263E-4},3.9762967343720263E-4,3.9762967343720263E-4,3.9762967343720258E-4,3.9762967343720258E-4]
[{"$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$19","v":1.6607359228028917E-2},1.6607359228028917E-2,1.6607359228028917E-2,1.6607359228028917E-2,1.6607359228028921E-2]
[{"$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$19","v":4.926719721307737E-3},4.926719721307737E-3,4.926719721307737E-3,4.926719721307737E-3,4.9267197213077362E-3]
[{"$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$19","v":3.7568851088959916E-2},3.7568851088959916E-2,3.7568851088959916E-2,3.7568851088959916E-2,3.7568851088959909E-2]
[{"$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$19","v":-2.7185589517740882E-3},0,0,0,0]
[{"$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$19","v":2.3056178030238579E-2},2.3056178030238579E-2,2.3056178030238579E-2,2.3056178030238579E-2,2.3056178030238579E-2]
[{"$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$19","v":4.8978552704895734E-2},4.8978552704895734E-2,4.8978552704895727E-2,4.8978552704895734E-2,4.8978552704895734E-2]
[{"$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$19","v":0.12881673149509401},0.13153529044686807,0.13153529044686807,0.13153529044686807,0.13153529044686807]
[{"$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$19","v":2.5085686882099504E-2},2.5085686882099507E-2,2.5085686882099507E-2,2.5085686882099507E-2,2.5085686882099507E-2]
[{"$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$19","v":6.6981221923404386E-3},6.6981221923404395E-3,6.6981221923404395E-3,6.6981221923404395E-3,6.6981221923404395E-3]
[{"$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$19","v":0.12486996057633952},0.12486996057633952,0.12486996057633952,0.12486996057633952,0.12486996057633951]
[{"$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$19","v":3.8132705670130114E-4},3.8132705670130125E-4,3.8132705670130125E-4,3.813270567013013E-4,3.8132705670130136E-4]
[{"$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$19","v":6.522825718785815E-3},6.522825718785815E-3,6.522825718785815E-3,6.5228257187858159E-3,6.522825718785815E-3]
[{"$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$19","v":0.1635579224262666},0.1635579224262666,0.1635579224262666,0.1635579224262666,0.16355792242626657]
[{"$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$19","v":3.9718943155710382E-2},3.9718943155710382E-2,3.9718943155710382E-2,3.9718943155710382E-2]
[{"$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$19","v":3.0051843980829572E-2},3.0051843980829576E-2,3.0051843980829576E-2,3.0051843980829576E-2]
[{"$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$19","v":9.4762701030163803E-3},9.4762701030163803E-3,9.4762701030163803E-3,9.4762701030163803E-3]
[{"$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$19","v":2.3146336422311575E-2},2.3146336422311575E-2,2.3146336422311575E-2,2.3146336422311575E-2]
[{"$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$19","v":7.3928013970206768E-3},7.3928013970206768E-3,7.3928013970206768E-3,7.3928013970206759E-3]
[{"$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$19","v":3.5228933111613424E-3},3.5228933111613424E-3,3.5228933111613428E-3,3.5228933111613428E-3]
[{"$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$19","v":4.8922038546267997E-2},4.8922038546267997E-2,4.8922038546267997E-2,4.8922038546267997E-2]
[{"$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$19","v":0.16223112691631791},0.16223112691631791,0.16223112691631791,0.16223112691631791]
[{"$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$19","v":1.9587059957014753E-2},1.9587059957014753E-2,1.9587059957014753E-2]
[{"$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$19","v":1.116223226858371E-2},1.116223226858371E-2,1.1162232268583712E-2]
[{"$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$19","v":2.6174518577534032E-2},2.6174518577534032E-2,2.6174518577534035E-2]
[{"$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$19","v":1.6034469694668537E-2},1.6034469694668541E-2,1.6034469694668541E-2]
[{"$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$19","v":2.6180501858185721E-3},2.6180501858185721E-3,2.6180501858185721E-3]
[{"$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$19","v":7.2676391380803937E-3},7.2676391380803954E-3,7.2676391380803954E-3]
[{"$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$19","v":8.2843969821700003E-2},8.2843969821700003E-2,8.2843969821700003E-2]
[{"$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$19","v":2.3254650559549404E-3},2.3254650559549409E-3]
[{"$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$19","v":1.511552286370711E-2},1.5115522863707112E-2]
[{"$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$19","v":9.8124841897261512E-3},9.8124841897261495E-3]
[{"$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$19","v":2.4787816527130123E-3},2.4787816527130123E-3]
[{"$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$19","v":3.6609796375898628E-3},3.6609796375898628E-3]
[{"$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$19","v":3.3393233399691073E-2},3.3393233399691073E-2]
[{"$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$19","v":6.56362512043282E-3}]
[{"$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$19","v":1.0852170261123057E-2}]
[{"$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$19","v":2.2650092294298151E-3}]
[{"$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$19","v":2.0985302555053481E-3}]
[{"$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$19","v":2.6149854554213311E-3}]
[{"$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$19","v":2.4394320321912372E-2}]
[{"$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]
[{"$f":"ROW()","v":1337},"Pipeline Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.22156143872593,12.267874272058009,12.317803933355018,12.357847274257127,12.410764962387361]
[{"$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]
[{"$f":"ROW()","v":1339},"Commercial Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61461569704909547,0.61694474432209945,0.61945567991206818,0.62146943781068975,0.62413063964970628]
[{"$f":"ROW()","v":1340},"Regulatory Costs",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.85303235504330166,0.35670513156434097,0.36046605472188503,0.96431724003521035,1.5682608537960554,1.0971267769652837,0.85272855026546535,0.60003317084630536,0.82833013500042796,1.3403143230947752,0.68155129603115094,0.68155129603115094,0.68155129603115094,0.68155129603115094,0.68155129603115094]
[{"$f":"ROW()","v":1341},"Corporate Costs",null,null,null,null,0.43254399999999998,0.43254399999999998,0.43254399999999998,0.43254399999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.520621,0.520621,0.520621,0.520621,0.449492,0.449492,0.449492,0.449492,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.509239,0.509239,0.509239,0.509239,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.54839400000000005,0.54839400000000005,0.54839400000000005,0.54839400000000005,5.7721301930820479,5.8262309480233121,5.7956938074282442,5.8578577151634885,5.9989308777029962,3.7993420752584157,3.7993420752584166,3.7993420752584175,3.7993420752584166,3.7993420752584166,2.669,2.669,2.669,2.669,2.669]
[{"$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,{"$f":"SUM(BE1337:BE1341)","v":16.746728431806176},{"$f":"SUM(BF1337:BF1341)","v":16.71537031241126},16.957810909298235,16.529868008098966,16.885446898068217]
[{"$f":"ROW()","v":1343},"Opex [m$ 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$19","v":11.145779220408059},11.732029696917696,12.37640620056896,12.127080565353658,11.926109965642258]
[{"$f":"ROW()","v":1346},"Management Fees - APA Operations & APA Commercial",null,null,null,null,{"$f":"G1331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0489540318051152,3.1649015097425726,3.2486418332590303,3.3362772741126729,3.4241909348199866,2.5204331914492362,2.5965292281407337,2.6493631873945866,2.696631040871742,2.7273726347376801]
[{"$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,{"$f":"G1336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.52338167938931301,0.53110687022900771,0.54124618320610673,0.55090267175572516,0.55718296221374042]
[{"$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,{"$f":"BE1337*$BC$19/BE$19","v":12.501801353653459},{"$f":"BF1337*$BC$19/BF$19","v":12.692236746379107},12.889173929027926,13.078488960127217,13.284225731477548]
[{"$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,{"$f":"BE1338*$BC$19/BE$19","v":0.57284077760000007},0.49660385354112013,0.70107842105395346,0.21166290001610999,0.5351896426907341]
[{"$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,{"$f":"BE1339*$BC$19/BE$19","v":0.62870881039780335},0.63828570302561605,0.64818956714276987,0.6577101173919605,0.66805650805293126]
[{"$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$19","v":1.134814338006076},0.89503950886642358,0.64182937454075206,0.901836530568214,1.4758899305127495,{"$f":"BE1340*$BC$19/BE$19","v":0.69717923998709341},0.70512708332294649,0.71316553207282807,0.72129561913845841,0.72951838919663681]
[{"$f":"ROW()","v":1356},"Corporate Costs",null,null,null,null,{"$f":"G1341","v":0.43254399999999998},0.43254399999999998,0.43254399999999998,0.43254399999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.41974899999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.47627999999999998,0.520621,0.520621,0.520621,0.520621,0.449492,0.449492,0.449492,0.449492,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.49681799999999998,0.509239,0.509239,0.509239,0.509239,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.52197000000000005,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.53501900000000002,0.54839400000000005,0.54839400000000005,0.54839400000000005,0.54839400000000005,5.7721301930820479,5.8262309480233121,5.7956938074282442,5.8578577151634885,5.9989308777029962,3.9298538259352318,3.9878590484582621,4.0639909030197376,4.1364974311735239,4.1836535018889025,{"$f":"BE1341*$BC$19/BE$19","v":2.7302000632400003},2.7613243439609367,2.7928034414820915,2.8246414007149876,2.8568423126831388]
[{"$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,{"$f":"SUM(AU1345:AU1356)","v":29.972130193082045},26.126230948023313,26.995693807428243,28.85785771516349,30.798930877702997,19.254262255187918,19.742564352612124,20.272835848730146,20.412948239722862,20.87020899499533,{"$f":"SUM(BE1345:BE1356)","v":17.130730244878357},{"$f":"SUM(BF1345:BF1356)","v":17.293577730229728},17.744410890779569,17.493798997388733,18.073832584100987]
[{"$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]
[{"$f":"ROW()","v":1363},"Working Capital",null,null,null,5.8267037152173904,7.2934765912087922,7.2934765912087922,7.2141996717391308,7.2141996717391308,10.315304600000001,10.201949604395605,10.091058847826087,10.091058847826087,7.5814846899999999,7.4981716714285707,7.4166698054347817,7.4166698054347817,13.253984879999999,13.108336694505494,12.965854773913042,12.965854773913042,10.133768537000753,10.133768537000753,10.023618878989875,10.023618878989875,9.7439999999999998,9.6369230769230771,9.5321739130434793,9.5321739130434793,11.076499999999999,10.95478021978022,10.83570652173913,10.83570652173913,11.093999999999999,10.972087912087911,10.852826086956521,10.852826086956521,10.124010989010989,10.124010989010989,10.013967391304348,10.013967391304348,11.032999999999999,10.911758241758241,10.793152173913043,10.793152173913043,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608]
[{"$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]
[{"$f":"ROW()","v":1365},"Variation",null,null,null,{"$f":"F1364-E1364","v":10.326703715217391},1.4667728759914009,0,-7.9276919469661422E-2,0,3.1011049282608703,-0.11335499560439644,-0.11089075656951763,0,-2.5095741578260871,-8.3313018571429254E-2,-8.1501865993788059E-2,0,5.8373150745652147,-0.14564818549450109,-0.14248192059245213,0,-2.832086236912291,0,-0.11014965801087762,0,-0.2796188789898757,-0.10707692307692263,-0.10474916387959787,0,1.5443260869565201,-0.12171978021977914,-0.11907369804109003,0,0.25829347826086924,-0.1219120879120883,-0.11926182513139061,0,-0.72881509794553168,0,-0.11004359770664074,0,1.0190326086956514,-0.12124175824175865,-0.11860606784519767,0,-11.469864130434782,0,0,0,0,0,{"$f":"BA1371/BA$19","v":0},{"$f":"BB1371/BB$19","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1366},"Periodic amount (quarterly or annual)"]
[{"$f":"ROW()","v":1367},"Date of Dollar Value",null,null,null,"OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD","OD",{"$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":1368},"Closing Linepack",null,null,null,{"$f":"F1362*F$12","v":1.125},1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,1.125,0,0,0,0,0,{"$f":"AZ1362*AZ$12*AZ$19","v":0},{"$f":"AZ1368","v":0},{"$f":"BA1368","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1369},"Working Capital",null,null,null,{"$f":"F1363*F$12","v":1.4566759288043476},1.8233691478021981,1.8233691478021981,1.8035499179347827,1.8035499179347827,2.5788261500000003,2.5504874010989012,2.5227647119565217,2.5227647119565217,1.8953711725,1.8745429178571427,1.8541674513586954,1.8541674513586954,3.3134962199999998,3.2770841736263736,3.2414636934782606,3.2414636934782606,2.5334421342501883,2.5334421342501883,2.5059047197474689,2.5059047197474689,2.4359999999999999,2.4092307692307693,2.3830434782608698,2.3830434782608698,2.7691249999999998,2.7386950549450551,2.7089266304347825,2.7089266304347825,2.7734999999999999,2.7430219780219778,2.7132065217391301,2.7132065217391301,2.5310027472527472,2.5310027472527472,2.503491847826087,2.503491847826087,2.7582499999999999,2.7279395604395602,2.6982880434782608,2.6982880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,{"$f":"AZ1363*AZ$12*AZ$19","v":4.0243280974249958},{"$f":"AZ1369","v":4.0243280974249958},4.0243280974249958,4.0243280974249958,4.0243280974249958,4.0243280974249958,4.0243280974249958,4.0243280974249958,4.0243280974249958,4.0243280974249958]
[{"$f":"ROW()","v":1370},"Total",null,null,null,{"$f":"SUM(F1368:F1369)","v":2.5816759288043478},{"$f":"SUM(G1368:G1369)","v":2.9483691478021981},{"$f":"SUM(H1368:H1369)","v":2.9483691478021981},{"$f":"SUM(I1368:I1369)","v":2.9285499179347827},{"$f":"SUM(J1368:J1369)","v":2.9285499179347827},{"$f":"SUM(K1368:K1369)","v":3.7038261500000003},{"$f":"SUM(L1368:L1369)","v":3.6754874010989012},{"$f":"SUM(M1368:M1369)","v":3.6477647119565217},{"$f":"SUM(N1368:N1369)","v":3.6477647119565217},{"$f":"SUM(O1368:O1369)","v":3.0203711725},{"$f":"SUM(P1368:P1369)","v":2.9995429178571427},{"$f":"SUM(Q1368:Q1369)","v":2.9791674513586957},{"$f":"SUM(R1368:R1369)","v":2.9791674513586957},{"$f":"SUM(S1368:S1369)","v":4.4384962199999993},{"$f":"SUM(T1368:T1369)","v":4.4020841736263741},{"$f":"SUM(U1368:U1369)","v":4.366463693478261},{"$f":"SUM(V1368:V1369)","v":4.366463693478261},{"$f":"SUM(W1368:W1369)","v":3.6584421342501883},{"$f":"SUM(X1368:X1369)","v":3.6584421342501883},{"$f":"SUM(Y1368:Y1369)","v":3.6309047197474689},{"$f":"SUM(Z1368:Z1369)","v":3.6309047197474689},{"$f":"SUM(AA1368:AA1369)","v":3.5609999999999999},{"$f":"SUM(AB1368:AB1369)","v":3.5342307692307693},{"$f":"SUM(AC1368:AC1369)","v":3.5080434782608698},{"$f":"SUM(AD1368:AD1369)","v":3.5080434782608698},{"$f":"SUM(AE1368:AE1369)","v":3.8941249999999998},{"$f":"SUM(AF1368:AF1369)","v":3.8636950549450551},{"$f":"SUM(AG1368:AG1369)","v":3.8339266304347825},{"$f":"SUM(AH1368:AH1369)","v":3.8339266304347825},{"$f":"SUM(AI1368:AI1369)","v":3.8984999999999999},{"$f":"SUM(AJ1368:AJ1369)","v":3.8680219780219778},{"$f":"SUM(AK1368:AK1369)","v":3.8382065217391301},{"$f":"SUM(AL1368:AL1369)","v":3.8382065217391301},{"$f":"SUM(AM1368:AM1369)","v":3.6560027472527472},{"$f":"SUM(AN1368:AN1369)","v":3.6560027472527472},{"$f":"SUM(AO1368:AO1369)","v":3.628491847826087},{"$f":"SUM(AP1368:AP1369)","v":3.628491847826087},{"$f":"SUM(AQ1368:AQ1369)","v":3.8832499999999999},{"$f":"SUM(AR1368:AR1369)","v":3.8529395604395602},{"$f":"SUM(AS1368:AS1369)","v":3.8232880434782608},{"$f":"SUM(AT1368:AT1369)","v":3.8232880434782608},{"$f":"SUM(AU1368:AU1369)","v":3.8232880434782608},{"$f":"SUM(AV1368:AV1369)","v":3.8232880434782608},{"$f":"SUM(AW1368:AW1369)","v":3.8232880434782608},{"$f":"SUM(AX1368:AX1369)","v":3.8232880434782608},{"$f":"SUM(AY1368:AY1369)","v":3.8232880434782608},{"$f":"SUM(AZ1368:AZ1369)","v":4.0243280974249958},{"$f":"SUM(BA1368:BA1369)","v":4.0243280974249958},{"$f":"SUM(BB1368:BB1369)","v":4.0243280974249958},{"$f":"SUM(BC1368:BC1369)","v":4.0243280974249958},{"$f":"SUM(BD1368:BD1369)","v":4.0243280974249958},{"$f":"SUM(BE1368:BE1369)","v":4.0243280974249958},{"$f":"SUM(BF1368:BF1369)","v":4.0243280974249958},{"$f":"SUM(BG1368:BG1369)","v":4.0243280974249958},{"$f":"SUM(BH1368:BH1369)","v":4.0243280974249958},{"$f":"SUM(BI1368:BI1369)","v":4.0243280974249958}]
[{"$f":"ROW()","v":1371},"Variation",null,null,null,{"$f":"F1370-E1370","v":2.5816759288043478},{"$f":"G1370-F1370","v":0.36669321899785023},{"$f":"H1370-G1370","v":0},{"$f":"I1370-H1370","v":-1.9819229867415356E-2},{"$f":"J1370-I1370","v":0},{"$f":"K1370-J1370","v":0.77527623206521756},{"$f":"L1370-K1370","v":-2.8338748901099109E-2},{"$f":"M1370-L1370","v":-2.7722689142379409E-2},{"$f":"N1370-M1370","v":0},{"$f":"O1370-N1370","v":-0.62739353945652176},{"$f":"P1370-O1370","v":-2.0828254642857313E-2},{"$f":"Q1370-P1370","v":-2.0375466498447015E-2},{"$f":"R1370-Q1370","v":0},{"$f":"S1370-R1370","v":1.4593287686413037},{"$f":"T1370-S1370","v":-3.6412046373625273E-2},{"$f":"U1370-T1370","v":-3.5620480148113032E-2},{"$f":"V1370-U1370","v":0},{"$f":"W1370-V1370","v":-0.70802155922807275},{"$f":"X1370-W1370","v":0},{"$f":"Y1370-X1370","v":-2.7537414502719404E-2},{"$f":"Z1370-Y1370","v":0},{"$f":"AA1370-Z1370","v":-6.9904719747468924E-2},{"$f":"AB1370-AA1370","v":-2.6769230769230656E-2},{"$f":"AC1370-AB1370","v":-2.6187290969899468E-2},{"$f":"AD1370-AC1370","v":0},{"$f":"AE1370-AD1370","v":0.38608152173913002},{"$f":"AF1370-AE1370","v":-3.0429945054944785E-2},{"$f":"AG1370-AF1370","v":-2.9768424510272506E-2},{"$f":"AH1370-AG1370","v":0},{"$f":"AI1370-AH1370","v":6.4573369565217309E-2},{"$f":"AJ1370-AI1370","v":-3.0478021978022074E-2},{"$f":"AK1370-AJ1370","v":-2.9815456282847652E-2},{"$f":"AL1370-AK1370","v":0},{"$f":"AM1370-AL1370","v":-0.18220377448638292},{"$f":"AN1370-AM1370","v":0},{"$f":"AO1370-AN1370","v":-2.7510899426660185E-2},{"$f":"AP1370-AO1370","v":0},{"$f":"AQ1370-AP1370","v":0.25475815217391284},{"$f":"AR1370-AQ1370","v":-3.0310439560439661E-2},{"$f":"AS1370-AR1370","v":-2.9651516961299418E-2},{"$f":"AT1370-AS1370","v":0},{"$f":"AU1370-AT1370","v":0},{"$f":"AV1370-AU1370","v":0},{"$f":"AW1370-AV1370","v":0},{"$f":"AX1370-AW1370","v":0},{"$f":"AY1370-AX1370","v":0},0,{"$f":"BA1370-AZ1370","v":0},{"$f":"BB1370-BA1370","v":0},{"$f":"BC1370-BB1370","v":0},{"$f":"BD1370-BC1370","v":0},{"$f":"BE1370-BD1370","v":0},{"$f":"BF1370-BE1370","v":0},{"$f":"BG1370-BF1370","v":0},{"$f":"BH1370-BG1370","v":0},{"$f":"BI1370-BH1370","v":0}]

{"sheet":"Adjustments","index":4,"n_rows":116,"n_cols":58,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Adjustments"]
["Ref",{"$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},{"$f":"Inputs!AZ16","v":108.4},{"$f":"Inputs!BA16","v":110},{"$f":"Inputs!BB16","v":112.1},{"$f":"Inputs!BC16","v":114.1},{"$f":"Inputs!BD16","v":115.40074},{"$f":"Inputs!BE16","v":116.71630843600001},{"$f":"Inputs!BF16","v":118.04687435217042},{"$f":"Inputs!BG16","v":119.39260871978517},{"$f":"Inputs!BH16","v":120.75368445919074},{"$f":"Inputs!BI16","v":122.13027646202552}]
[{"$f":"ROW()","v":12},"Period End Inflation",null,{"$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},{"$f":"Inputs!AZ17","v":1.6885553470919357E-2},{"$f":"Inputs!BA17","v":1.4760147601476037E-2},{"$f":"Inputs!BB17","v":1.9090909090909047E-2},{"$f":"Inputs!BC17","v":1.7841213202497874E-2},{"$f":"Inputs!BD17","v":1.14E-2},{"$f":"Inputs!BE17","v":1.14E-2},{"$f":"Inputs!BF17","v":1.14E-2},{"$f":"Inputs!BG17","v":1.14E-2},{"$f":"Inputs!BH17","v":1.14E-2},{"$f":"Inputs!BI17","v":1.14E-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":1.0525830258302582},{"$f":"Inputs!BA19","v":1.0372727272727271},{"$f":"Inputs!BB19","v":1.0178412132024979},{"$f":"Inputs!BC19","v":1},{"$f":"Inputs!BD19","v":0.98872849515523031},{"$f":"Inputs!BE19","v":0.97758403713192632},{"$f":"Inputs!BF19","v":0.9665651939212242},{"$f":"Inputs!BG19","v":0.95567054965515541},{"$f":"Inputs!BH19","v":0.94489870442471358},{"$f":"Inputs!BI19","v":0.9342482740999738}]
[{"$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,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Load"]
["Ref",{"$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}]
[{"$f":"ROW()","v":47},"Total",null,89.889839995169666,89.975301895906284,90.918404204491154,91.318618012422363,91.90711233211232,91.490211930926208,90.792138079311982,91.086702102245582,95.262266178266174,94.601651370607414,93.901101290014338,94.511696129957002,93.741894993894974,93.319209636517328,93.1983635929288,93.851739130434765,95.020829760898437,96.385957010022949,96.643380315336827,99.866712852365012,104.04044444444443,103.73743956043957,111.3591304347826,108.69964130434782,106.71722222222222,107.17437362637364,108.66082608695652,108.39948913043477,109.0211222222222,109.41489010989011,109.49260869565217,109.12489130434783,109.14115384615386,110.36970329670331,110.87690869565219,107.66957811909263,105.93,106.48837362637364,106.86447826086956,106.1230543478261,109.44255901006302,110.16342720609663,110.45873728959889,109.6906021795927,108.10090705914045,108.84644376072222,109.14704589877493,108.36748250216442,108.04231187395607,108.83390420396483,109.06646920620179,108.22399022145019,108.39935868353916,109.21966901186372,109.45426815837466,108.58787942349831,108.42908093114353,109.27578550930552,109.51701717676426,108.62464954892405,97.220000000000013,97.79,97.89,97.320000000000007,102.4,102.98000000000002,103.70000000000002,99.600000000000023,99.600000000000023,99.600000000000023,98.980000000000018,101.00000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,102.50000000000001,110.53000000000002,110.53000000000002,110.53000000000002,110.53000000000002,110.53000000000002]
[{"$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}]
[77,"Total",null,77.347749366526102,80.366234709165084,84.542889891304341,83.312602576086931,81.958897677777756,84.427359538461545,84.614346152173908,80.824008858695649,79.223864855555576,81.342969263736265,84.331261347826072,83.734328326086938,84.048474877777778,83.257347076923068,82.61949991522286,83.150457152173914,80.567202835164835,86.779636373626374,86.956812880434768,90.031743217391309,94.137107111111106,95.80772648351649,96.641800760869558,96.476119239130426,100.50157777777777,98.476978021978042,102.78979347826086,103.04479347826086,97.322933333333324,96.427967032967047,97.288760869565209,93.665228260869554,93.227274725274725,88.008769230769218,81.662684782608707,85.502728260869574,85.265833333333333,87.784120879120877,87.27666304347828,85.133576739130433,90.390711699999997,90.68495521648353,90.972083004347837,90.630817786956541,89.24835666666668,89.554577472527484,89.723144782608713,89.375814347826093,89.171942967032976,89.496815494505512,89.638611739130454,89.26519434782611,89.498063333333349,89.836173516483541,89.946143043478273,89.561534347826097,89.511251333333348,89.861072857142872,89.973985286956534,89.577849547826105,75.37,71.27000000000001,69.14,68.800000000000011,76.419999999999987,76.78,78.110000000000014,75.110000000000014,75.110000000000014,75.110000000000014,74.010000000000019,75.510000000000019,76.91,76.91,76.91,76.91,76.91,76.91,76.91,76.91,90.710280578635476,90.710280578635476,90.710280578635476,90.710280578635476,90.710280578635476]
[{"$f":"ROW()","v":78},"km from Receipt"]
[{"$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":110.53000000000002},{"$f":"Load!CG47","v":110.53000000000002},{"$f":"Load!CH47","v":110.53000000000002},{"$f":"Load!CI47","v":110.53000000000002},{"$f":"Load!CJ47","v":110.53000000000002}]
[{"$f":"ROW()","v":109},"Reserved Capacity x Distance (PJkms per day)",null,102.13126693457733,102.53809086671596,103.71268415484948,103.82042802543478,104.55398827472649,104.44475311137361,103.85476758933109,103.86844871459867,109.42476712893162,108.99380976223583,108.22813892744148,108.3700989346321,107.49085444985469,107.48507888171174,107.49534232742474,107.61216983499999,108.99337791659235,111.60123614870669,111.95144405541807,113.3623936408863,115.97643288344445,117.30868191682417,123.44287265891303,119.58252203707609,116.29384151488888,116.92809408380219,118.47533243491304,118.03897774090217,118.67464489218888,119.22146573974726,119.32391396178259,118.82541312547826,119.51037707886813,121.02927048792307,120.48218820845217,116.11459466112564,113.43529834366666,113.84115396876923,114.1169105464348,113.3730523681413,116.86569666332262,117.85576586670818,118.20013253058558,117.15869776145348,117.00382394929275,118.02734152471018,118.37798749113537,117.32105694820045,116.86610189268211,117.95201808366693,118.26448677489581,117.12224809336216,117.35755969067915,118.48246387342789,118.79769031403826,117.62303207939397,117.39786050231737,118.55855301794018,118.88277258655896,117.67288920724049,103.05333139999998,103.83257029999997,103.96816129999999,103.19529259999997,107.61083719999999,108.40151179999999,109.788067,104.229287,104.229287,104.229287,103.79312939999998,106.75447399999997,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,108.46982899999999,116.62552599999999,116.62552599999999,116.62552599999999,116.62552599999999,116.62552599999997]
[{"$f":"ROW()","v":110},"Throughput x Distance (PJkms per day)",null,87.146121854787097,90.545072062967932,95.873671050425884,94.234392937145856,92.416540806499697,95.554879019123646,95.592257119089581,91.593636363499016,89.364835909755769,92.064156513654311,95.510251417002351,94.397979718590051,94.652881148104967,93.885580398107408,93.066385528729654,93.214940049021877,90.168828411918781,98.789146600530103,98.919810319037936,100.52144562045287,103.50993518870099,107.04436836723673,108.22854601402585,106.05682976077804,110.61078916027776,109.80760095825275,114.10670136804347,113.04612156126088,105.29207466263333,105.46308319273626,106.99737362677175,102.17507613974999,101.46445960453846,95.142906942461551,86.351588493804343,91.747817078989115,90.733146161611103,93.680994359362643,93.239698114989125,90.947857919141541,96.17754833047826,96.587615891319842,96.852853143558832,96.390206255028389,96.206132252530011,96.632439987720332,96.815577353566539,96.344706551862188,96.056041558828682,96.507597951672636,96.675888216511737,96.169645745242178,96.483022014436671,96.952569002744951,97.099157137015226,96.577740219502189,96.500903808268674,96.986330367335697,97.136908824738811,96.599862227594969,79.967243299999993,74.308108299999986,71.370963999999987,70.909954599999992,79.606970799999999,80.095098399999983,81.60118270000001,77.533782699999975,77.533782699999975,77.533782699999975,76.759954699999994,78.893395199999986,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,80.49439319999999,97.506564334065516,97.506564334065516,97.506564334065516,97.506564334065516,97.506564334065516]
[{"$f":"ROW()","v":111},"Tariff Allocation"]
[{"$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,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Cost of Service"]
["Ref",{"$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,{"$f":"Inputs!BC16","v":114.1},{"$f":"Inputs!BD16","v":115.40074},{"$f":"Inputs!BE16","v":116.71630843600001},{"$f":"Inputs!BF16","v":118.04687435217042},{"$f":"Inputs!BG16","v":119.39260871978517},{"$f":"Inputs!BH16","v":120.75368445919074},{"$f":"Inputs!BI16","v":122.13027646202552}]
[{"$f":"ROW()","v":15},"Inflation over period",null,null,null,{"$f":"Inputs!BD17","v":1.14E-2},{"$f":"Inputs!BE17","v":1.14E-2},{"$f":"Inputs!BF17","v":1.14E-2},{"$f":"Inputs!BG17","v":1.14E-2},{"$f":"Inputs!BH17","v":1.14E-2},{"$f":"Inputs!BI17","v":1.14E-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},{"$f":"1/Inputs!BD19","v":1.0114000000000001},{"$f":"1/Inputs!BE19","v":1.0229299600000001},{"$f":"1/Inputs!BF19","v":1.0345913615440003},{"$f":"1/Inputs!BG19","v":1.0463857030656019},{"$f":"1/Inputs!BH19","v":1.0583145000805498},{"$f":"1/Inputs!BI19","v":1.0703792853814682}]
[{"$f":"ROW()","v":17},{"$f":"\"Deflation Factor (convert nominal $ to Real \"&Inputs!D19&\" $)\"","v":"Deflation Factor (convert nominal $ to Real 31/12/2018 $)"},null,null,{"$f":"Inputs!BC19","v":1},{"$f":"Inputs!BD19","v":0.98872849515523031},{"$f":"Inputs!BE19","v":0.97758403713192632},{"$f":"Inputs!BF19","v":0.9665651939212242},{"$f":"Inputs!BG19","v":0.95567054965515541},{"$f":"Inputs!BH19","v":0.94489870442471358},{"$f":"Inputs!BI19","v":0.9342482740999738}]
[{"$f":"ROW()","v":18},"Post-Tax WACC (%, Nominal)",null,null,null,{"$f":"G18","v":4.0889499999999995E-2},{"$f":"WACC!J$34","v":4.0889499999999995E-2},{"$f":"WACC!K$34","v":4.0889499999999995E-2},{"$f":"WACC!L$34","v":4.0889499999999995E-2},{"$f":"WACC!M$34","v":4.0889499999999995E-2},{"$f":"WACC!N$34","v":4.0889499999999995E-2}]
[{"$f":"ROW()","v":19},"Discount Factor (Nominal)",null,null,1,{"$f":"E19/(1+F18)","v":0.96071677156893209},{"$f":"F19/(1+G18)","v":0.92297671517383173},{"$f":"G19/(1+H18)","v":0.88671921003510146},0.85188601675307651,{"$f":"I19/(1+J18)","v":0.81842118375973294},{"$f":"J19/(1+K18)","v":0.78627095744527442}]
[{"$f":"ROW()","v":20},"Post-Tax WACC (%,  Real)",null,null,null,{"$f":"G20","v":2.9157108957880151E-2},{"$f":"WACC!J$35","v":2.9157108957880151E-2},{"$f":"WACC!K$35","v":2.9157108957880151E-2},{"$f":"WACC!L$35","v":2.9157108957880151E-2},{"$f":"WACC!M$35","v":2.9157108957880151E-2},{"$f":"WACC!N$35","v":2.9157108957880151E-2}]
[{"$f":"ROW()","v":21},"Discount Factor (Nominal)",null,null,1,{"$f":"E21/(1+F20)","v":0.97166894276481797},{"$f":"F21/(1+G20)","v":0.94414053433369916},{"$f":"G21/(1+H20)","v":0.91739203481743581},0.89140134857192299,0.86614700594601346,{"$f":"J21/(1+K20)","v":0.84160814554647545}]
[{"$f":"ROW()","v":22}]
[{"$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,{"$f":"'Assets '!BB19","v":372.95428077025832},{"$f":"'Assets '!BC19","v":365.48735629339728},{"$f":"'Assets '!BD19","v":354.82417756333399},{"$f":"'Assets '!BE19","v":343.76342944852593},{"$f":"'Assets '!BF19","v":332.48030283800131}]
[{"$f":"ROW()","v":25},"Capex",null,null,null,null,{"$f":"'Assets '!BB20","v":3.2884860505959477},{"$f":"'Assets '!BC20","v":1.0392664359075081},{"$f":"'Assets '!BD20","v":0.67954228100714187},{"$f":"'Assets '!BE20","v":0.47501918117997816},{"$f":"'Assets '!BF20","v":0.83222503786616564}]
[{"$f":"ROW()","v":26},"Depreciation",null,null,null,null,{"$f":"'Assets '!BB21","v":10.755410527457004},{"$f":"'Assets '!BC21","v":11.70244516597082},{"$f":"'Assets '!BD21","v":11.740290395815205},{"$f":"'Assets '!BE21","v":11.758145791704589},{"$f":"'Assets '!BF21","v":10.73149732949039}]
[{"$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,{"$f":"'Assets '!BA24","v":372.95428077025832},{"$f":"'Assets '!BB24","v":365.48735629339728},{"$f":"'Assets '!BC24","v":354.82417756333399},{"$f":"'Assets '!BD24","v":343.76342944852593},{"$f":"'Assets '!BE24","v":332.48030283800131},{"$f":"'Assets '!BF24","v":322.58103054637712}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Asset Base [m$ nominal]"]
[{"$f":"ROW()","v":31},"Opening Capital Base (start year)",null,null,null,null,{"$f":"F37","v":377.20595957103927},373.86796675371068,367.09802897397986,359.70913781173823,{"$f":"J37","v":351.86872548462918}]
[{"$f":"ROW()","v":32},"Inflationary Gain",null,null,null,null,{"$f":"G31*G15","v":4.3001479391098476},{"$f":"H31*H15","v":4.262094820992302},{"$f":"I31*I15","v":4.1849175303033705},{"$f":"J31*J15","v":4.1006841710538158},{"$f":"K31*K15","v":4.0113034705247728}]
[{"$f":"ROW()","v":33},"Opening Capital Base (inflated over one year)",null,null,null,null,{"$f":"G31+G32","v":381.50610751014909},{"$f":"H31+H32","v":378.13006157470295},371.28294650428325,363.80982198279207,{"$f":"K31+K32","v":355.88002895515393}]
[{"$f":"ROW()","v":34},"Capex",null,null,null,null,{"$f":"G25*G$16","v":3.3638909041966714},{"$f":"H25*H$16","v":1.0752160769325294},0.71106332747446088,0.50271968725916072,0.89079644130775171]
[{"$f":"ROW()","v":35},"Depreciation",null,null,null,null,{"$f":"G26*G$16","v":11.002031660635174},12.107248677655756,12.284872020019426,12.443816185422063,11.486772442613058]
[{"$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,{"$f":"F28*F16","v":377.20595957103927},373.86796675371068,367.09802897397986,359.70913781173823,351.86872548462918,345.28405295384869]
[{"$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$19,E40:K40)","v":63.928755889619666},null,null,{"$f":"G31*G18","v":15.423763083880008},{"$f":"H31*H18","v":15.287274226575851},{"$f":"I31*I18","v":15.010454855731547},{"$f":"J31*J18","v":14.708326790553068},{"$f":"K31*K18","v":14.387736250703743}]
[{"$f":"ROW()","v":41},"Depreciation",null,{"$f":"SUMPRODUCT(E$19:K$19,E41:K41)","v":50.571658056347673},null,null,{"$f":"G35","v":11.002031660635174},{"$f":"H35","v":12.107248677655756},{"$f":"I35","v":12.284872020019426},{"$f":"J35","v":12.443816185422063},{"$f":"K35","v":11.486772442613058}]
[{"$f":"ROW()","v":42},"Inflationary Gain",null,-17.823348711568109,null,null,{"$f":"-G32","v":-4.3001479391098476},{"$f":"-H32","v":-4.262094820992302},{"$f":"-I32","v":-4.1849175303033705},{"$f":"-J32","v":-4.1006841710538158},{"$f":"-K32","v":-4.0113034705247728}]
[{"$f":"ROW()","v":43},"Opex",null,74.790253561457277,null,null,{"$f":"Inputs!BE1357+Adjustments!BB18","v":17.130730244878357},{"$f":"Inputs!BF1357+Adjustments!BC18","v":17.293577730229728},{"$f":"Inputs!BG1357+Adjustments!BD18","v":17.744410890779569},{"$f":"Inputs!BH1357+Adjustments!BE18","v":17.493798997388733},{"$f":"Inputs!BI1357+Adjustments!BF18","v":18.073832584100987}]
[{"$f":"ROW()","v":44},"Tax (net)",null,10.290893496560541,null,null,{"$f":"Tax_CoRE!F48","v":2.2155682563988135},{"$f":"Tax_CoRE!G48","v":2.4020679557118214},{"$f":"Tax_CoRE!H48","v":2.494908753184045},{"$f":"Tax_CoRE!I48","v":2.5259328187456611},{"$f":"Tax_CoRE!J48","v":2.4461808733319224}]
[{"$f":"ROW()","v":45},"Total Building Block Revenue Requirement ",null,181.75821229241703,null,null,{"$f":"SUM(G40:G44)","v":41.4719453066825},{"$f":"SUM(H40:H44)","v":42.828073769180854},{"$f":"SUM(I40:I44)","v":43.349728989411211},{"$f":"SUM(J40:J44)","v":43.071190621055706},{"$f":"SUM(K40:K44)","v":42.383218680224942}]
[{"$f":"ROW()","v":46},"Total Tariff Revenue",null,{"$f":"D72","v":181.75821230241701},null,null,{"$f":"G72","v":42.673382567780742},42.556788626338708,42.556788626338708,42.556788626338708,{"$f":"K72","v":42.673382567780735}]
[{"$f":"ROW()","v":47},"CHECK",null,{"$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$21,E51:K51)","v":46.105407178051529},null,null,{"$f":"G24*G20","v":10.874268600726248},{"$f":"H24*H20","v":10.656554670174149},{"$f":"I24*I20","v":10.345647206104342},{"$f":"J24*J20","v":10.023147768165217},{"$f":"K24*K20","v":9.6941644161965925}]
[{"$f":"ROW()","v":52},"Depreciation",null,{"$f":"SUMPRODUCT(E$21:K$21,E52:K52)","v":50.571658056347658},null,null,{"$f":"G26","v":10.755410527457004},{"$f":"H26","v":11.70244516597082},{"$f":"I26","v":11.740290395815205},{"$f":"J26","v":11.758145791704589},{"$f":"K26","v":10.73149732949039}]
[{"$f":"ROW()","v":53},"Opex",null,74.790253561457263,null,null,{"$f":"G43*G17","v":16.746728431806176},{"$f":"H43*H17","v":16.715370312411263},{"$f":"I43*I17","v":16.957810909298235},{"$f":"J43*J17","v":16.529868008098969},{"$f":"K43*K17","v":16.885446898068217}]
[{"$f":"ROW()","v":54},"Tax",null,10.290893496560537,null,null,{"$f":"G44*G$17","v":2.1659041606316949},{"$f":"H44*H$17","v":2.3217552794245551},2.3843108194948548,2.38675064789664,2.2853402590467149]
[{"$f":"ROW()","v":55},"Total Building Block Revenue Requirement (Including Tax)",null,181.758212292417,null,null,{"$f":"SUM(G53,G52,G51,G54)","v":40.542311720621122},{"$f":"SUM(H53,H52,H51,H54)","v":41.396125427980785},{"$f":"SUM(I53,I52,I51,I54)","v":41.428059330712642},40.697912215865415,39.59644890280191]
[{"$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$9>Recalc_From_Year,\"\",SolverSheet!I12)","v":4.0098527361794971E-2},{"$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$9>Recalc_From_Year,\"\",SolverSheet!I13)","v":0.18522901102765094},{"$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$9>Recalc_From_Year,\"\",SolverSheet!I14)","v":-0.1191984800008782},{"$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},{"$f":"F65*(1+G60)","v":0.11919945162977114},{"$f":"IF(H60=\"\",G65,G65*(1+H60))","v":0.11919945162977114},{"$f":"IF(I60=\"\",H65,H65*(1+I60))","v":0.11919945162977114},{"$f":"IF(J60=\"\",I65,I65*(1+J60))","v":0.11919945162977114},{"$f":"IF(K60=\"\",J65,J65*(1+K60))","v":0.11919945162977114}]
[{"$f":"ROW()","v":66},"Reservation charge",null,null,null,{"$f":"Revenue!CE20","v":6.0899999999999995E-4},{"$f":"F66*(1+G61)","v":7.218044677158393E-4},{"$f":"IF(H61=\"\",G66,G66*(1+H61))","v":7.218044677158393E-4},7.218044677158393E-4,7.218044677158393E-4,7.218044677158393E-4]
[{"$f":"ROW()","v":67},"Throughput charge",null,null,null,{"$f":"Revenue!CE21","v":2.24E-4},{"$f":"F67*(1+G62)","v":1.9729954047980328E-4},{"$f":"IF(H62=\"\",G67,G67*(1+H62))","v":1.9729954047980328E-4},1.9729954047980328E-4,1.9729954047980328E-4,1.9729954047980328E-4]
[{"$f":"ROW()","v":68},"Tariff Revenue  [m$ nominal]","Building Block PV","Tariff Revenue PV"]
[{"$f":"ROW()","v":69},"Toll charge",{"$f":"D$45*Load!CF112","v":20.538677989043126},{"$f":"SUMPRODUCT(E$19:K$19,E69:K69)","v":20.538677999043117},null,null,{"$f":"Revenue!CF14","v":4.8220922322417303},{"$f":"Revenue!CG14","v":4.8089171168530909},{"$f":"Revenue!CH14","v":4.8089171168530909},{"$f":"Revenue!CI14","v":4.8089171168530909},{"$f":"Revenue!CJ14","v":4.8220922322417303}]
[{"$f":"ROW()","v":70},"Reservation charge",{"$f":"D$45*Load!CF113","v":131.22942927512509},{"$f":"SUMPRODUCT(E$19:K$19,E70:K70)","v":131.22942927512509},null,null,{"$f":"Revenue!CF15","v":30.810182212242577},{"$f":"Revenue!CG15","v":30.726001386526065},{"$f":"Revenue!CH15","v":30.726001386526065},{"$f":"Revenue!CI15","v":30.726001386526065},{"$f":"Revenue!CJ15","v":30.810182212242569}]
[{"$f":"ROW()","v":71},"Throughput charge",{"$f":"D$45*Load!CF114","v":29.990105028248816},{"$f":"SUMPRODUCT(E$19:K$19,E71:K71)","v":29.990105028248806},null,null,{"$f":"Revenue!CF16","v":7.0411081232964339},{"$f":"Revenue!CG16","v":7.0218701229595579},{"$f":"Revenue!CH16","v":7.0218701229595579},{"$f":"Revenue!CI16","v":7.0218701229595579},{"$f":"Revenue!CJ16","v":7.0411081232964339}]
[{"$f":"ROW()","v":72},"Total Revenue",{"$f":"SUM(C69:C71)","v":181.75821229241703},{"$f":"SUM(D69:D71)","v":181.75821230241701},null,null,{"$f":"SUM(G69:G71)","v":42.673382567780742},42.556788626338708,42.556788626338708,42.556788626338708,{"$f":"SUM(K69:K71)","v":42.673382567780735}]
[{"$f":"ROW()","v":73},"CHECK: Net Present Values",null,"NPV"]
[{"$f":"ROW()","v":74},"Toll charge",null,{"$f":"D69-C69","v":9.9999901692626736E-9}]
[{"$f":"ROW()","v":75},"Reservation charge",null,{"$f":"D70-C70","v":0}]
[{"$f":"ROW()","v":76},"Throughput charge",null,{"$f":"D71-C71","v":0}]
[{"$f":"ROW()","v":77},"Total Revenue",null,{"$f":"SUM(D74:D76)","v":9.9999901692626736E-9}]
[{"$f":"ROW()","v":78}]
[{"$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$19,E81:K81)","v":181.75821230241698},null,null,{"$f":"G72","v":42.673382567780742},42.556788626338708,42.556788626338708,42.556788626338708,{"$f":"K72","v":42.673382567780735}]
[{"$f":"ROW()","v":82},"Opex",null,{"$f":"SUMPRODUCT($E$19:$K$19,E82:K82)","v":-74.790253561457277},null,null,{"$f":"-G43","v":-17.130730244878357},{"$f":"-H43","v":-17.293577730229728},{"$f":"-I43","v":-17.744410890779569},{"$f":"-J43","v":-17.493798997388733},{"$f":"-K43","v":-18.073832584100987}]
[{"$f":"ROW()","v":83},"Tax",null,{"$f":"SUMPRODUCT($E$19:$K$19,E83:K83)","v":-20.581786993121082},null,null,{"$f":"-Tax_CoRE!F46","v":-4.431136512797627},{"$f":"-Tax_CoRE!G46","v":-4.8041359114236428},{"$f":"-Tax_CoRE!H46","v":-4.9898175063680901},{"$f":"-Tax_CoRE!I46","v":-5.0518656374913222},{"$f":"-Tax_CoRE!J46","v":-4.8923617466638447}]
[{"$f":"ROW()","v":84},"Imputation Credits",null,{"$f":"SUMPRODUCT($E$19:$K$19,E84:K84)","v":10.290893496560541},null,null,{"$f":"-Tax_CoRE!F47","v":2.2155682563988135},{"$f":"-Tax_CoRE!G47","v":2.4020679557118214},{"$f":"-Tax_CoRE!H47","v":2.494908753184045},{"$f":"-Tax_CoRE!I47","v":2.5259328187456611},{"$f":"-Tax_CoRE!J47","v":2.4461808733319224}]
[{"$f":"ROW()","v":85},"Over Depreciation"]
[{"$f":"ROW()","v":86},"Asset Opening Value",null,{"$f":"SUMPRODUCT($E$19:$K$19,E86:K86)","v":-362.38809169564996},null,{"$f":"-F37","v":-377.20595957103927}]
[{"$f":"ROW()","v":87},"Capex",null,{"$f":"SUMPRODUCT($E$19:$K$19,E87:K87)","v":-5.7757964453564892},null,null,{"$f":"-G34","v":-3.3638909041966714},{"$f":"-H34","v":-1.0752160769325294},{"$f":"-I34","v":-0.71106332747446088},{"$f":"-J34","v":-0.50271968725916072},{"$f":"-K34","v":-0.89079644130775171}]
[{"$f":"ROW()","v":88},"Asset Residual Value",null,{"$f":"SUMPRODUCT($E$19:$K$19,E88:K88)","v":271.48682290660742},null,null,null,null,null,null,{"$f":"K37","v":345.28405295384869}]
[{"$f":"ROW()","v":89},"Net Cash Flow (should be 0)",null,{"$f":"SUMPRODUCT($E$19:$K$19,E89:K89)","v":1.000017846308765E-8},null,{"$f":"SUM(F81:F88)","v":-377.20595957103927},19.963193162306897,21.785926863464628,21.606405654900634,22.034337122945153,366.54662562288877]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91},"IRR "]
[{"$f":"ROW()","v":92},"Net Cash Flow [m$ OD]",{"$f":"IRR(D92:K92,0.05)","v":5.0243380448647068E-2},{"$f":"D86","v":-362.38809169564996},null,null,{"$f":"G89","v":19.963193162306897},21.785926863464628,21.606405654900634,22.034337122945153,{"$f":"K89","v":366.54662562288877}]
[{"$f":"ROW()","v":93},{"$f":"\"Net Cash Flow [$m \"&Inputs!D19&\"]\"","v":"Net Cash Flow [$m 31/12/2018]"},{"$f":"IRR(D93:K93,0.05)","v":3.5778773916533169E-2},{"$f":"D86","v":-362.38809169564996},null,null,{"$f":"G92/G16","v":19.515698965652444},{"$f":"H92/H16","v":21.057518623538293},{"$f":"I92/I16","v":20.648605568291149},{"$f":"J92/J16","v":20.820216600328248},{"$f":"K92/K16","v":342.44555236535308}]
[{"$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$21,E95:K95)","v":181.75821230241698},null,null,{"$f":"G72/G16","v":41.716817608686263},{"$f":"H72/H16","v":41.133910651281617},{"$f":"I72/I16","v":40.670269578091379},{"$f":"J72/J16","v":40.211854437503831},{"$f":"K72/K16","v":39.867534013957062}]
[{"$f":"ROW()","v":96},"Undiscounted Total Real Tariff Revenue",null,{"$f":"SUM(E95:K95)","v":203.60038628952015}]
[{"$f":"ROW()","v":97},"Real Return on Asset",null,"PV"]
[{"$f":"ROW()","v":98},null,null,{"$f":"SUMPRODUCT($E$21:$K$21,E98:K98)","v":46.105407178051529},null,null,{"$f":"G24*G20","v":10.874268600726248},{"$f":"H24*H20","v":10.656554670174149},{"$f":"I24*I20","v":10.345647206104342},{"$f":"J24*J20","v":10.023147768165217},{"$f":"K24*K20","v":9.6941644161965925}]

{"sheet":"Revenue","index":7,"n_rows":25,"n_cols":88,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Revenue"]
["Ref",{"$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,{"$f":"CF19*CF23*CF11/1000","v":4.8220922322417303},4.8089171168530909,{"$f":"CH19*CH23*CH11/1000","v":4.8089171168530909},4.8089171168530909,{"$f":"CJ19*CJ23*CJ11/1000","v":4.8220922322417303}]
[{"$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":30.810182212242577},30.726001386526065,{"$f":"CH20*CH24*CH11","v":30.726001386526065},30.726001386526065,{"$f":"CJ20*CJ24*CJ11","v":30.810182212242569}]
[{"$f":"ROW()","v":16},"Throughput charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"CF21*CF25*CF11","v":7.0411081232964339},7.0218701229595579,{"$f":"CH21*CH25*CH11","v":7.0218701229595579},7.0218701229595579,{"$f":"CJ21*CJ25*CJ11","v":7.0411081232964339}]
[{"$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,{"$f":"SUM(CE14:CE16)","v":8.8168917542775986},42.673382567780742,42.556788626338708,42.556788626338708,42.556788626338708,42.673382567780735]
[{"$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$65","v":0.11919945162977114},{"$f":"CoS!H$65","v":0.11919945162977114},{"$f":"CoS!I$65","v":0.11919945162977114},{"$f":"CoS!J$65","v":0.11919945162977114},{"$f":"CoS!K$65","v":0.11919945162977114}]
[{"$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$66","v":7.218044677158393E-4},{"$f":"CoS!H$66","v":7.218044677158393E-4},{"$f":"CoS!I$66","v":7.218044677158393E-4},{"$f":"CoS!J$66","v":7.218044677158393E-4},{"$f":"CoS!K$66","v":7.218044677158393E-4}]
[{"$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$67","v":1.9729954047980328E-4},{"$f":"CoS!H$67","v":1.9729954047980328E-4},{"$f":"CoS!I$67","v":1.9729954047980328E-4},{"$f":"CoS!J$67","v":1.9729954047980328E-4},{"$f":"CoS!K$67","v":1.9729954047980328E-4}]
[{"$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},{"$f":"Load!CF108","v":110.53000000000002},{"$f":"Load!CG108","v":110.53000000000002},{"$f":"Load!CH108","v":110.53000000000002},{"$f":"Load!CI108","v":110.53000000000002},{"$f":"Load!CJ108","v":110.53000000000002}]
[{"$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},{"$f":"Load!CF109","v":116.62552599999999},{"$f":"Load!CG109","v":116.62552599999999},{"$f":"Load!CH109","v":116.62552599999999},{"$f":"Load!CI109","v":116.62552599999999},{"$f":"Load!CJ109","v":116.62552599999997}]
[{"$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},{"$f":"Load!CF110","v":97.506564334065516},{"$f":"Load!CG110","v":97.506564334065516},{"$f":"Load!CH110","v":97.506564334065516},{"$f":"Load!CI110","v":97.506564334065516},{"$f":"Load!CJ110","v":97.506564334065516}]

{"sheet":"Tax_CoRE","index":8,"n_rows":90,"n_cols":11,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Tax"]
["Ref",{"$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},{"$f":"CoS!F16","v":1.0114000000000001},{"$f":"CoS!G16","v":1.0229299600000001},{"$f":"CoS!H16","v":1.0345913615440003},{"$f":"CoS!I16","v":1.0463857030656019},{"$f":"CoS!J16","v":1.0583145000805498},{"$f":"CoS!K16","v":1.0703792853814682}]
[{"$f":"ROW()","v":15},"Leverage",null,null,null,{"$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":4.0889499999999995E-2},{"$f":"CoS!G18","v":4.0889499999999995E-2},{"$f":"CoS!H18","v":4.0889499999999995E-2},{"$f":"CoS!I18","v":4.0889499999999995E-2},{"$f":"CoS!J18","v":4.0889499999999995E-2},{"$f":"CoS!K18","v":4.0889499999999995E-2}]
[{"$f":"ROW()","v":17},"Discount Factor (Nominal)",null,1,{"$f":"D17/(1+E16)","v":0.96071677156893209},{"$f":"E17/(1+F16)","v":0.92297671517383173},{"$f":"F17/(1+G16)","v":0.88671921003510146},{"$f":"G17/(1+H16)","v":0.85188601675307651},{"$f":"H17/(1+I16)","v":0.81842118375973294},{"$f":"I17/(1+J16)","v":0.78627095744527442}]
[{"$f":"ROW()","v":18},"Discount Factor (Real)",null,null,{"$f":"CoS!F21","v":0.97166894276481797},{"$f":"CoS!G21","v":0.94414053433369916},{"$f":"CoS!H21","v":0.91739203481743581},{"$f":"CoS!I21","v":0.89140134857192299},{"$f":"CoS!J21","v":0.86614700594601346},{"$f":"CoS!K21","v":0.84160814554647545}]
[{"$f":"ROW()","v":19},"Cost of Debt (%)",null,null,null,{"$f":"WACC!J13","v":3.4090000000000002E-2},{"$f":"WACC!K13","v":3.4090000000000002E-2},{"$f":"WACC!L13","v":3.4090000000000002E-2},{"$f":"WACC!M13","v":3.4090000000000002E-2},{"$f":"WACC!N13","v":3.4090000000000002E-2},{"$f":"J19","v":3.4090000000000002E-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,{"$f":"'Assets '!BA24","v":372.95428077025832},{"$f":"'Assets '!BB24","v":365.48735629339728},{"$f":"'Assets '!BC24","v":354.82417756333399},{"$f":"'Assets '!BD24","v":343.76342944852593},{"$f":"'Assets '!BE24","v":332.48030283800131},{"$f":"'Assets '!BF24","v":322.58103054637712}]
[{"$f":"ROW()","v":24},"Debt",null,null,null,{"$f":"F23*F15","v":205.12485442364209},201.01804596136853,195.1532976598337,189.06988619668928,182.86416656090074,{"$f":"K23*K15","v":177.41956680050743}]
[{"$f":"ROW()","v":25},"Cost of Debt ",null,null,null,{"$f":"F24*F19","v":6.9927062873019592},6.8527051868230533,{"$f":"H24*H19","v":6.6527759172237309},6.4453924204451383,6.2338394380611071,{"$f":"K24*K19","v":6.0482330322292981}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},"Calculation of Tax Expense (Nominal)","PV"]
[{"$f":"ROW()","v":28},"Revenue"]
[{"$f":"ROW()","v":29},"Revenue requirement"]
[{"$f":"ROW()","v":30},"Opex",null,null,null,{"$f":"CoS!G43","v":17.130730244878357},{"$f":"CoS!H43","v":17.293577730229728},{"$f":"CoS!I43","v":17.744410890779569},{"$f":"CoS!J43","v":17.493798997388733},{"$f":"CoS!K43","v":18.073832584100987}]
[{"$f":"ROW()","v":31},"Return of Asset (regulatory depreciation)",null,null,null,{"$f":"CoS!G41","v":11.002031660635174},{"$f":"CoS!H41","v":12.107248677655756},{"$f":"CoS!I41","v":12.284872020019426},{"$f":"CoS!J41","v":12.443816185422063},{"$f":"CoS!K41","v":11.486772442613058}]
[{"$f":"ROW()","v":32},"Inflationary Gain in Return on Asset",null,null,null,{"$f":"CoS!G42","v":-4.3001479391098476},{"$f":"CoS!H42","v":-4.262094820992302},{"$f":"CoS!I42","v":-4.1849175303033705},{"$f":"CoS!J42","v":-4.1006841710538158},{"$f":"CoS!K42","v":-4.0113034705247728}]
[{"$f":"ROW()","v":33},"Return on Asset",null,null,null,{"$f":"CoS!G40","v":15.423763083880008},{"$f":"CoS!H40","v":15.287274226575851},{"$f":"CoS!I40","v":15.010454855731547},{"$f":"CoS!J40","v":14.708326790553068},{"$f":"CoS!K40","v":14.387736250703743}]
[{"$f":"ROW()","v":34},"Income tax expense",null,null,null,{"$f":"F46","v":4.431136512797627},{"$f":"G46","v":4.8041359114236428},4.9898175063680901,5.0518656374913222,4.8923617466638447]
[{"$f":"ROW()","v":35},"Imputation Credits",null,null,null,{"$f":"F47","v":-2.2155682563988135},-2.4020679557118214,-2.494908753184045,-2.5259328187456611,-2.4461808733319224]
[{"$f":"ROW()","v":36},"Total Unsmooth Revenue",{"$f":"SUMPRODUCT($D$17:$J$17,D36:J36)","v":181.75821229241706},null,null,{"$f":"SUM(F30:F35)","v":41.471945306682507},{"$f":"SUM(G30:G35)","v":42.828073769180854},43.349728989411226,43.071190621055713,42.383218680224942]
[{"$f":"ROW()","v":37},"Expenses"]
[{"$f":"ROW()","v":38},"Opex",{"$f":"SUMPRODUCT($D$17:$J$17,D38:J38)","v":74.790253561457277},null,null,{"$f":"F30","v":17.130730244878357},{"$f":"G30","v":17.293577730229728},17.744410890779569,17.493798997388733,18.073832584100987]
[{"$f":"ROW()","v":39},"Interest on Debt",28.374469783628196,null,null,{"$f":"F25","v":6.9927062873019592},{"$f":"G25","v":6.8527051868230533},6.6527759172237309,6.4453924204451383,6.2338394380611071]
[{"$f":"ROW()","v":40},"Tax Depreciation",9.9875323035946266,null,null,{"$f":"'Tax Assets'!BY21","v":2.57805373184343},{"$f":"'Tax Assets'!BZ21","v":2.6680044807159318},{"$f":"'Tax Assets'!CA21","v":2.319817160180953},{"$f":"'Tax Assets'!CB21","v":2.2924470782507642},{"$f":"'Tax Assets'!CC21","v":1.7676741691833604}]
[{"$f":"ROW()","v":41},"Total Expenses",113.15225564868011,null,null,{"$f":"SUM(F38:F40)","v":26.701490264023747},26.814287397768712,26.717003968184255,26.231638496084635,26.075346191345457]
[{"$f":"ROW()","v":42},"Tax"]
[{"$f":"ROW()","v":43},"Net Income",68.605956643736945,null,null,{"$f":"F36-F41","v":14.77045504265876},{"$f":"G36-G41","v":16.013786371412142},{"$f":"H36-H41","v":16.632725021226971},{"$f":"I36-I41","v":16.839552124971078},{"$f":"J36-J41","v":16.307872488879486}]
[{"$f":"ROW()","v":44},"Tax Loss Carried Forward",{"$f":"SUMPRODUCT($D$17:$J$17,D44:J44)","v":0},null,null,{"$f":"IF(F45<0,F45,0)","v":0},{"$f":"IF(G45<0,G45,0)","v":0},{"$f":"IF(H45<0,H45,0)","v":0},{"$f":"IF(I45<0,I45,0)","v":0},{"$f":"IF(J45<0,J45,0)","v":0}]
[{"$f":"ROW()","v":45},"Taxable Income",{"$f":"SUMPRODUCT($D$17:$J$17,D45:J45)","v":68.605956643736945},null,null,{"$f":"F43+E44","v":14.77045504265876},{"$f":"G43+F44","v":16.013786371412142},{"$f":"H43+G44","v":16.632725021226971},{"$f":"I43+H44","v":16.839552124971078},{"$f":"J43+I44","v":16.307872488879486}]
[{"$f":"ROW()","v":46},"Income Tax Expense",20.581786993121082,null,null,{"$f":"IF((SUM(F30:F33)-F41+E44)>0,(SUM(F30:F33)-F41+E44)*WACC!J$26/(1-(1-WACC!J$27)*WACC!J$26),0)","v":4.431136512797627},{"$f":"IF((SUM(G30:G33)-G41+F44)>0,(SUM(G30:G33)-G41+F44)*WACC!K$26/(1-(1-WACC!K$27)*WACC!K$26),0)","v":4.8041359114236428},{"$f":"IF((SUM(H30:H33)-H41+G44)>0,(SUM(H30:H33)-H41+G44)*WACC!L$26/(1-(1-WACC!L$27)*WACC!L$26),0)","v":4.9898175063680901},{"$f":"IF((SUM(I30:I33)-I41+H44)>0,(SUM(I30:I33)-I41+H44)*WACC!M$26/(1-(1-WACC!M$27)*WACC!M$26),0)","v":5.0518656374913222},{"$f":"IF((SUM(J30:J33)-J41+I44)>0,(SUM(J30:J33)-J41+I44)*WACC!N$26/(1-(1-WACC!N$27)*WACC!N$26),0)","v":4.8923617466638447}]
[{"$f":"ROW()","v":47},"Imputation Credits",-10.290893496560541,null,null,{"$f":"-F46*WACC!J$27","v":-2.2155682563988135},{"$f":"-G46*WACC!K$27","v":-2.4020679557118214},{"$f":"-H46*WACC!L$27","v":-2.494908753184045},{"$f":"-I46*WACC!M$27","v":-2.5259328187456611},{"$f":"-J46*WACC!N$27","v":-2.4461808733319224}]
[{"$f":"ROW()","v":48},"Net Tax Expense",10.290893496560541,null,null,{"$f":"SUM(F46:F47)","v":2.2155682563988135},2.4020679557118214,2.494908753184045,2.5259328187456611,2.4461808733319224]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},"Real Net Tax Expense","PV"]
[{"$f":"ROW()","v":51},"Income Tax Expense",{"$f":"SUMPRODUCT($D$18:$J$18,D51:J51)","v":20.581786993121078},null,null,{"$f":"F46/F$14","v":4.3318083212633898},4.6435105588491101,{"$f":"H46/H$14","v":4.7686216389897096},4.7735012957932801,4.5706805180934307]
[{"$f":"ROW()","v":52},"Imputation Credits",{"$f":"SUMPRODUCT($D$18:$J$18,D52:J52)","v":-10.290893496560539},null,null,{"$f":"F47/F$14","v":-2.1659041606316949},-2.3217552794245551,{"$f":"H47/H$14","v":-2.3843108194948548},-2.38675064789664,-2.2853402590467153]
[{"$f":"ROW()","v":53},"Net Tax Expense",{"$f":"SUMPRODUCT($D$18:$J$18,D53:J53)","v":10.290893496560539},null,null,{"$f":"F48/F$14","v":2.1659041606316949},2.3217552794245551,{"$f":"H48/H$14","v":2.3843108194948548},2.38675064789664,2.2853402590467153]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},"Equity Raising Costs, Nominal Calculations [m$ nominal]"]
[{"$f":"ROW()","v":56},"Yield / cost inputs (from AER 2010 Victorian DNSP decision)"]
[{"$f":"ROW()","v":57},"Dividend imputation/payout ratio",null,0.7]
[{"$f":"ROW()","v":58},"Benchmark seasoned equity offering (SEO) raising cost",null,0.03]
[{"$f":"ROW()","v":59},"Benchmark Dividend Re-investment Plan (DRP) cost",null,0.01]
[{"$f":"ROW()","v":60},"Benchmark DRP take-up",null,0.25]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},"Dividend assessment"]
[{"$f":"ROW()","v":63},"Tax payable",null,null,null,{"$f":"F46","v":4.431136512797627},{"$f":"G46","v":4.8041359114236428},{"$f":"H46","v":4.9898175063680901},{"$f":"I46","v":5.0518656374913222},{"$f":"J46","v":4.8923617466638447}]
[{"$f":"ROW()","v":64},"Dividends",null,null,null,{"$f":"(F63/WACC!J$26*(1-WACC!J$26)*$D$57)","v":7.2375229709027904},{"$f":"(G63/WACC!K$26*(1-WACC!K$26)*$D$57)","v":7.8467553219919495},{"$f":"(H63/WACC!L$26*(1-WACC!L$26)*$D$57)","v":8.1500352604012125},{"$f":"(I63/WACC!M$26*(1-WACC!M$26)*$D$57)","v":8.2513805412358252},{"$f":"(J63/WACC!N$26*(1-WACC!N$26)*$D$57)","v":7.9908575195509455}]
[{"$f":"ROW()","v":65},"Dividend Re-investment",null,null,null,{"$f":"F64*$D$60","v":1.8093807427256976},{"$f":"G64*$D$60","v":1.9616888304979874},2.0375088151003031,2.0628451353089563,1.9977143798877364]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67},"Benchmark Cash Flows"]
[{"$f":"ROW()","v":68},"Revenue",null,null,null,{"$f":"F36","v":41.471945306682507},{"$f":"G36","v":42.828073769180854},43.349728989411226,43.071190621055713,42.383218680224942]
[{"$f":"ROW()","v":69},"Opex",null,null,null,{"$f":"-F38","v":-17.130730244878357},-17.293577730229728,-17.744410890779569,-17.493798997388733,-18.073832584100987]
[{"$f":"ROW()","v":70},"Interest",null,null,null,-6.9927062873019592,-6.8527051868230533,-6.6527759172237309,-6.4453924204451383,-6.2338394380611071]
[{"$f":"ROW()","v":71},"Tax",null,null,null,{"$f":"-F46","v":-4.431136512797627},{"$f":"-G46","v":-4.8041359114236428},{"$f":"-H46","v":-4.9898175063680901},{"$f":"-I46","v":-5.0518656374913222},{"$f":"-J46","v":-4.8923617466638447}]
[{"$f":"ROW()","v":72},"Internal cash flow",null,null,null,{"$f":"SUM(F68:F71)","v":12.917372261704562},{"$f":"SUM(G68:G71)","v":13.877654940704431},13.962724675039833,14.08013356573052,13.183184911399003]
[{"$f":"ROW()","v":73},"Dividend",null,null,null,{"$f":"-F64","v":-7.2375229709027904},{"$f":"-G64","v":-7.8467553219919495},-8.1500352604012125,-8.2513805412358252,-7.9908575195509455]
[{"$f":"ROW()","v":74},"Dividend reinvestment",null,null,null,{"$f":"F65","v":1.8093807427256976},{"$f":"G65","v":1.9616888304979874},2.0375088151003031,2.0628451353089563,1.9977143798877364]
[{"$f":"ROW()","v":75},"Retained cash flow",null,null,null,{"$f":"SUM(F72:F74)","v":7.4892300335274697},{"$f":"SUM(G72:G74)","v":7.9925884492104693},7.8501982297389237,7.8915981598036513,7.1900417717357943]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77},"Benchmark capex funding"]
[{"$f":"ROW()","v":78},"Capex",null,null,null,{"$f":"Inputs!BE120","v":3.3638909041966714},{"$f":"Inputs!BF120","v":1.0752160769325292},{"$f":"Inputs!BG120","v":0.7110633274744611},{"$f":"Inputs!BH120","v":0.50271968725916072},{"$f":"Inputs!BI120","v":0.89079644130775171}]
[{"$f":"ROW()","v":79},"less Debt Component",null,null,null,{"$f":"(G23-F23)*F15","v":-4.1068084622735714},{"$f":"(H23-G23)*G15","v":-5.8647483015348119},{"$f":"(I23-H23)*H15","v":-6.0834114631444356},{"$f":"(J23-I23)*I15","v":-6.2057196357885411},{"$f":"(K23-J23)*J15","v":-5.4445997603933023}]
[{"$f":"ROW()","v":80},"Equity Component",null,null,null,{"$f":"F78-F79","v":7.4706993664702424},6.9399643784673408,6.7944747906188967,6.7084393230477017,6.3353962017010543]
[{"$f":"ROW()","v":81},"Retained cash flows",null,null,null,{"$f":"F75","v":7.4892300335274697},{"$f":"G75","v":7.9925884492104693},7.8501982297389237,7.8915981598036513,7.1900417717357943]
[{"$f":"ROW()","v":82},"Equity Required (SEO)",null,null,null,{"$f":"F80-F81","v":-1.853066705722739E-2},-1.0526240707431285,-1.055723439120027,-1.1831588367559496,-0.85464557003473995]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},"Equity raising costs"]
[{"$f":"ROW()","v":85},"External Equity Raising Costs",null,null,null,{"$f":"F82*$D$58","v":-5.5592001171682164E-4},{"$f":"G82*$D$58","v":-3.1578722122293852E-2},-3.167170317360081E-2,-3.5494765102678488E-2,-2.5639367101042199E-2]
[{"$f":"ROW()","v":86},"DRP Cost",null,null,null,{"$f":"F65*$D$59","v":1.8093807427256976E-2},{"$f":"G65*$D$59","v":1.9616888304979874E-2},2.0375088151003033E-2,2.0628451353089564E-2,1.9977143798877363E-2]
[{"$f":"ROW()","v":87},"Total Equity Raising Costs",null,null,null,{"$f":"SUM(F85:F86)","v":1.7537887415540153E-2},{"$f":"SUM(G85:G86)","v":-1.1961833817313978E-2},-1.1296615022597777E-2,-1.4866313749588925E-2,-5.6622233021648358E-3]
[{"$f":"ROW()","v":88},"Equity Raising Costs ",null,null,null,{"$f":"MAX(0,SUM(F85:F86))","v":1.7537887415540153E-2},{"$f":"MAX(0,SUM(G85:G86))","v":0},0,0,0]
[{"$f":"ROW()","v":89},"Equity Raising Costs (manual entry, nominal $)",null,null,null,{"$f":"SolverSheet!I22","v":1.7537841270176411E-2},{"$f":"SolverSheet!J22","v":0},{"$f":"SolverSheet!K22","v":0},{"$f":"SolverSheet!L22","v":0},{"$f":"SolverSheet!M22","v":0}]
[{"$f":"ROW()","v":90},{"$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":"F89/F14","v":1.7144713671477966E-2},{"$f":"G89/G14","v":0},{"$f":"H89/H14","v":0},{"$f":"I89/I14","v":0},{"$f":"J89/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,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Assets"]
["Ref",{"$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":108.4},{"$f":"Inputs!BA16","v":110},{"$f":"Inputs!BB16","v":112.1},{"$f":"Inputs!BC16","v":114.1},{"$f":"Inputs!BD16","v":115.40074},{"$f":"Inputs!BE16","v":116.71630843600001},{"$f":"Inputs!BF16","v":118.04687435217042},{"$f":"Inputs!BG16","v":119.39260871978517},{"$f":"Inputs!BH16","v":120.75368445919074},{"$f":"Inputs!BI16","v":122.13027646202552}]
[{"$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-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2]
[{"$f":"ROW()","v":15},{"$f":"\"Inflation Factor (convert nominal to real $ \"&Inputs!$D$19&\")\"","v":"Inflation Factor (convert nominal to real $ 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,{"$f":"Inputs!AY19","v":1.0703564727954973},{"$f":"Inputs!AZ19","v":1.0525830258302582},{"$f":"Inputs!BA19","v":1.0372727272727271},{"$f":"Inputs!BB19","v":1.0178412132024979},{"$f":"Inputs!BC19","v":1},{"$f":"Inputs!BD19","v":0.98872849515523031},{"$f":"Inputs!BE19","v":0.97758403713192632},{"$f":"Inputs!BF19","v":0.9665651939212242},{"$f":"Inputs!BG19","v":0.95567054965515541},{"$f":"Inputs!BH19","v":0.94489870442471358},{"$f":"Inputs!BI19","v":0.9342482740999738}]
[{"$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,{"$f":"AW122+AW171","v":417.82701747249592},413.78010960039546,403.68943518212546,393.56532943837823,382.76760697035695,372.95428077025832,365.48735629339728,354.82417756333399,343.76342944852593,332.48030283800131]
[{"$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,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.4260748481656949,1.4613930170391849,1.4576267428189016,0.76630778991938309,1.6216718551590528,3.2884860505959477,1.0392664359075081,0.67954228100714187,0.47501918117997816,0.83222503786616564]
[{"$f":"ROW()","v":21},"Depreciation",null,{"$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,{"$f":"AJ134+AJ195","v":3.0097056162411944},3.0197681162411936,3.0298306162411937,3.0398931162411937,3.0499556162411938,3.0607056162411919,2.7567603234597051,2.7675103234597054,10.756916867252629,11.294444542651018,11.891975917245579,12.159732890104991,12.261890267556094,7.4729827202661596,11.552067435309176,11.581732486566125,11.56403025794063,11.434998055257685,10.755410527457004,11.70244516597082,11.740290395815205,11.758145791704589,10.73149732949039]
[{"$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},{"$f":"E19+E20-E21+E22+E23","v":510.68120736188894},508.97841952182648,507.28554753692316,507.5448638943767,506.9821672676598,506.40168869749738,505.83053481327323,502.79558544638837,500.36328510654636,497.92752129707787,495.508216696337,496.79916571396666,496.57231242895637,496.32418922254658,496.08962500865988,494.1251487204201,492.84834942520007,491.54807677259822,490.25499696829075,487.98110237802746,485.66495429150388,482.91868460954112,480.19182026330964,477.95199307357876,475.80605816332195,473.55865181987804,471.03591436721251,468.78051483038035,466.58948587704401,463.8700789444419,460.96244482316166,457.81693724243405,455.35394109619284,452.72134590052497,450.34563257428374,448.47899193021641,446.72599485441475,444.21133222399374,442.5623506584015,432.26272351114886,421.28292556849783,410.05460658509838,400.48816772369281,390.36248959305942,413.78010960039546,403.68943518212546,393.56532943837823,382.76760697035695,372.95428077025832,365.48735629339728,354.82417756333399,343.76342944852593,332.48030283800131,322.58103054637712]
[{"$f":"ROW()","v":25},"Asset Account"]
[{"$f":"ROW()","v":26},"Opening Capital Base ($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":360.93411537927352},355.59126280519257,{"$f":"AX87","v":348.77124105696782},{"$f":"AY87","v":341.70232590809678},{"$f":"AZ87","v":334.35103491406113},326.99882967044653,319.88476143707305,312.55456933871017,305.22437724034728,297.89418514198439]
[{"$f":"ROW()","v":28},"Main line valve and scraper stations",null,{"$f":"D113","v":9.1777717576504454},{"$f":"D88","v":9.1262112421580266},9.0746507266656078,9.023090211173189,8.9715296956807702,8.9199691801883514,8.8684086646959326,8.8168481492035138,8.765287633711095,8.7137271182186762,8.6621666027262574,8.6106060872338386,8.5590455717414198,8.507485056249001,8.4559245407565822,8.4043640252641634,8.3528035097717446,8.3012429942793258,8.249682478786907,8.1981219632944882,8.1465614478020694,8.0950009323096506,8.0434404168172318,7.9918799013248139,7.9403193858323959,7.888758870339978,7.8371983548475601,7.7856378393551422,7.7340773238627243,7.6825168083703064,7.6309562928778885,7.5793957773854705,7.5278352618930526,7.4762747464006347,7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,6.5337254787065211,6.4333380433344605,6.2135272879395691,5.9809984900210731,5.7484696921025771,5.5159408941840811,5.3239980923000836,5.1001244038653564,4.8762507154306292,4.6523770269959019]
[{"$f":"ROW()","v":29},"Compressor stations",null,41.575994885587399,41.878357847316103,42.174665743982303,42.464918575586005,42.749116342127209,44.317329378605905,45.868736763897104,47.403338498000799,48.921134580916998,48.567810137645694,48.213132667145224,47.85710216941559,47.499718644456792,49.428933617268825,51.337729300143359,53.226105693080392,55.094062796079925,55.509504751641956,55.916461549412325,56.314933189391027,56.704919671578061,56.304887850973429,56.033719401603939,55.461742703469604,54.859796966570414,54.258559220906371,53.948518378774914,53.629081840176042,53.171232735109754,52.594477593576059,52.099554936189506,51.472403592950101,50.799470863857849,50.098644968912744,49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,36.14481460381424,33.684503849597753,30.802134484526711,28.87633054200213,26.294678487478059,24.279594358133988,22.115322267132964,19.332008056897592,16.812227345579284,13.895242126502655]
[{"$f":"ROW()","v":30},"Receipt and delivery point facilities",null,1.5343439751319885,1.5587464639571722,1.5828151272823558,1.6065499651075397,1.6299509774327234,1.6372451967579071,1.6443370319789241,1.6512264830957746,1.6579135501084583,1.6548928680169754,1.6517490131963259,1.6484819856465098,1.6450917853675271,1.6441750273593774,1.6431134581637277,1.641907077780578,1.6405558862099283,1.6301272909517788,1.6196283227769626,1.6090589816854797,1.5984192676773301,1.5792644307525139,1.5601095938276976,1.5409547569028814,1.5393535899780653,1.5338801830532491,1.6372708061284329,1.7365176492036167,1.8431242722788006,2.2200426353539848,2.2854186284291687,2.2663924615043527,2.2472376245795367,2.2280827876547207,2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,1.9809519464746401,2.3086605110232674,1.7605918033200845,1.6238638933940486,1.6582567587406123,1.6173195746581506,2.0508767318125152,2.5011245047674335,2.4036304147144847,2.2216864393010733]
[{"$f":"ROW()","v":31},"SCADA and communications",null,10.129588107098701,9.8700051140171574,9.6103057023522798,9.3504898721040686,9.0905576232725238,8.824819428357646,8.5590596403177681,8.2932782591528902,8.0274752848630122,7.7743297374481344,7.5209512799082558,7.2673399122433775,7.0134956344534993,6.7627906565386215,6.5117965649987433,6.2605133598338654,6.0089410410439879,5.8496272461291099,5.6884818769642322,5.525504933549354,5.3606964158844761,5.1091635389695984,4.8379370475912324,4.5618541517493778,4.2845814414440344,4.0583522866752038,3.9774917452397056,3.8672043871375408,3.5993205123687089,3.3544191509332109,3.1265954328310457,2.8420540280622144,2.5929873866267159,2.2894035385245513,2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,2.0079117888604632,3.0148520957977145,3.6417798216664012,3.3209988421226422,3.0531499324156459,2.7926289596041762,2.5349342215575583,2.130666499084473,1.791107821644419,1.7081845645560141]
[{"$f":"ROW()","v":32},"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2071268674985898,1.1628811452986461,1.1185696355987025,1.0741923383987588,1.0258020036988151,0.97741166899887155,0.92902133429892797,0.88063099959898439,0.8325376648990408,0.78414733019909721,0.73575699549915363,0.68736666079921005,0.63897632609926647,0.59058599139932288,0.55044565669937928,0.5020553219994357,0.45366498729949212,0.40527465259954853,0.35688431789960495,0.30849398319966137,0.26010364849971779,0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.53950559316269509,1.0878498954881985,0.95317996646694703,0.81589198725987688,0.67654772285881792,0.60934897183659364,0.52280055295770222,0.39196631965149342,0.26169573150915032,0.13406562041739439]
[{"$f":"ROW()","v":33},"Maintenance bases and depots",null,7.7276425577145043,7.6860517854801529,7.6444518984958023,7.6028428967614516,7.5612247802771009,7.5188416440427499,7.4764531725833985,7.4340593658990475,7.391660223989696,7.3487387018553445,7.3058144297209928,7.262887407586641,7.2199576354522899,7.176475113317939,7.1329925911835881,7.0895100690492372,7.0460275469148863,7.0025450247805354,6.9590625026461845,6.9155799805118336,6.8720974583774828,6.8286149362431319,6.785132414108781,6.7416498919744301,6.7007863698400794,6.6573038477057285,6.648658625571378,6.6051761034370271,6.5616935813026762,6.5182110591683253,6.4747285370339744,6.4417118748996236,6.3998903527652731,6.3564078306309222,6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,6.9160077649641458,6.7287734820657921,6.5093836994698711,6.28999391687395,6.0896834246927938,6.1762812666250602,8.0979082566163392,8.0075164339840388,7.7384909005008904,7.469465367017742]
[{"$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,-1.3222961874588832,0.83858781319711739,0.94531595706945648,0.86264475390916706,0.80350493330879003,0.87205597007122648,0.84732891557705481,0.69729847170917691,0.54726802784129902,0.39723758397342113]
[{"$f":"ROW()","v":35},"Equity Raising Cost",null,0,{"$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},{"$f":"BB95","v":1.7144713671477966E-2},{"$f":"BC95","v":1.6622429965722E-2},{"$f":"BD95","v":1.6100146259966034E-2},{"$f":"BE95","v":1.5577862554210066E-2}]
[{"$f":"ROW()","v":36},"Non-depreciable assets",null,{"$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},4.0922811046985892,{"$f":"AW96","v":4.0922811046985892},{"$f":"AX96","v":4.0922811046985892},{"$f":"AY96","v":4.0922811046985892},{"$f":"AZ96","v":4.0922811046985892},{"$f":"BA96","v":4.0922811046985892},{"$f":"BB96","v":4.0922811046985892},{"$f":"BC96","v":4.0922811046985892},{"$f":"BD96","v":4.0922811046985892},{"$f":"BE96","v":4.0922811046985892}]
[{"$f":"ROW()","v":37},"Total",null,{"$f":"SUM(D27:D36)","v":513.6507412391561},{"$f":"SUM(E27:E36)","v":512.3542725973756},510.68120736188894,508.97841952182648,507.2855475369231,507.5448638943767,506.98216726765969,506.40168869749726,505.830534813273,502.7955854463882,500.36328510654613,497.9275212970777,495.50821669633683,496.79916571396649,496.57231242895608,496.32418922254629,496.0896250086596,494.12514872041987,492.84834942519984,491.54807677259805,490.25499696829058,487.98110237802723,485.6649542915037,482.91868460954083,480.19182026330941,477.95199307357854,475.80605816332172,473.55865181987781,471.03591436721223,468.78051483038007,466.58948587704378,463.87007894444167,460.96244482316143,457.81693724243377,455.35394109619256,452.72134590052468,450.34563257428346,448.47899193021624,446.72599485441452,444.21133222399357,442.56235065840133,432.26272351114869,421.28292556849777,410.05460658509827,400.48816772369275,417.82701747249587,413.78010960039552,403.68943518212546,393.56532943837828,382.76760697035695,372.95428077025844,365.48735629339734,354.82417756333416,343.76342944852604,332.48030283800142]
[{"$f":"ROW()","v":38},"Capex ($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,{"$f":"AJ173","v":0},3.5510900000000002E-3,1.002201E-2,6.076866999999999E-2,1.4449199999999999E-3,1.4230999999999998E-3,8.5628599999999985E-3,7.1535999999999995E-4,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.858949046580743,0.51027097037691793,0.28096462968758867,9.1424957895529723E-4,0,{"$f":"BB173","v":0.21307986689098146},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,{"$f":"AJ174","v":0},0,0,0,2.7114489999999998E-2,1.1449200000000002E-3,0,0,0,0,0,0,0,0.11532764810149104,1.5558102550211582E-3,0,0,0,{"$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,{"$f":"AJ175","v":0},0.23202958999999995,4.0967770000000001E-2,0.12877111999999999,0.28400227,7.8502000000000016E-3,1.9474400000000002E-3,0,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.6479239852398523E-2,0,0.98273994112399654,0.32689182912451098,0.90002337942494115,{"$f":"BB175","v":0.54897969307325434},0.16344706844966259,{"$f":"BD175","v":0.43242880298171882},4.9638588656119843E-2,{"$f":"BF175","v":0.5155026365213865}]
[{"$f":"ROW()","v":42},"Receipt and delivery point facilities",null,{"$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,{"$f":"AJ176","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.43330422324723233,-0.41003287181818171,1.3079259589652099E-3,0.18754422409527186,0.12306634492736951,{"$f":"BB176","v":0.14856343162966859},0.60916215340450852,{"$f":"BD176","v":8.1725695510125249E-2},0,{"$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,{"$f":"AJ177","v":7.2682500000000004E-3},5.7294850000000008E-2,0.30337708999999996,0.33711321000000005,0.24756857000000002,0.46381264999999999,4.2751500000000001E-3,0,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.93846302675276749,1.0264767927272724,6.6191231935771644E-2,0.10990726754910647,0,{"$f":"BB177","v":0.21645373582758723},9.1526124983878979E-2,{"$f":"BD177","v":0.1653877825152979},0.42538059252385829,{"$f":"BF177","v":0.31672240134477914}]
[{"$f":"ROW()","v":44},"Cathodic protection",null,{"$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,{"$f":"AJ178","v":0},6.5685969999999996E-2,1.8755E-3,4.616319E-2,0.10849443,0.73988261000000011,0.16139918,0.58868282000000005,0,0,0,0,0,0,0,0,0,7.3539882869799789E-2,{"$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,{"$f":"AJ179","v":0},6.127893999999999E-2,1.2243069999999998E-2,7.1221339999999994E-2,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.6125378524493908E-2,0,0,1.9079290414764666E-2,0.30598762452818773,{"$f":"BB179","v":2.144264609502978},0.17513108906945801,{"$f":"BD179","v":0},0,{"$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,{"$f":"AJ180","v":3.9133560000000005E-2},0.13693153,5.6260879999999999E-2,1.6923119999999996E-2,0.25993213999999998,0.1239055,9.556458000000001E-2,0.12330345000000001,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,7.0384764811365713E-2,0.33312231549815496,0.12642301411257947,0.12197092915677381,0.21905462340875448,0,0,0,0,0]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477966E-2,0,0,0,0]
[{"$f":"ROW()","v":48},"Non-depreciable assets",null,{"$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,{"$f":"AJ182","v":-0.18220377448638292},0,-2.7510899426660185E-2,0,0.25475815217391284,-3.0310439560439661E-2,-2.9651516961299418E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB182","v":0},0,{"$f":"BD182","v":0},0,{"$f":"BF182","v":0}]
[{"$f":"ROW()","v":49},"Total",null,{"$f":"SUM(D39:D48)","v":1.2777261839978502},{"$f":"SUM(E39:E48)","v":0.91103296499999997},0.89121373513258462,0.91103296499999997,2.8731246820652179,2.0695097010989012,2.0701257608576209,2.0978484500000003,-0.34754902945652177,0.25901625535714273,0.25946904350155298,0.27984451000000005,3.9940143861413038,2.4982735711263748,2.4990651373518871,2.5346856175000001,0.82683503077192744,1.5348565900000002,1.5073191754972808,1.5348565900000002,0.57438637025253103,0.54010604923076933,0.11795762903010054,0.14533614,0.64034647173913006,0.75006958494505527,0.66442898548972751,0.40492871000000008,0.68809745956521728,0.76902019802197807,0.25719437371715237,8.5519339999999985E-2,-0.13580196448638293,0.55677197,0.39723542057333977,0.66417979000000005,1.1833149721739129,1.3077085404395603,0.2420976930387006,0.73151163000000008,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.4260748481656949,1.4613930170391849,1.4576267428189016,0.76630778991938309,1.6216718551590528,3.2884860505959477,1.0392664359075081,0.67954228100714187,0.47501918117997816,0.83222503786616564]
[{"$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},1.7002152549947456,1.7002152549947456,1.7002152549947454,1.7002152549947454,1.7002152549947451,1.7002152549947454,1.7002152549947454,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,6.8109796418873625,7.2018016206616933,7.3302927186016431,7.349879778558658,7.3522052436146135,7.3522052436146135,7.3271481002644574,7.3301920983629003,7.3301920983628994,7.3301920983628994,7.3301920983628985]
[{"$f":"ROW()","v":52},"Main line valve and scraper stations",null,{"$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,{"$f":"AJ125+AJ186","v":5.156051549241817E-2},5.156051549241817E-2,5.156051549241817E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.1560515492418177E-2,5.156051549241817E-2,5.1560515492418184E-2,0.206815739686947,0.20813573968694701,0.20813573968694701,0.20813573968694704,0.20813573968694701,0.21571508347355212,0.22136656564991236,0.23252879791849609,0.23252879791849609,0.23252879791849609,0.19194280188399745,0.22387368843472744,0.22387368843472744,0.22387368843472746,0.22387368843472746]
[{"$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},0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510805,0.70082589494510794,0.70082589494510794,2.6224260036765972,2.7346755473071251,2.8503997892762536,2.8773638287296852,2.9057199194140568,2.4438315143640823,2.8823693650710442,2.9085438836485782,2.9085438836485782,2.9151075087690108,2.7132517840742763,2.9467612786850363,2.9522095143000255,2.9666238077327494,2.0600919939117421]
[{"$f":"ROW()","v":54},"Receipt and delivery point facilities",null,{"$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,{"$f":"AJ127+AJ188","v":1.9154836924816201E-2},1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816201E-2,1.9154836924816197E-2,0.10924839232572015,0.11217198008446053,0.11408358083515281,0.1160962280964901,0.11821278071304808,0.10559565869860517,0.13803583588500101,0.13803583588500101,0.15315135874870814,0.1640035290098312,-0.28499372552469615,0.15891438044959022,0.17921978556307383,0.18194397541341134,0.1484277508159155]
[{"$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,-6.8477280184483846E-2,0.3995490668585856,0.38697221147953098,0.37775617725610278,0.26052097281146991,0.47414847387420539,0.49579384745696409,0.50494645995535192,0.50830384961226349,0.51327305777568943]
[{"$f":"ROW()","v":56},"Cathodic protection",null,{"$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,{"$f":"AJ129+AJ190","v":4.8390334699943596E-2},4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,4.8390334699943589E-2,2.6315000000000003E-4,2.6315000000000003E-4,0.11891097111957066,0.20700634510818161,0.29749297681702153,0.29990815353062633,0.30244801667049581,-0.54834430232550346,0.13466992902125155,0.13728797920707012,0.13934426440105893,0.14073863389202396,8.6548418878891475E-2,0.13083423330620883,0.1302705881423431,0.12763011109175593,8.5039031837527715E-2]
[{"$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-2,0.17833431697922625,0.17876977804132393,0.17922856222149006,0.17971159756421104,0.18021957019218496,0.21335966142284787,0.21938978259592098,0.21938978259592098,0.21938978259592098,0.21938978259592101,0.22263761951169955,0.26552291170175912,0.26902553348314834,0.26902553348314828,0.26902553348314828]
[{"$f":"ROW()","v":58},"Other assets",null,{"$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,{"$f":"AJ131+AJ192","v":0.13522415894764625},0.14528665894764625,0.15534915894764625,0.16541165894764626,0.17547415894764626,0.18622415894764627,0.19697415894764628,0.20772415894764629,0.40811015292384334,0.70885046033767374,0.91462694530921707,0.96699130635679686,1.0181220669815334,-2.0904992358446348,0.22639417162581574,0.20909421727286889,0.18111074975715086,0.15050358664631802,2.4727054494171639E-2,0.15003044386787787,0.15003044386787789,0.15003044386787789,0.10105189116298212]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2228370575596714E-4,5.2228370575596724E-4,5.2228370575596724E-4,5.2228370575596724E-4]
[{"$f":"ROW()","v":60},"Non-depreciable assets",null,{"$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":7.4729827202661587},{"$f":"SUM(AX51:AX60)","v":11.552067435309171},{"$f":"SUM(AY51:AY60)","v":11.581732486566123},{"$f":"SUM(AZ51:AZ60)","v":11.564030257940628},{"$f":"SUM(BA51:BA60)","v":11.434998055257685},{"$f":"SUM(BB51:BB60)","v":10.755410527457002},{"$f":"SUM(BC51:BC60)","v":11.702445165970818},{"$f":"SUM(BD51:BD60)","v":11.740290395815205},{"$f":"SUM(BE51:BE60)","v":11.758145791704589},{"$f":"SUM(BF51:BF60)","v":10.731497329490388}]
[{"$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,{"$f":"AQ197","v":3.3E-4}]
[{"$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]
[{"$f":"ROW()","v":65},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12459618650970994]
[{"$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]
[{"$f":"ROW()","v":67},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.577417729511742E-2]
[{"$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]
[{"$f":"ROW()","v":69},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$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]
[{"$f":"ROW()","v":71},"Equity Raising Cost"]
[{"$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]
[{"$f":"ROW()","v":73},"Total",null,{"$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,{"$f":"AJ27+AJ39-AJ51+AJ63+AJ75","v":383.13615215381776},381.43948798882298,379.74929474382822,378.10984815883347,376.4110778238387,374.71228566884395,373.02063327384917,371.32146337885445,364.42754673696709,357.61656709507974,350.8055874531924,344.02024081130509,337.20926116941774,355.59126280519257,348.77124105696782,341.70232590809678,334.35103491406113,326.99882967044653,319.88476143707305,312.55456933871017,305.22437724034728,297.89418514198439,290.56399304362151]
[{"$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},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2971471744309628,7.2467315789385447,7.1951710634461268,7.1436105479537089,6.9367948082667619,6.7286590685798151,6.5205233288928683,6.3123875892059216,6.1042518495189748,6.4333380433344605,6.2135272879395691,5.9809984900210731,5.7484696921025771,5.5159408941840811,5.3239980923000836,5.1001244038653564,4.8762507154306292,4.6523770269959019,4.4285033385611747]
[{"$f":"ROW()","v":89},"Compressor stations",null,{"$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,{"$f":"AJ29+AJ41-AJ53+AJ65+AJ77","v":50.098644968912744},49.629848663967643,48.96999053902254,48.397935764077438,47.981112139132335,47.288136444187231,46.589257989242128,46.013028280806736,43.757837697130142,41.070462149823015,38.370619154392919,35.971567510278618,33.768950366052593,33.684503849597753,30.802134484526711,28.87633054200213,26.294678487478059,24.279594358133988,22.115322267132964,19.332008056897592,16.812227345579284,13.895242126502655,12.350652769112299]
[{"$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},2.2089279507299047,2.1897731138050887,2.1738374168802728,2.1546825799554568,2.1355277430306407,2.1163729061058247,2.0972180691810087,1.9879696768552886,1.8757976967708281,1.7617141159356753,1.7812178878391851,1.8507403811936629,2.3086605110232674,1.7605918033200845,1.6238638933940486,1.6582567587406123,1.6173195746581506,2.0508767318125152,2.5011245047674335,2.4036304147144847,2.2216864393010733,2.0732586884851578]
[{"$f":"ROW()","v":91},"SCADA and communications",null,{"$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,{"$f":"AJ31+AJ43-AJ55+AJ67+AJ79","v":2.2894035385245513},2.0358462904223864,2.0283712823202218,2.0546323942180571,1.9913488661158922,2.1443094180137288,2.1043005779931083,2.1257907652676056,1.8837201766142435,1.7939997264162997,1.7642901852041644,1.4273603209512924,1.8759281042289775,3.0148520957977145,3.6417798216664012,3.3209988421226422,3.0531499324156459,2.7926289596041762,2.5349342215575583,2.130666499084473,1.791107821644419,1.7081845645560141,1.5116339081251038]
[{"$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},0.27739928379977419,0.23088444909983058,0.22865730439988702,0.28876139969994341,0.98025367499999982,1.1413897049999997,1.7298093749999996,1.610898403880429,1.4038920587722474,1.1063990819552258,0.80649092842459957,0.50404291175410376,1.0878498954881985,0.95317996646694703,0.81589198725987688,0.67654772285881792,0.60934897183659364,0.52280055295770222,0.39196631965149342,0.26169573150915032,0.13406562041739439,4.9026588579866678E-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,{"$f":"AJ33+AJ45-AJ57+AJ69+AJ81","v":6.3564078306309222},6.3742042484965715,6.3429647963622209,6.3707036142278701,6.3272210920935192,6.2837385699591684,6.2402560478248175,6.2155835256904668,6.1055224487112403,5.9267526706699165,5.7475241084484265,6.6238125108842159,6.461406027565106,6.7287734820657921,6.5093836994698711,6.28999391687395,6.0896834246927938,6.1762812666250602,8.0979082566163392,8.0075164339840388,7.7384909005008904,7.469465367017742,7.2004398335345936]
[{"$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,-1.235379260150018,0.83858781319711739,0.94531595706945648,0.86264475390916706,0.80350493330879003,0.87205597007122648,0.84732891557705481,0.69729847170917691,0.54726802784129902,0.39723758397342113,0.29618569281043899]
[{"$f":"ROW()","v":95},"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7144713671477966E-2,1.6622429965722E-2,1.6100146259966034E-2,1.5577862554210066E-2,1.5055578848454099E-2]
[{"$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},3.6560027472527472,3.628491847826087,3.628491847826087,3.8832499999999999,3.8529395604395602,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,3.8232880434782608,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892,4.0922811046985892]
[{"$f":"ROW()","v":97},"Total",null,{"$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":390.36248959305937},{"$f":"SUM(AW87:AW96)","v":413.78010960039552},{"$f":"SUM(AX87:AX96)","v":403.68943518212546},{"$f":"SUM(AY87:AY96)","v":393.56532943837828},{"$f":"SUM(AZ87:AZ96)","v":382.76760697035695},{"$f":"SUM(BA87:BA96)","v":372.95428077025844},{"$f":"SUM(BB87:BB96)","v":365.48735629339734},{"$f":"SUM(BC87:BC96)","v":354.82417756333416},{"$f":"SUM(BD87:BD96)","v":343.76342944852604},{"$f":"SUM(BE87:BE96)","v":332.48030283800142},{"$f":"SUM(BF87:BF96)","v":322.58103054637712}]
[{"$f":"ROW()","v":98},{"$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*AV$15","v":360.32760785919595},353.04826224587885,345.76891663256174,338.48957101924464,331.21022540592753,323.93087979261043,316.65153417929332,309.37218856597622,302.09284295265911,294.81349733934201]
[{"$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},6.4966249520446917,6.2903828900750192,6.5121995167619149,6.2914469907699857,6.0706944647780565,5.8499419387861273,5.6291894127941982,5.408436886802269,5.1876843608103398,4.9669318348184106,4.7461793088264814,4.5254267828345522]
[{"$f":"ROW()","v":114},"Compressor stations",null,41.575994885587399,41.1517500398161,40.727505194044802,40.303260348273504,39.879015502502206,39.454770656730908,39.03052581095961,38.606280965188311,38.182036119417013,37.757791273645715,37.333546427874417,36.909301582103119,36.485056736331821,36.060811890560522,35.636567044789224,35.212322199017926,34.788077353246628,34.36383250747533,33.939587661704032,33.515342815932733,33.091097970161435,32.666853124390137,32.242608278618839,31.818363432847537,31.394118587076235,30.969873741304934,30.545628895533632,30.12138404976233,29.697139203991028,29.272894358219727,28.848649512448425,{"$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},19.515262905479808,17.818283522394609,17.255542235414669,15.439169368528916,13.622796501643162,11.806423634757408,9.9900507678716544,8.1736779009859006,6.3573050341001451,4.5409321672143896,2.7245593003286337,0.90818643344287797]
[{"$f":"ROW()","v":115},"Receipt and delivery point facilities",null,1.5343439751319885,1.5186874039571723,1.5030308327823561,1.4873742616075398,1.4717176904327236,1.4560611192579074,1.4404045480830912,1.4247479769082749,1.4090914057334587,1.3934348345586425,1.3777782633838263,1.36212169220901,1.3464651210341938,1.3308085498593776,1.3151519786845614,1.2994954075097451,1.2838388363349289,1.2681822651601127,1.2525256939852965,1.2368691228104802,1.221212551635664,1.2055559804608478,1.1898994092860316,1.1742428381112153,1.1585862669363991,1.1429296957615829,1.1272731245867667,1.1116165534119504,1.0959599822371342,1.080303411062318,1.0646468398875018,{"$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},0.72020227404154513,0.65757598934228034,0.63680826735242102,0.56977581815742928,0.50274336896243765,0.43571091976744597,0.36867847057245429,0.3016460213774626,0.23461357218247092,0.16758112298747924,0.10054867379248754,3.3516224597495842E-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-15,1.4260012807849573E-15,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},"Cathodic protection",null,1.8288330185978565,1.7807058338979129,1.7325786491979693,1.6844514644980257,1.6363242797980821,1.5881970950981386,1.540069910398195,1.4919427256982514,1.4438155409983078,1.3956883562983642,1.3475611715984206,1.299433986898477,1.2513068021985334,1.2031796174985898,1.1550524327986462,1.1069252480987026,1.058798063398759,1.0106708786988154,0.96254369399887185,0.91441650929892826,0.86628932459898467,0.81816213989904107,0.77003495519909748,0.72190777049915389,0.6737805857992103,0.6256534010992667,0.57752621639932311,0.52939903169937952,0.48127184699943593,0.43314466229949233,0.38501747759954874,{"$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},5.4701290015282469,5.2964741125908432,5.4832427149986636,5.2973700805919295,5.1114974461851954,4.9256248117784613,4.7397521773717273,4.5538795429649932,4.3680069085582591,4.1821342741515251,3.9962616397447905,3.810389005338056]
[{"$f":"ROW()","v":119},"Other assets",null,0.43935521992602611,0.41494659659680244,0.39053797326757878,0.36612934993835511,0.34172072660913144,0.31731210327990778,0.29290347995068411,0.26849485662146044,0.24408623329223678,0.21967760996301311,0.19526898663378944,0.17086036330456578,0.14645173997534208,0.1220431166461184,9.7634493316894722E-2,7.3225869987671041E-2,4.8817246658447361E-2,2.440862332922368E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},2.763313541056061,{"$f":"AW157","v":2.763313541056061},{"$f":"AX157","v":2.763313541056061},{"$f":"AY157","v":2.763313541056061},{"$f":"AZ157","v":2.763313541056061},{"$f":"BA157","v":2.763313541056061},{"$f":"BB157","v":2.763313541056061},{"$f":"BC157","v":2.763313541056061},{"$f":"BD157","v":2.763313541056061},{"$f":"BE157","v":2.763313541056061}]
[{"$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},{"$f":"SUM(AW112:AW121)","v":392.97871413477969},{"$f":"SUM(AX112:AX121)","v":383.40933804498314},{"$f":"SUM(AY112:AY121)","v":373.83996195518665},{"$f":"SUM(AZ112:AZ121)","v":364.27058586539016},{"$f":"SUM(BA112:BA121)","v":354.70120977559355},{"$f":"SUM(BB112:BB121)","v":345.13183368579712},{"$f":"SUM(BC112:BC121)","v":335.56245759600057},{"$f":"SUM(BD112:BD121)","v":325.99308150620408},{"$f":"SUM(BE112:BE121)","v":316.42370541640753},{"$f":"SUM(BF112:BF121)","v":306.85432932661104}]
[{"$f":"ROW()","v":123},{"$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$12","v":7.2793456133170888},{"$f":"Inputs!BA71*AX$12","v":7.2793456133170888},{"$f":"Inputs!BB71*AY$12","v":7.2793456133170888},{"$f":"Inputs!BC71*AZ$12","v":7.2793456133170888},{"$f":"Inputs!BD71*BA$12","v":7.2793456133170888},{"$f":"IF(BB100>1,BB112/BB100,BB112)*BB$12","v":7.279345613317088},7.279345613317088,{"$f":"IF(BD100>1,BD112/BD100,BD112)*BD$12","v":7.2793456133170871},7.2793456133170871,{"$f":"IF(BF100>1,BF112/BF100,BF112)*BF$12","v":7.2793456133170862}]
[{"$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$12","v":0.22075252599192929},{"$f":"Inputs!BA72*AX$12","v":0.22075252599192929},{"$f":"Inputs!BB72*AY$12","v":0.22075252599192932},{"$f":"Inputs!BC72*AZ$12","v":0.22075252599192932},{"$f":"Inputs!BD72*BA$12","v":0.22075252599192932},{"$f":"IF(BB101>1,BB113/BB101,BB113)*BB$12","v":0.22075252599192935},0.22075252599192935,{"$f":"IF(BD101>1,BD113/BD101,BD113)*BD$12","v":0.22075252599192935},0.22075252599192938,{"$f":"IF(BF101>1,BF113/BF101,BF113)*BF$12","v":0.22075252599192938}]
[{"$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$12","v":1.8163728668857544},{"$f":"Inputs!BA73*AX$12","v":1.8163728668857544},{"$f":"Inputs!BB73*AY$12","v":1.8163728668857542},{"$f":"Inputs!BC73*AZ$12","v":1.8163728668857544},{"$f":"Inputs!BD73*BA$12","v":1.8163728668857542},{"$f":"IF(BB102>1,BB114/BB102,BB114)*BB$12","v":1.8163728668857557},1.8163728668857557,{"$f":"IF(BD102>1,BD114/BD102,BD114)*BD$12","v":1.8163728668857559},1.8163728668857557,{"$f":"IF(BF102>1,BF114/BF102,BF114)*BF$12","v":0.90818643344287797}]
[{"$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$12","v":6.7032449194991683E-2},{"$f":"Inputs!BA74*AX$12","v":6.7032449194991683E-2},{"$f":"Inputs!BB74*AY$12","v":6.7032449194991683E-2},{"$f":"Inputs!BC74*AZ$12","v":6.7032449194991683E-2},{"$f":"Inputs!BD74*BA$12","v":6.7032449194991683E-2},{"$f":"IF(BB103>1,BB115/BB103,BB115)*BB$12","v":6.7032449194991683E-2},6.7032449194991697E-2,{"$f":"IF(BD103>1,BD115/BD103,BD115)*BD$12","v":6.7032449194991697E-2},6.7032449194991697E-2,{"$f":"IF(BF103>1,BF115/BF103,BF115)*BF$12","v":3.3516224597495842E-2}]
[{"$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$12","v":1.4260012807849573E-15},{"$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$12","v":0},0,{"$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$12","v":0.18587263440673435},{"$f":"Inputs!BA77*AX$12","v":0.18587263440673435},{"$f":"Inputs!BB77*AY$12","v":0.18587263440673435},{"$f":"Inputs!BC77*AZ$12","v":0.18587263440673435},{"$f":"Inputs!BD77*BA$12","v":0.18587263440673438},{"$f":"IF(BB106>1,BB118/BB106,BB118)*BB$12","v":0.1858726344067344},0.18587263440673443,{"$f":"IF(BD106>1,BD118/BD106,BD118)*BD$12","v":0.18587263440673446},0.18587263440673443,{"$f":"IF(BF106>1,BF118/BF106,BF118)*BF$12","v":0.18587263440673443}]
[{"$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":9.569376089796501},{"$f":"SUM(AX124:AX133)","v":9.5693760897964992},{"$f":"SUM(AY124:AY133)","v":9.5693760897964992},{"$f":"SUM(AZ124:AZ133)","v":9.5693760897964992},{"$f":"SUM(BA124:BA133)","v":9.5693760897964992},{"$f":"SUM(BB124:BB133)","v":9.5693760897964992},{"$f":"SUM(BC124:BC133)","v":9.5693760897964992},{"$f":"SUM(BD124:BD133)","v":9.5693760897964992},{"$f":"SUM(BE124:BE133)","v":9.5693760897964992},{"$f":"SUM(BF124:BF133)","v":8.6276734317561257}]
[{"$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,{"$f":"AJ112-AJ124+AJ136","v":382.54843237381777},380.84821711882302,379.14800186382826,377.4477866088335,375.74757135383874,374.04735609884398,372.34714084384922,370.64692558885446,363.84606456887548,357.0452035488965,350.24434252891751,343.44348150893853,336.64262048895955,353.04826224587885,345.76891663256174,338.48957101924464,331.21022540592753,323.93087979261043,{"$f":"BB112-BB124+BB136","v":316.65153417929332},309.37218856597622,{"$f":"BD112-BD124+BD136","v":302.09284295265911},294.81349733934201,{"$f":"BF112-BF124+BF136","v":287.5341517260249}]
[{"$f":"ROW()","v":149},"Main line valve and scraper stations",{"$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,{"$f":"AJ113-AJ125+AJ137","v":7.4762747464006347},7.4247142309082168,7.3731537154157989,7.321593199923381,7.2700326844309631,7.2184721689385452,7.1669116534461272,7.1153511379537093,6.9091090759840368,6.7028670140143642,6.4966249520446917,6.2903828900750192,6.0841408281053466,6.2914469907699857,6.0706944647780565,5.8499419387861273,5.6291894127941982,5.408436886802269,{"$f":"BB113-BB125+BB137","v":5.1876843608103398},4.9669318348184106,{"$f":"BD113-BD125+BD137","v":4.7461793088264814},4.5254267828345522,{"$f":"BF113-BF125+BF137","v":4.3046742568426231}]
[{"$f":"ROW()","v":150},"Compressor stations",{"$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,{"$f":"AJ114-AJ126+AJ138","v":27.57591497513452},27.151670129363218,26.727425283591916,26.303180437820615,25.878935592049313,25.454690746278011,25.030445900506709,24.606201054735408,22.909221671650208,21.212242288565008,19.515262905479808,17.818283522394609,16.121304139309409,15.439169368528916,13.622796501643162,11.806423634757408,9.9900507678716544,8.1736779009859006,{"$f":"BB114-BB126+BB138","v":6.3573050341001451},4.5409321672143896,{"$f":"BD114-BD126+BD138","v":2.7245593003286337},0.90818643344287797,{"$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,{"$f":"AJ115-AJ127+AJ139","v":1.0176771263630531},1.0020205551882368,0.98636398401342062,0.9707074128386044,0.95505084166378817,0.93939427048897195,0.92373769931415572,0.9080811281393395,0.84545484344007471,0.78282855874080992,0.72020227404154513,0.65757598934228034,0.59494970464301555,0.56977581815742928,0.50274336896243765,0.43571091976744597,0.36867847057245429,0.3016460213774626,{"$f":"BB115-BB127+BB139","v":0.23461357218247092},0.16758112298747924,{"$f":"BD115-BD127+BD139","v":0.10054867379248754},3.3516224597495842E-2,{"$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,{"$f":"AJ116-AJ128+AJ140","v":1.3328405404077226},1.0662724323261781,0.79970432424463356,0.53313621616308904,0.26656810808154452,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,1.3322676295501878E-15,0,0,0,0,0,{"$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,{"$f":"AJ118-AJ130+AJ142","v":6.2949897239809145},6.2515760017465638,6.2081622795122131,6.1647485572778624,6.1213348350435117,6.077921112809161,6.0345073905748094,5.9910936683404579,5.8174387794030542,5.6437838904656505,5.4701290015282469,5.2964741125908432,5.1228192236534396,5.2973700805919295,5.1114974461851954,4.9256248117784613,4.7397521773717273,4.5538795429649932,{"$f":"BB118-BB130+BB142","v":4.3680069085582591},4.1821342741515251,{"$f":"BD118-BD130+BD142","v":3.9962616397447905},3.810389005338056,{"$f":"BF118-BF130+BF142","v":3.6245163709313215}]
[{"$f":"ROW()","v":155},"Other assets",{"$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,{"$f":"AJ121-AJ133+AJ145","v":2.5816759288043478},2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.5816759288043478,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061,2.763313541056061]
[{"$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},{"$f":"SUM(AW148:AW157)","v":383.40933804498314},{"$f":"SUM(AX148:AX157)","v":373.83996195518665},{"$f":"SUM(AY148:AY157)","v":364.27058586539016},{"$f":"SUM(AZ148:AZ157)","v":354.70120977559355},{"$f":"SUM(BA148:BA157)","v":345.13183368579712},{"$f":"SUM(BB148:BB157)","v":335.56245759600057},{"$f":"SUM(BC148:BC157)","v":325.99308150620408},{"$f":"SUM(BD148:BD157)","v":316.42370541640753},{"$f":"SUM(BE148:BE157)","v":306.85432932661104},{"$f":"SUM(BF148:BF157)","v":298.2266558948549}]
[{"$f":"ROW()","v":159},{"$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*$AV$15","v":0.60650752007756181},2.5430005593137008,3.0023244244060643,3.2127548888520838,3.1408095081335148,3.0679498778359906,3.2332272577796024,3.1823807727337901,3.1315342876879777,3.0806878026421654]
[{"$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,{"$f":"AV222*$AV$15","v":2.1525961944606306E-2},0.14189105256447454,0.14283282316151263,0.13105655123494586,0.11928027930837909,0.10750400738181232,0.13631373148974421,0.13319256904694612,0.13007140660414804,0.12695024416134995]
[{"$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,{"$f":"AH223","v":23.047998926273014},22.799311042952056,22.522729993778249,22.478178534604442,22.242565255430637,22.094755326256831,22.102176547083022,21.833445697909216,21.558812088735408,21.406827226071311,20.848616025479913,19.858219861257989,18.85535624891309,18.153283987883988,18.889272368399574,18.245334481068848,17.17933798288356,17.069906907244732,16.304627719606419,16.105916457148101,15.758017233032835,14.791075889683217,14.087668045250666,12.987055693059792]
[{"$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,{"$f":"AH224","v":1.2174021927916665},1.2139039270416665,1.2104056612916665,1.2069073955416665,1.2034091297916665,1.2031300040416664,1.1996317382916664,1.1961334725416664,1.1926352067916663,1.1891369410416663,1.1425148334152111,1.0929691380300153,1.0415118418941272,1.1236418984969019,1.3441436791222192,1.7388846928658381,1.257848434357647,1.188152973626603,1.2895782881681583,1.3156735532806882,1.8162631596300447,2.3335433817799545,2.3030817409219972,2.1881702147035775]
[{"$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,{"$f":"AH225","v":0.97607727149139389},0.99357873813744035,0.95656299811682011,0.96957385809619978,1.2286669580755796,1.5214961780549594,1.7247807580343393,2.144309418013719,2.1043005779930986,2.1257907652675958,1.8837201766142337,1.7939997264162899,1.7642901852041546,1.4273603209512826,2.0079117888604618,3.0148520957977145,3.6417798216664012,3.3209988421226422,3.0531499324156459,2.7926289596041762,2.5349342215575583,2.130666499084473,1.791107821644419,1.7081845645560141]
[{"$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,{"$f":"AH226","v":1.9994025000000002E-2},1.9730875000000002E-2,1.9467725000000002E-2,8.4890544999999998E-2,8.6502894999999996E-2,0.132402935,0.24063421500000001,0.98025367500000016,1.1413897050000001,1.7298093750000001,1.6108984038804295,1.4038920587722479,1.1063990819552263,0.80649092842460002,0.53950559316269509,1.0878498954881985,0.95317996646694703,0.81589198725987688,0.67654772285881792,0.60934897183659364,0.52280055295770222,0.39196631965149342,0.26169573150915032,0.13406562041739439]
[{"$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,{"$f":"AH227","v":5.9894706450000022E-2},6.1486906550000026E-2,6.1418106650000026E-2,0.12262824675000002,0.13480251685000003,0.20595505695000002,0.20588625705000002,0.20581745715000002,0.20574865725000002,0.22448985735000002,0.28808366930817786,0.28296878020425797,0.277395106920172,1.3273383982933653,1.4327650499654825,1.4314034014738628,1.3978862532846761,1.3643691050954894,1.3499312473210674,1.6224017236600685,3.7299013480580814,3.8253821598325146,3.7422292607561007,3.6590763616796869]
[{"$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,{"$f":"AH228","v":2.5364477061938633},2.4119554196876622,2.3158648207400159,2.3075096917923696,2.2084214128447233,2.0599328738970768,2.1443908549494308,2.0820721960017847,1.9806626170541384,2.0925586721691252,1.729145519245282,1.0435070589076083,0.1546611135983913,-0.27819787867440549,-1.3222961874588832,0.83858781319711739,0.94531595706945648,0.86264475390916706,0.80350493330879003,0.87205597007122648,0.84732891557705481,0.69729847170917691,0.54726802784129902,0.39723758397342113]
[{"$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":1.7144713671477966E-2},{"$f":"BC229","v":1.6622429965722E-2},{"$f":"BD229","v":1.6100146259966034E-2},{"$f":"BE229","v":1.5577862554210066E-2}]
[{"$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},{"$f":"AU230","v":1.241612114673913},1.328967563642528,{"$f":"AW230","v":1.328967563642528},{"$f":"AX230","v":1.328967563642528},{"$f":"AY230","v":1.328967563642528},{"$f":"AZ230","v":1.328967563642528},{"$f":"BA230","v":1.328967563642528},{"$f":"BB230","v":1.328967563642528},{"$f":"BC230","v":1.328967563642528},{"$f":"BD230","v":1.328967563642528},{"$f":"BE230","v":1.328967563642528}]
[{"$f":"ROW()","v":171},"Total",null,{"$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},{"$f":"SUM(AW161:AW170)","v":24.848303337716246},{"$f":"SUM(AX161:AX170)","v":30.370771555412283},{"$f":"SUM(AY161:AY170)","v":29.849473226938795},{"$f":"SUM(AZ161:AZ170)","v":29.294743572988068},{"$f":"SUM(BA161:BA170)","v":28.066397194763322},{"$f":"SUM(BB161:BB170)","v":27.822447084461185},{"$f":"SUM(BC161:BC170)","v":29.924898697396628},{"$f":"SUM(BD161:BD170)","v":28.83109605712982},{"$f":"SUM(BE161:BE170)","v":27.339724032118252},{"$f":"SUM(BF161:BF170)","v":25.625973511390143}]
[{"$f":"ROW()","v":172},{"$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},{"$f":"Inputs!AZ97","v":1.858949046580743},{"$f":"Inputs!BA97","v":0.51027097037691793},{"$f":"Inputs!BB97","v":0.28096462968758867},{"$f":"Inputs!BC97","v":9.1424957895529723E-4},{"$f":"Inputs!BD97","v":0},{"$f":"Inputs!BE97","v":0.21307986689098146},{"$f":"Inputs!BF97","v":0},{"$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},{"$f":"Inputs!AZ98","v":0.11532764810149104},{"$f":"Inputs!BA98","v":1.5558102550211582E-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":0.70310277518802988},{"$f":"Inputs!AZ99","v":-1.6479239852398523E-2},{"$f":"Inputs!BA99","v":0},{"$f":"Inputs!BB99","v":0.98273994112399654},{"$f":"Inputs!BC99","v":0.32689182912451098},{"$f":"Inputs!BD99","v":0.90002337942494115},{"$f":"Inputs!BE99","v":0.54897969307325434},{"$f":"Inputs!BF99","v":0.16344706844966259},{"$f":"Inputs!BG99","v":0.43242880298171882},{"$f":"Inputs!BH99","v":4.9638588656119843E-2},{"$f":"Inputs!BI99","v":0.5155026365213865}]
[{"$f":"ROW()","v":176},"Receipt and delivery point facilities",null,{"$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":0.18773527406752605},{"$f":"Inputs!AZ100","v":0.43330422324723233},{"$f":"Inputs!BA100","v":-0.41003287181818171},{"$f":"Inputs!BB100","v":1.3079259589652099E-3},{"$f":"Inputs!BC100","v":0.18754422409527186},{"$f":"Inputs!BD100","v":0.12306634492736951},{"$f":"Inputs!BE100","v":0.14856343162966859},{"$f":"Inputs!BF100","v":0.60916215340450852},{"$f":"Inputs!BG100","v":8.1725695510125249E-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":1.16662031528815},{"$f":"Inputs!AZ101","v":0.93846302675276749},{"$f":"Inputs!BA101","v":1.0264767927272724},{"$f":"Inputs!BB101","v":6.6191231935771644E-2},{"$f":"Inputs!BC101","v":0.10990726754910647},{"$f":"Inputs!BD101","v":0},{"$f":"Inputs!BE101","v":0.21645373582758723},{"$f":"Inputs!BF101","v":9.1526124983878979E-2},{"$f":"Inputs!BG101","v":0.1653877825152979},{"$f":"Inputs!BH101","v":0.42538059252385829},{"$f":"Inputs!BI101","v":0.31672240134477914}]
[{"$f":"ROW()","v":178},"Cathodic protection",null,{"$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},{"$f":"Inputs!BD102","v":7.3539882869799789E-2},{"$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":1.781308687307568E-2},{"$f":"Inputs!AZ103","v":2.6125378524493908E-2},{"$f":"Inputs!BA103","v":0},{"$f":"Inputs!BB103","v":0},{"$f":"Inputs!BC103","v":1.9079290414764666E-2},{"$f":"Inputs!BD103","v":0.30598762452818773},{"$f":"Inputs!BE103","v":2.144264609502978},{"$f":"Inputs!BF103","v":0.17513108906945801},{"$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":6.0940685505921806E-2},{"$f":"Inputs!AZ104","v":7.0384764811365713E-2},{"$f":"Inputs!BA104","v":0.33312231549815496},{"$f":"Inputs!BB104","v":0.12642301411257947},{"$f":"Inputs!BC104","v":0.12197092915677381},{"$f":"Inputs!BD104","v":0.21905462340875448},{"$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":1.7144713671477966E-2},{"$f":"Inputs!BF105","v":0},{"$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":0},{"$f":"Inputs!BB106","v":0},{"$f":"Inputs!BC106","v":0},{"$f":"Inputs!BD106","v":0},{"$f":"Inputs!BE106","v":0},{"$f":"Inputs!BF106","v":0},{"$f":"Inputs!BG106","v":0},{"$f":"Inputs!BH106","v":0},{"$f":"Inputs!BI106","v":0}]
[{"$f":"ROW()","v":183},"Total",null,{"$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":2.1362121369227034},{"$f":"SUM(AW173:AW182)","v":3.4260748481656949},{"$f":"SUM(AX173:AX182)","v":1.4613930170391849},{"$f":"SUM(AY173:AY182)","v":1.4576267428189016},{"$f":"SUM(AZ173:AZ182)","v":0.76630778991938309},{"$f":"SUM(BA173:BA182)","v":1.6216718551590528},{"$f":"SUM(BB173:BB182)","v":3.2884860505959477},{"$f":"SUM(BC173:BC182)","v":1.0392664359075081},{"$f":"SUM(BD173:BD182)","v":0.67954228100714187},{"$f":"SUM(BE173:BE182)","v":0.47501918117997816},{"$f":"SUM(BF173:BF182)","v":0.83222503786616564}]
[{"$f":"ROW()","v":184},{"$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,{"$f":"SUM(AW272,AW333,AW394,AW455,AW516,AW577,AW638,AW699,AW760,AW821,AW882,AW943,AW1004,AW1065,AW1126,AW1187,AW1248,AW1309,AW1370,AW1431,AW1492,AW1553,AW1614,AW1675,AW1736,AW1797,AW1858,AW1919,AW1980,AW2041,AW2102,AW2163,AW2224,AW2285,AW2346,AW2407,AW2468,AW2529,AW2590,AW2651,AW2712,AW2773,AW2834,AW2895,AW2956,AW3017,AW3078,AW3139,AW3200,AW3261,AW3322,AW3383,AW3444,AW3505,AW3566)","v":-7.7543992655396007E-2},{"$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":5.0947105284554525E-2},7.0534165241569274E-2,7.2859630297524208E-2,7.2859630297524208E-2,4.7802486947369612E-2,5.0846485045812205E-2,5.0846485045812212E-2,5.0846485045812212E-2,5.0846485045812212E-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,-5.0374425183771698E-3,6.1403965798305523E-4,1.1776271926566766E-2,1.1776271926566766E-2,1.1776271926566767E-2,-2.8809724107931894E-2,3.1211624427980784E-3,3.1211624427980784E-3,3.1211624427980784E-3,3.1211624427980788E-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-2,0.11727426385416664,0.13769355379166665,0.15811284372916665,0.17853213366666665,0.18701729145833332,0.19550244924999999,0.20398760704166666,0.21247276483333333,0.21336841359818484,0.2142640623630363,0.21515971112788781,0.21605535989273927,0.22353577636015479,0.2310161928275703,0.23849660929498581,0.24597702576240132,0.25362803161525294,0.26127903746810455,0.26893004332095616,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.27658104917380777,0.92544662059139671,1.0376961642219249,1.1534204061910533,1.1803844456444847,1.2087405363288564,0.62745864747832802,1.0659964981852901,1.092171016762824,1.092171016762824,1.0987346418832569,0.89687891718852031,1.1303884117992808,1.1358366474142696,1.1502509408469936,1.1519055604688644]
[{"$f":"ROW()","v":188},"Receipt and delivery point facilities",null,{"$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-2,3.8563209503613485E-2,7.1003386690009343E-2,7.1003386690009343E-2,8.6118909553716455E-2,9.6971079814839517E-2,-0.35202617471968783,9.1881931254598537E-2,0.11218733636808215,0.11491152621841966,0.11491152621841966]
[{"$f":"ROW()","v":189},"SCADA and communications",null,{"$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,-6.8477280184485276E-2,0.3995490668585856,0.38697221147953098,0.37775617725610278,0.26052097281146991,0.47414847387420539,0.49579384745696409,0.50494645995535192,0.50830384961226349,0.51327305777568943]
[{"$f":"ROW()","v":190},"Cathodic protection",null,{"$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,-0.54834430232550346,0.13466992902125155,0.13728797920707012,0.13934426440105893,0.14073863389202396,8.6548418878891475E-2,0.13083423330620883,0.1302705881423431,0.12763011109175593,8.5039031837527715E-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-3,2.7487027016113535E-2,3.3517148189186635E-2,3.3517148189186635E-2,3.3517148189186635E-2,3.3517148189186635E-2,3.6764985104965155E-2,7.9650277295024718E-2,8.3152899076413878E-2,8.3152899076413864E-2,8.3152899076413864E-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,{"$f":"SUM(AJ279,AJ340,AJ401,AJ462,AJ523,AJ584,AJ645,AJ706,AJ767,AJ828,AJ889,AJ950,AJ1011,AJ1072,AJ1133,AJ1194,AJ1255,AJ1316,AJ1377,AJ1438,AJ1499,AJ1560,AJ1621,AJ1682,AJ1743,AJ1804,AJ1865,AJ1926,AJ1987,AJ2048,AJ2109,AJ2170,AJ2231,AJ2292,AJ2353,AJ2414,AJ2475,AJ2536,AJ2597,AJ2658,AJ2719,AJ2780,AJ2841,AJ2902,AJ2963,AJ3024,AJ3085,AJ3146,AJ3207,AJ3268,AJ3329,AJ3390,AJ3451,AJ3512,AJ3573)","v":0.13522415894764625},0.14528665894764625,0.15534915894764625,0.16541165894764626,0.17547415894764626,0.18622415894764627,0.19697415894764628,0.20772415894764629,0.40811015292384334,0.70885046033767374,0.91462694530921707,0.96699130635679686,1.0181220669815334,-2.0904992358446348,0.22639417162581574,0.20909421727286889,0.18111074975715086,0.15050358664631802,2.4727054494171639E-2,0.15003044386787787,0.15003044386787789,0.15003044386787789,0.10105189116298212]
[{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2228370575596714E-4,5.2228370575596724E-4,5.2228370575596724E-4,5.2228370575596724E-4]
[{"$f":"ROW()","v":194},"Non-depreciable assets",null,{"$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},{"$f":"SUM(AW185:AW194)","v":-2.0963933695303418},{"$f":"SUM(AX185:AX194)","v":1.9826913455126765},{"$f":"SUM(AY185:AY194)","v":2.0123563967696261},{"$f":"SUM(AZ185:AZ194)","v":1.9946541681441308},{"$f":"SUM(BA185:BA194)","v":1.8656219654611861},{"$f":"SUM(BB185:BB194)","v":1.1860344376605039},{"$f":"SUM(BC185:BC194)","v":2.1330690761743214},{"$f":"SUM(BD185:BD194)","v":2.1709143060187044},{"$f":"SUM(BE185:BE194)","v":2.1887697019080905},{"$f":"SUM(BF185:BF194)","v":2.1038238977342636}]
[{"$f":"ROW()","v":196},{"$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":2.5430005593137008},3.0023244244060643,3.2127548888520838,3.1408095081335148,3.0679498778359906,{"$f":"BB161+BB173-BB185+BB209","v":3.2332272577796024},3.1823807727337901,{"$f":"BD161+BD173-BD185+BD209","v":3.1315342876879777},3.0806878026421654,{"$f":"BF161+BF173-BF185+BF209","v":3.029841317596353}]
[{"$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":0.14189105256447454},0.14283282316151263,0.13105655123494586,0.11928027930837909,0.10750400738181232,{"$f":"BB162+BB174-BB186+BB210","v":0.13631373148974421},0.13319256904694612,{"$f":"BD162+BD174-BD186+BD210","v":0.13007140660414804},0.12695024416134995,{"$f":"BF162+BF174-BF186+BF210","v":0.12382908171855188}]
[{"$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,{"$f":"AV163+AV175-AV187+AV211","v":17.647646226743159},{"$f":"AW163+AW175-AW187+AW211","v":18.245334481068848},17.17933798288356,17.069906907244732,16.304627719606419,16.105916457148101,{"$f":"BB163+BB175-BB187+BB211","v":15.758017233032835},14.791075889683217,{"$f":"BD163+BD175-BD187+BD211","v":14.087668045250666},12.987055693059792,{"$f":"BF163+BF175-BF187+BF211","v":12.350652769112315}]
[{"$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,{"$f":"AV164+AV176-AV188+AV212","v":1.2557906765506446},{"$f":"AW164+AW176-AW188+AW212","v":1.7388846928658381},1.257848434357647,1.188152973626603,1.2895782881681583,1.3156735532806882,{"$f":"BB164+BB176-BB188+BB212","v":1.8162631596300447},2.3335433817799545,{"$f":"BD164+BD176-BD188+BD212","v":2.3030817409219972},2.1881702147035775,{"$f":"BF164+BF176-BF188+BF212","v":2.0732586884851578}]
[{"$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,{"$f":"AV165+AV177-AV189+AV213","v":1.8759281042289677},{"$f":"AW165+AW177-AW189+AW213","v":3.0148520957977145},3.6417798216664012,3.3209988421226422,3.0531499324156459,2.7926289596041762,{"$f":"BB165+BB177-BB189+BB213","v":2.5349342215575583},2.130666499084473,{"$f":"BD165+BD177-BD189+BD213","v":1.791107821644419},1.7081845645560141,{"$f":"BF165+BF177-BF189+BF213","v":1.5116339081251038}]
[{"$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":1.0878498954881985},0.95317996646694703,0.81589198725987688,0.67654772285881792,0.60934897183659364,{"$f":"BB166+BB178-BB190+BB214","v":0.52280055295770222},0.39196631965149342,{"$f":"BD166+BD178-BD190+BD214","v":0.26169573150915032},0.13406562041739439,{"$f":"BF166+BF178-BF190+BF214","v":4.9026588579866678E-2}]
[{"$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,{"$f":"AV167+AV179-AV191+AV215","v":1.3385868039116602},{"$f":"AW167+AW179-AW191+AW215","v":1.4314034014738628},1.3978862532846761,1.3643691050954894,1.3499312473210674,1.6224017236600685,{"$f":"BB167+BB179-BB191+BB215","v":3.7299013480580814},3.8253821598325146,{"$f":"BD167+BD179-BD191+BD215","v":3.7422292607561007},3.6590763616796869,{"$f":"BF167+BF179-BF191+BF215","v":3.575923462603273}]
[{"$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,-1.2353792601500171,0.83858781319711739,0.94531595706945648,0.86264475390916706,0.80350493330879003,0.87205597007122648,0.84732891557705481,0.69729847170917691,0.54726802784129902,0.39723758397342113,0.29618569281043899]
[{"$f":"ROW()","v":229},"Equity Raising Cost",null,{"$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,{"$f":"AR169+AR181-AR193+AR217","v":0},0,0,0,0,0,0,0,0,0,1.7144713671477966E-2,1.6622429965722E-2,1.6100146259966034E-2,1.5577862554210066E-2,1.5055578848454099E-2]
[{"$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},{"$f":"AW170+AW182-AW194+AW218","v":1.328967563642528},1.328967563642528,1.328967563642528,1.328967563642528,1.328967563642528,{"$f":"BB170+BB182-BB194+BB218","v":1.328967563642528},1.328967563642528,{"$f":"BD170+BD182-BD194+BD218","v":1.328967563642528},1.328967563642528,{"$f":"BF170+BF182-BF194+BF218","v":1.328967563642528}]
[{"$f":"ROW()","v":231},"Total",null,{"$f":"SUM(D221:D230)","v":1.2777261839978502},{"$f":"SUM(E221:E230)","v":2.1788557742895169},3.0502627600054346,3.9315856008804344,6.7650967841123189,8.7765949831737196,10.770311238789674,12.773352180343842,12.312597639237321,12.454492125173632,12.592923141483517,12.747813366521015,16.612957209928986,18.960298750697028,21.286370370065583,23.626000981957247,24.235719519495838,25.533115050054175,26.782628599901454,28.03933499804312,28.315226610228983,28.548864726154534,28.35238124664086,28.175303102858539,28.485262115576788,28.889113407769127,29.191493266774309,29.218542016557922,29.51292868217492,29.871685931287718,29.702065201134719,29.34421728230361,28.748495904025148,28.835285960233076,28.752476967014346,28.926549843222272,29.609695401604114,30.4064845282516,30.126912807498226,30.713022151573611,29.353758642991508,27.314324339011005,25.026368994282102,24.400293771547023,23.214979279584156,30.370771555412283,29.849473226938795,29.294743572988068,28.066397194763322,27.822447084461185,29.924898697396628,28.83109605712982,27.339724032118252,25.625973511390143,24.354374651522043]
[{"$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*AV$15","v":0},0,0,0,0,0,{"$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,{"$f":"AV285*AV$15","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},"Compressor stations",null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.39534576305353047,0.36942145072215143,0.34349713839077239,0.31757282605939335,0.29164851372801431,0.26572420139663527,0.23979988906525623,0.21387557673387719,0.18795126440249815,0.16202695207111911]
[{"$f":"ROW()","v":251},"Receipt and delivery point facilities",null,null,4.0059059999999994E-2,3.9725234499999991E-2,3.9391408999999988E-2,3.9057583499999986E-2,3.8723757999999983E-2,3.8389932499999981E-2,3.8056106999999978E-2,3.7722281499999975E-2,3.7388455999999973E-2,3.705463049999997E-2,3.6720804999999967E-2,3.6386979499999965E-2,3.6053153999999962E-2,3.571932849999996E-2,3.5385502999999957E-2,3.5051677499999954E-2,3.4717851999999952E-2,3.4384026499999949E-2,3.4050200999999947E-2,3.3716375499999944E-2,3.3382549999999941E-2,3.3048724499999939E-2,3.2714898999999936E-2,3.2381073499999934E-2,3.2047247999999931E-2,3.1713422499999928E-2,3.1379596999999926E-2,3.1045771499999927E-2,3.0711945999999928E-2,3.0378120499999928E-2,3.0044294999999929E-2,2.971046949999993E-2,2.9376643999999931E-2,2.9042818499999932E-2,2.8708992999999933E-2,2.8375167499999934E-2,2.8041341999999934E-2,2.7707516499999935E-2,2.7373690999999936E-2,2.7039865499999937E-2,2.5704563499999937E-2,2.4369261499999937E-2,2.3033959499999937E-2,2.1698657499999937E-2,2.1796049367260723E-2,2.0366800228423954E-2,1.8937551089587185E-2,1.7508301950750416E-2,1.6079052811913647E-2,1.4649803673076878E-2,1.3220554534240109E-2,1.179130539540334E-2,1.0362056256566572E-2,8.9328071177298025E-3]
[{"$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-19,9.283862505110399E-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]
[{"$f":"ROW()","v":254},"Maintenance bases and depots",null,null,1.8229499999999998E-3,1.8138352499999998E-3,1.8047204999999998E-3,1.7956057499999999E-3,1.7864909999999999E-3,1.7773762499999999E-3,1.7682614999999999E-3,1.7591467499999999E-3,1.7500319999999999E-3,1.7409172499999999E-3,1.7318024999999999E-3,1.7226877499999999E-3,1.7135729999999999E-3,1.7044582499999999E-3,1.6953434999999999E-3,1.6862287499999999E-3,1.6771139999999999E-3,1.66799925E-3,1.6588845E-3,1.64976975E-3,1.640655E-3,1.63154025E-3,1.6224255E-3,1.61331075E-3,1.604196E-3,1.59508125E-3,1.5859665E-3,1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4857042500000001E-3,1.4765895000000001E-3,1.4674747500000001E-3,1.4310157500000001E-3,1.3945567500000002E-3,1.3580977500000002E-3,1.3216387500000002E-3,1.3756004641181992E-3,1.3365763374765481E-3,1.2975522108348971E-3,1.258528084193246E-3,1.2195039575515949E-3,1.1804798309099438E-3,1.1414557042682928E-3,1.1024315776266417E-3,1.0634074509849906E-3,1.0243833243433395E-3]
[{"$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-17,2.9708360016353277E-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},{"$f":"AU293","v":0.36669321899785023},0.39249246048456582,{"$f":"AW293","v":0.39249246048456582},{"$f":"AX293","v":0.39249246048456582},{"$f":"AY293","v":0.39249246048456582},{"$f":"AZ293","v":0.39249246048456582},{"$f":"BA293","v":0.39249246048456582},{"$f":"BB293","v":0.39249246048456582},{"$f":"BC293","v":0.39249246048456582},{"$f":"BD293","v":0.39249246048456582},{"$f":"BE293","v":0.39249246048456582}]
[{"$f":"ROW()","v":258},"Total",null,{"$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},{"$f":"SUM(AW248:AW257)","v":0.81100987336947528},{"$f":"SUM(AX248:AX257)","v":0.78361728777261774},{"$f":"SUM(AY248:AY257)","v":0.75622470217576021},{"$f":"SUM(AZ248:AZ257)","v":0.7288321165789029},{"$f":"SUM(BA248:BA257)","v":0.70143953098204537},{"$f":"SUM(BB248:BB257)","v":0.67404694538518795},{"$f":"SUM(BC248:BC257)","v":0.64665435978833041},{"$f":"SUM(BD248:BD257)","v":0.61926177419147299},{"$f":"SUM(BE248:BE257)","v":0.59186918859461557},{"$f":"SUM(BF248:BF257)","v":0.56447660299775815}]
[{"$f":"ROW()","v":259},"Capex"]
[{"$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$12","v":2.5924312331379051E-2},{"$f":"Inputs!BA729*AX$12","v":2.5924312331379051E-2},{"$f":"Inputs!BB729*AY$12","v":2.5924312331379044E-2},{"$f":"Inputs!BC729*AZ$12","v":2.5924312331379044E-2},{"$f":"Inputs!BD729*BA$12","v":2.5924312331379044E-2},{"$f":"IF(BB238>1,BB250/BB238,BB250)*BB$12","v":2.5924312331379051E-2},2.5924312331379051E-2,{"$f":"IF(BD238>1,BD250/BD238,BD250)*BD$12","v":2.5924312331379054E-2},2.5924312331379054E-2,{"$f":"IF(BF238>1,BF250/BF238,BF250)*BF$12","v":2.5924312331379058E-2}]
[{"$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$12","v":1.4292491388367687E-3},{"$f":"Inputs!BA730*AX$12","v":1.4292491388367687E-3},{"$f":"Inputs!BB730*AY$12","v":1.4292491388367685E-3},{"$f":"Inputs!BC730*AZ$12","v":1.4292491388367685E-3},{"$f":"Inputs!BD730*BA$12","v":1.4292491388367685E-3},{"$f":"IF(BB239>1,BB251/BB239,BB251)*BB$12","v":1.4292491388367685E-3},1.4292491388367685E-3,{"$f":"IF(BD239>1,BD251/BD239,BD251)*BD$12","v":1.4292491388367685E-3},1.4292491388367685E-3,{"$f":"IF(BF239>1,BF251/BF239,BF251)*BF$12","v":1.4292491388367683E-3}]
[{"$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$12","v":9.283862505110399E-19},{"$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$12","v":3.9024126641651041E-5},{"$f":"Inputs!BA733*AX$12","v":3.9024126641651048E-5},{"$f":"Inputs!BB733*AY$12","v":3.9024126641651048E-5},{"$f":"Inputs!BC733*AZ$12","v":3.9024126641651048E-5},{"$f":"Inputs!BD733*BA$12","v":3.9024126641651048E-5},{"$f":"IF(BB242>1,BB254/BB242,BB254)*BB$12","v":3.9024126641651035E-5},3.9024126641651035E-5,{"$f":"IF(BD242>1,BD254/BD242,BD254)*BD$12","v":3.9024126641651035E-5},3.9024126641651035E-5,{"$f":"IF(BF242>1,BF254/BF242,BF254)*BF$12","v":3.9024126641651028E-5}]
[{"$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$12","v":2.9708360016353277E-17},{"$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":2.7392585596857501E-2},{"$f":"SUM(AX272:AX281)","v":2.739258559685747E-2},{"$f":"SUM(AY272:AY281)","v":2.7392585596857463E-2},{"$f":"SUM(AZ272:AZ281)","v":2.7392585596857463E-2},{"$f":"SUM(BA272:BA281)","v":2.7392585596857463E-2},{"$f":"SUM(BB272:BB281)","v":2.739258559685747E-2},{"$f":"SUM(BC272:BC281)","v":2.739258559685747E-2},{"$f":"SUM(BD272:BD281)","v":2.7392585596857474E-2},{"$f":"SUM(BE272:BE281)","v":2.7392585596857474E-2},{"$f":"SUM(BF272:BF281)","v":2.7392585596857477E-2}]
[{"$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,{"$f":"MAX(AD250+AD262-AD274,0)","v":0.56917611587500061},0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.49046027006250092,0.46624000981250091,0.4420197495625009,0.41779948931250088,0.39357922906250087,0.36935896881250085,0.36942145072215143,0.34349713839077239,0.31757282605939335,0.29164851372801431,0.26572420139663527,{"$f":"MAX(BB250+BB262-BB274,0)","v":0.23979988906525623},0.21387557673387719,{"$f":"MAX(BD250+BD262-BD274,0)","v":0.18795126440249815},0.16202695207111911,{"$f":"MAX(BF250+BF262-BF274,0)","v":0.13610263973974004}]
[{"$f":"ROW()","v":287},"Receipt and delivery point facilities",null,{"$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-2,2.0366800228423954E-2,1.8937551089587185E-2,1.7508301950750416E-2,1.6079052811913647E-2,1.4649803673076878E-2,{"$f":"MAX(BB251+BB263-BB275,0)","v":1.3220554534240109E-2},1.179130539540334E-2,{"$f":"MAX(BD251+BD263-BD275,0)","v":1.0362056256566572E-2},8.9328071177298025E-3,{"$f":"MAX(BF251+BF263-BF275,0)","v":7.5035579788930344E-3}]
[{"$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,{"$f":"MAX(AD254+AD266-AD278,0)","v":1.5859665E-3},1.57685175E-3,1.567737E-3,1.55862225E-3,1.5495075000000001E-3,1.5403927500000001E-3,1.5312780000000001E-3,1.5221632500000001E-3,1.5130485000000001E-3,1.5039337500000001E-3,1.4948190000000001E-3,1.4857042500000001E-3,1.4765895000000001E-3,1.4674747500000001E-3,1.4310157500000001E-3,1.3945567500000002E-3,1.3580977500000002E-3,1.3216387500000002E-3,1.2851797500000003E-3,1.3365763374765481E-3,1.2975522108348971E-3,1.258528084193246E-3,1.2195039575515949E-3,1.1804798309099438E-3,{"$f":"MAX(BB254+BB266-BB278,0)","v":1.1414557042682928E-3},1.1024315776266417E-3,{"$f":"MAX(BD254+BD266-BD278,0)","v":1.0634074509849906E-3},1.0243833243433395E-3,{"$f":"MAX(BF254+BF266-BF278,0)","v":9.8535919770168846E-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},0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.36669321899785023,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,0.39249246048456582,{"$f":"MAX(BB257+BB269-BB281,0)","v":0.39249246048456582},0.39249246048456582,{"$f":"MAX(BD257+BD269-BD281,0)","v":0.39249246048456582},0.39249246048456582,{"$f":"MAX(BF257+BF269-BF281,0)","v":0.39249246048456582}]
[{"$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":0.78361728777261774},{"$f":"SUM(AX284:AX293)","v":0.75622470217576021},{"$f":"SUM(AY284:AY293)","v":0.7288321165789029},{"$f":"SUM(AZ284:AZ293)","v":0.70143953098204537},{"$f":"SUM(BA284:BA293)","v":0.67404694538518795},{"$f":"SUM(BB284:BB293)","v":0.64665435978833041},{"$f":"SUM(BC284:BC293)","v":0.61926177419147299},{"$f":"SUM(BD284:BD293)","v":0.59186918859461557},{"$f":"SUM(BE284:BE293)","v":0.56447660299775815},{"$f":"SUM(BF284:BF293)","v":0.53708401740090062}]
[{"$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*AV$15","v":0},0,0,0,0,0,{"$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]
[{"$f":"ROW()","v":311},"Compressor stations",null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.40182684113637523,0.37590252880499619,0.34997821647361715,0.32405390414223811,0.29812959181085907,0.27220527947948003,0.24628096714810099,0.22035665481672195,0.19443234248534291,0.16850803015396387]
[{"$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-2,2.2153361651969915E-2,2.0724112513133146E-2,1.9294863374296378E-2,1.7865614235459609E-2,1.643636509662284E-2,1.5007115957786071E-2,1.3577866818949302E-2,1.2148617680112533E-2,1.0719368541275764E-2,9.2901194024389948E-3]
[{"$f":"ROW()","v":313},"SCADA and communications",null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666714E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666728E-3,2.9104645833333393E-3,2.7940460000000058E-3,2.6776274166666727E-3,2.5612088333333395E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.8567725010220798E-18,0,0,0,0,0,0,0,0,0]
[{"$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-3,1.3853564957786119E-3,1.3463323691369608E-3,1.3073082424953097E-3,1.2682841158536586E-3,1.2292599892120076E-3,1.1902358625703565E-3,1.1512117359287054E-3,1.1121876092870543E-3,1.0731634826454033E-3,1.0341393560037522E-3]
[{"$f":"ROW()","v":316},"Other assets",null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.1253911800625,0.12200222925,0.1186132784375,0.115224327625,0.1118353768125,0.108446426,0.1050574751875,0.101668524375,9.82795735625E-2,9.489062275E-2,9.1501671937500001E-2,8.8112721125000001E-2,8.4723770312500002E-2,8.1334819500000002E-2,7.7945868687500003E-2,7.4556917875000003E-2,7.1167967062500004E-2,6.7779016250000004E-2,6.4390065437500005E-2,6.1001114625000005E-2,5.7612163812500006E-2,5.4223213000000006E-2,5.0834262187500007E-2,4.7445311375000007E-2,4.4056360562500008E-2,4.0667409750000008E-2,3.7278458937500009E-2,3.3889508125000009E-2,3.050055731250001E-2,2.711160650000001E-2,2.3722655687500011E-2,2.0333704875000011E-2,1.6944754062500011E-2,1.3555803250000012E-2,1.0166852437500012E-2,6.7779016250000129E-3,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.3877787807814457E-17,1.4854180008176638E-17,0,0,0,0,0,0,0,0,0]
[{"$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},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":0.42536555928412373},{"$f":"SUM(AX309:AX318)","v":0.39797297368726631},{"$f":"SUM(AY309:AY318)","v":0.37058038809040883},{"$f":"SUM(AZ309:AZ318)","v":0.34318780249355141},{"$f":"SUM(BA309:BA318)","v":0.31579521689669393},{"$f":"SUM(BB309:BB318)","v":0.28840263129983645},{"$f":"SUM(BC309:BC318)","v":0.26101004570297898},{"$f":"SUM(BD309:BD318)","v":0.23361746010612153},{"$f":"SUM(BE309:BE318)","v":0.20622487450926408},{"$f":"SUM(BF309:BF318)","v":0.1788322889124066}]
[{"$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$12","v":2.5924312331379044E-2},{"$f":"Inputs!BA741*AX$12","v":2.5924312331379044E-2},{"$f":"Inputs!BB741*AY$12","v":2.5924312331379044E-2},{"$f":"Inputs!BC741*AZ$12","v":2.592431233137904E-2},{"$f":"Inputs!BD741*BA$12","v":2.592431233137904E-2},{"$f":"IF(BB299>1,BB311/BB299,BB311)*BB$12","v":2.5924312331379051E-2},2.5924312331379051E-2,{"$f":"IF(BD299>1,BD311/BD299,BD311)*BD$12","v":2.5924312331379054E-2},2.5924312331379054E-2,{"$f":"IF(BF299>1,BF311/BF299,BF311)*BF$12","v":2.5924312331379058E-2}]
[{"$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$12","v":1.4292491388367687E-3},{"$f":"Inputs!BA742*AX$12","v":1.4292491388367687E-3},{"$f":"Inputs!BB742*AY$12","v":1.4292491388367685E-3},{"$f":"Inputs!BC742*AZ$12","v":1.4292491388367685E-3},{"$f":"Inputs!BD742*BA$12","v":1.4292491388367685E-3},{"$f":"IF(BB300>1,BB312/BB300,BB312)*BB$12","v":1.4292491388367685E-3},1.4292491388367685E-3,{"$f":"IF(BD300>1,BD312/BD300,BD312)*BD$12","v":1.4292491388367685E-3},1.4292491388367685E-3,{"$f":"IF(BF300>1,BF312/BF300,BF312)*BF$12","v":1.4292491388367685E-3}]
[{"$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$12","v":1.8567725010220798E-18},{"$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$12","v":3.9024126641651041E-5},{"$f":"Inputs!BA745*AX$12","v":3.9024126641651041E-5},{"$f":"Inputs!BB745*AY$12","v":3.9024126641651041E-5},{"$f":"Inputs!BC745*AZ$12","v":3.9024126641651041E-5},{"$f":"Inputs!BD745*BA$12","v":3.9024126641651041E-5},{"$f":"IF(BB303>1,BB315/BB303,BB315)*BB$12","v":3.9024126641651035E-5},3.9024126641651028E-5,{"$f":"IF(BD303>1,BD315/BD303,BD315)*BD$12","v":3.9024126641651028E-5},3.9024126641651028E-5,{"$f":"IF(BF303>1,BF315/BF303,BF315)*BF$12","v":3.9024126641651028E-5}]
[{"$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$12","v":1.4854180008176638E-17},{"$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":2.7392585596857481E-2},{"$f":"SUM(AX333:AX342)","v":2.7392585596857463E-2},{"$f":"SUM(AY333:AY342)","v":2.7392585596857463E-2},{"$f":"SUM(AZ333:AZ342)","v":2.739258559685746E-2},{"$f":"SUM(BA333:BA342)","v":2.739258559685746E-2},{"$f":"SUM(BB333:BB342)","v":2.739258559685747E-2},{"$f":"SUM(BC333:BC342)","v":2.739258559685747E-2},{"$f":"SUM(BD333:BD342)","v":2.7392585596857474E-2},{"$f":"SUM(BE333:BE342)","v":2.7392585596857474E-2},{"$f":"SUM(BF333:BF342)","v":2.7392585596857477E-2}]
[{"$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,{"$f":"MAX(AK311+AK323-AK335,0)","v":0.53284572550000076},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.4965153351250009,0.47229507487500089,0.44807481462500087,0.42385455437500086,0.39963429412500084,0.37541403387500083,0.37590252880499619,0.34997821647361715,0.32405390414223811,0.29812959181085907,0.27220527947948003,0.24628096714810099,0.22035665481672195,{"$f":"MAX(BD311+BD323-BD335,0)","v":0.19443234248534291},0.16850803015396387,{"$f":"MAX(BF311+BF323-BF335,0)","v":0.1425837178225848}]
[{"$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-2,2.0724112513133146E-2,1.9294863374296378E-2,1.7865614235459609E-2,1.643636509662284E-2,1.5007115957786071E-2,1.3577866818949302E-2,1.2148617680112533E-2,{"$f":"MAX(BD312+BD324-BD336,0)","v":1.0719368541275764E-2},9.2901194024389948E-3,{"$f":"MAX(BF312+BF324-BF336,0)","v":7.8608702636022258E-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-3,1.3463323691369608E-3,1.3073082424953097E-3,1.2682841158536586E-3,1.2292599892120076E-3,1.1902358625703565E-3,{"$f":"MAX(BB315+BB327-BB339,0)","v":1.1512117359287054E-3},1.1121876092870543E-3,{"$f":"MAX(BD315+BD327-BD339,0)","v":1.0731634826454033E-3},1.0341393560037522E-3,{"$f":"MAX(BF315+BF327-BF339,0)","v":9.9511522936210112E-4}]
[{"$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},{"$f":"SUM(AW345:AW354)","v":0.39797297368726631},{"$f":"SUM(AX345:AX354)","v":0.37058038809040883},{"$f":"SUM(AY345:AY354)","v":0.34318780249355141},{"$f":"SUM(AZ345:AZ354)","v":0.31579521689669393},{"$f":"SUM(BA345:BA354)","v":0.28840263129983645},{"$f":"SUM(BB345:BB354)","v":0.26101004570297898},{"$f":"SUM(BC345:BC354)","v":0.23361746010612153},{"$f":"SUM(BD345:BD354)","v":0.20622487450926408},{"$f":"SUM(BE345:BE354)","v":0.1788322889124066},{"$f":"SUM(BF345:BF354)","v":0.15143970331554912}]
[{"$f":"ROW()","v":356},"2000-09-30"]
[{"$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*AV$15","v":0},0,0,0,0,0,{"$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]
[{"$f":"ROW()","v":372},"Compressor stations",null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.47835013993750086,0.45412987968750085,0.42990961943750083,0.40568935918750082,0.40830791921921994,0.3823836068878409,0.35645929455646186,0.33053498222508282,0.30461066989370378,0.27868635756232474,0.2527620452309457,0.22683773289956666,0.20091342056818762,0.17498910823680858]
[{"$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-2,2.2510673936679108E-2,2.1081424797842339E-2,1.965217565900557E-2,1.8222926520168801E-2,1.6793677381332032E-2,1.5364428242495263E-2,1.3935179103658494E-2,1.2505929964821725E-2,1.1076680825984956E-2,9.647431687148187E-3]
[{"$f":"ROW()","v":374},"SCADA and communications",null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.841813250000005E-3,3.7253946666666719E-3,3.6089760833333383E-3,3.4925575000000052E-3,3.3761389166666721E-3,3.259720333333339E-3,3.1433017500000059E-3,3.0268831666666724E-3,2.9104645833333389E-3,2.7940460000000058E-3,2.6776274166666727E-3,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.7347234759768071E-18,1.8567725010220798E-18,0,0,0,0,0,0,0,0,0]
[{"$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-3,1.395112527439025E-3,1.3560884007973739E-3,1.3170642741557228E-3,1.2780401475140717E-3,1.2390160208724207E-3,1.1999918942307696E-3,1.1609677675891185E-3,1.1219436409474674E-3,1.0829195143058164E-3,1.0438953876641653E-3]
[{"$f":"ROW()","v":377},"Other assets",null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500001,0.12539118006250002,0.12200222925000002,0.11861327843750002,0.11522432762500003,0.11183537681250003,0.10844642600000003,0.10505747518750003,0.10166852437500003,9.8279573562500028E-2,9.4890622750000028E-2,9.1501671937500029E-2,8.8112721125000029E-2,8.472377031250003E-2,8.133481950000003E-2,7.7945868687500031E-2,7.4556917875000031E-2,7.1167967062500032E-2,6.7779016250000032E-2,6.4390065437500033E-2,6.1001114625000033E-2,5.7612163812500033E-2,5.4223213000000034E-2,5.0834262187500034E-2,4.7445311375000035E-2,4.4056360562500035E-2,4.0667409750000036E-2,3.7278458937500036E-2,3.3889508125000037E-2,3.0500557312500037E-2,2.7111606500000038E-2,2.3722655687500038E-2,2.0333704875000039E-2,1.6944754062500039E-2,1.355580325000004E-2,1.016685243750004E-2,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.7755575615628914E-17,2.9708360016353277E-17,0,0,0,0,0,0,0,0,0]
[{"$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},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":0.43221370568333811},{"$f":"SUM(AX370:AX379)","v":0.40482112008648063},{"$f":"SUM(AY370:AY379)","v":0.37742853448962316},{"$f":"SUM(AZ370:AZ379)","v":0.35003594889276574},{"$f":"SUM(BA370:BA379)","v":0.3226433632959082},{"$f":"SUM(BB370:BB379)","v":0.29525077769905078},{"$f":"SUM(BC370:BC379)","v":0.2678581921021933},{"$f":"SUM(BD370:BD379)","v":0.24046560650533585},{"$f":"SUM(BE370:BE379)","v":0.21307302090847838},{"$f":"SUM(BF370:BF379)","v":0.18568043531162093}]
[{"$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$12","v":2.5924312331379044E-2},{"$f":"Inputs!BA753*AX$12","v":2.592431233137904E-2},{"$f":"Inputs!BB753*AY$12","v":2.592431233137904E-2},{"$f":"Inputs!BC753*AZ$12","v":2.5924312331379037E-2},{"$f":"Inputs!BD753*BA$12","v":2.5924312331379037E-2},{"$f":"IF(BB360>1,BB372/BB360,BB372)*BB$12","v":2.5924312331379044E-2},2.5924312331379047E-2,{"$f":"IF(BD360>1,BD372/BD360,BD372)*BD$12","v":2.5924312331379047E-2},2.5924312331379047E-2,{"$f":"IF(BF360>1,BF372/BF360,BF372)*BF$12","v":2.5924312331379047E-2}]
[{"$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$12","v":1.4292491388367687E-3},{"$f":"Inputs!BA754*AX$12","v":1.4292491388367687E-3},{"$f":"Inputs!BB754*AY$12","v":1.4292491388367687E-3},{"$f":"Inputs!BC754*AZ$12","v":1.4292491388367685E-3},{"$f":"Inputs!BD754*BA$12","v":1.4292491388367685E-3},{"$f":"IF(BB361>1,BB373/BB361,BB373)*BB$12","v":1.4292491388367687E-3},1.4292491388367685E-3,{"$f":"IF(BD361>1,BD373/BD361,BD373)*BD$12","v":1.4292491388367685E-3},1.4292491388367685E-3,{"$f":"IF(BF361>1,BF373/BF361,BF373)*BF$12","v":1.4292491388367685E-3}]
[{"$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$12","v":1.8567725010220798E-18},{"$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$12","v":3.9024126641651048E-5},{"$f":"Inputs!BA757*AX$12","v":3.9024126641651048E-5},{"$f":"Inputs!BB757*AY$12","v":3.9024126641651055E-5},{"$f":"Inputs!BC757*AZ$12","v":3.9024126641651055E-5},{"$f":"Inputs!BD757*BA$12","v":3.9024126641651055E-5},{"$f":"IF(BB364>1,BB376/BB364,BB376)*BB$12","v":3.9024126641651041E-5},3.9024126641651041E-5,{"$f":"IF(BD364>1,BD376/BD364,BD376)*BD$12","v":3.9024126641651041E-5},3.9024126641651041E-5,{"$f":"IF(BF364>1,BF376/BF364,BF376)*BF$12","v":3.9024126641651041E-5}]
[{"$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$12","v":2.9708360016353277E-17},{"$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":2.7392585596857498E-2},{"$f":"SUM(AX394:AX403)","v":2.739258559685746E-2},{"$f":"SUM(AY394:AY403)","v":2.739258559685746E-2},{"$f":"SUM(AZ394:AZ403)","v":2.7392585596857456E-2},{"$f":"SUM(BA394:BA403)","v":2.7392585596857456E-2},{"$f":"SUM(BB394:BB403)","v":2.7392585596857463E-2},{"$f":"SUM(BC394:BC403)","v":2.7392585596857467E-2},{"$f":"SUM(BD394:BD403)","v":2.7392585596857467E-2},{"$f":"SUM(BE394:BE403)","v":2.7392585596857467E-2},{"$f":"SUM(BF394:BF403)","v":2.7392585596857467E-2}]
[{"$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,{"$f":"MAX(AL372+AL384-AL396,0)","v":0.53284572550000076},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.50257040018750088,0.47835013993750086,0.45412987968750085,0.42990961943750083,0.40568935918750082,0.38146909893750081,0.3823836068878409,0.35645929455646186,0.33053498222508282,0.30461066989370378,0.27868635756232474,0.2527620452309457,0.22683773289956666,{"$f":"MAX(BD372+BD384-BD396,0)","v":0.20091342056818762},0.17498910823680858,{"$f":"MAX(BF372+BF384-BF396,0)","v":0.14906479590542954}]
[{"$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-2,2.1081424797842339E-2,1.965217565900557E-2,1.8222926520168801E-2,1.6793677381332032E-2,1.5364428242495263E-2,1.3935179103658494E-2,1.2505929964821725E-2,{"$f":"MAX(BD373+BD385-BD397,0)","v":1.1076680825984956E-2},9.647431687148187E-3,{"$f":"MAX(BF373+BF385-BF397,0)","v":8.2181825483114181E-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-3,1.3560884007973739E-3,1.3170642741557228E-3,1.2780401475140717E-3,1.2390160208724207E-3,1.1999918942307696E-3,{"$f":"MAX(BB376+BB388-BB400,0)","v":1.1609677675891185E-3},1.1219436409474674E-3,{"$f":"MAX(BD376+BD388-BD400,0)","v":1.0829195143058164E-3},1.0438953876641653E-3,{"$f":"MAX(BF376+BF388-BF400,0)","v":1.0048712610225142E-3}]
[{"$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},{"$f":"SUM(AW406:AW415)","v":0.40482112008648063},{"$f":"SUM(AX406:AX415)","v":0.37742853448962316},{"$f":"SUM(AY406:AY415)","v":0.35003594889276574},{"$f":"SUM(AZ406:AZ415)","v":0.3226433632959082},{"$f":"SUM(BA406:BA415)","v":0.29525077769905078},{"$f":"SUM(BB406:BB415)","v":0.2678581921021933},{"$f":"SUM(BC406:BC415)","v":0.24046560650533585},{"$f":"SUM(BD406:BD415)","v":0.21307302090847838},{"$f":"SUM(BE406:BE415)","v":0.18568043531162093},{"$f":"SUM(BF406:BF415)","v":0.15828784971476348}]
[{"$f":"ROW()","v":417},"2000-12-31"]
[{"$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*AV$15","v":0},0,0,0,0,0,{"$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]
[{"$f":"ROW()","v":433},"Compressor stations",null,null,null,null,null,0.72660780749999998,0.7205527424375,0.71449767737500003,0.70844261231250005,0.70238754725000008,0.6963324821875001,0.69027741712500013,0.68422235206250015,0.67816728700000017,0.6721122219375002,0.66605715687500022,0.66000209181250025,0.65394702675000027,0.6478919616875003,0.64183689662500032,0.63578183156250034,0.62972676650000037,0.62367170143750039,0.61761663637500042,0.61156157131250044,0.60550650625000046,0.59945144118750049,0.59339637612500051,0.58734131106250054,0.58128624600000056,0.57523118093750059,0.56917611587500061,0.56312105081250063,0.55706598575000066,0.55101092068750068,0.54495585562500071,0.53890079056250073,0.53284572550000076,0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.48440520500000084,0.46018494475000082,0.43596468450000081,0.4117444242500008,0.41478899730206464,0.3888646849706856,0.36294037263930656,0.33701606030792752,0.31109174797654848,0.28516743564516944,0.2592431233137904,0.23331881098241136,0.20739449865103232,0.18147018631965328]
[{"$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-2,2.28679862213883E-2,2.1438737082551531E-2,2.0009487943714762E-2,1.8580238804877993E-2,1.7150989666041224E-2,1.5721740527204455E-2,1.4292491388367686E-2,1.2863242249530917E-2,1.1433993110694148E-2,1.0004743971857379E-2]
[{"$f":"ROW()","v":435},"SCADA and communications",null,null,null,null,null,6.9851149999999992E-3,6.8686964166666661E-3,6.752277833333333E-3,6.6358592499999999E-3,6.5194406666666668E-3,6.4030220833333337E-3,6.2866035000000006E-3,6.1701849166666675E-3,6.0537663333333344E-3,5.9373477500000013E-3,5.8209291666666682E-3,5.7045105833333351E-3,5.588092000000002E-3,5.4716734166666689E-3,5.3552548333333358E-3,5.2388362500000027E-3,5.1224176666666696E-3,5.0059990833333365E-3,4.8895805000000033E-3,4.7731619166666702E-3,4.6567433333333371E-3,4.540324750000004E-3,4.4239061666666709E-3,4.3074875833333378E-3,4.1910690000000047E-3,4.0746504166666716E-3,3.9582318333333385E-3,3.8418132500000054E-3,3.7253946666666723E-3,3.6089760833333392E-3,3.4925575000000061E-3,3.376138916666673E-3,3.2597203333333399E-3,3.1433017500000064E-3,3.0268831666666728E-3,2.9104645833333397E-3,2.7940460000000066E-3,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.3209656262775998E-18,0,0,0,0,0,0,0,0,0]
[{"$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-3,1.4048685590994376E-3,1.3658444324577866E-3,1.3268203058161355E-3,1.2877961791744844E-3,1.2487720525328333E-3,1.2097479258911822E-3,1.1707237992495312E-3,1.1316996726078801E-3,1.092675545966229E-3,1.0536514193245779E-3]
[{"$f":"ROW()","v":438},"Other assets",null,null,null,null,null,0.13555803250000001,0.13216908168750002,0.12878013087500004,0.12539118006250005,0.12200222925000005,0.11861327843750005,0.11522432762500005,0.11183537681250005,0.10844642600000005,0.10505747518750005,0.10166852437500006,9.8279573562500055E-2,9.4890622750000056E-2,9.1501671937500056E-2,8.8112721125000057E-2,8.4723770312500057E-2,8.1334819500000058E-2,7.7945868687500058E-2,7.4556917875000059E-2,7.1167967062500059E-2,6.777901625000006E-2,6.439006543750006E-2,6.1001114625000061E-2,5.7612163812500061E-2,5.4223213000000062E-2,5.0834262187500062E-2,4.7445311375000063E-2,4.4056360562500063E-2,4.0667409750000064E-2,3.7278458937500064E-2,3.3889508125000065E-2,3.0500557312500065E-2,2.7111606500000066E-2,2.3722655687500066E-2,2.0333704875000067E-2,1.6944754062500067E-2,1.3555803250000067E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.6419312525551992E-17,0,0,0,0,0,0,0,0,0]
[{"$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},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":0.43906185208255244},{"$f":"SUM(AX431:AX440)","v":0.41166926648569491},{"$f":"SUM(AY431:AY440)","v":0.38427668088883749},{"$f":"SUM(AZ431:AZ440)","v":0.35688409529197995},{"$f":"SUM(BA431:BA440)","v":0.32949150969512253},{"$f":"SUM(BB431:BB440)","v":0.30209892409826505},{"$f":"SUM(BC431:BC440)","v":0.27470633850140763},{"$f":"SUM(BD431:BD440)","v":0.24731375290455015},{"$f":"SUM(BE431:BE440)","v":0.21992116730769271},{"$f":"SUM(BF431:BF440)","v":0.19252858171083526}]
[{"$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$12","v":2.592431233137904E-2},{"$f":"Inputs!BA765*AX$12","v":2.592431233137904E-2},{"$f":"Inputs!BB765*AY$12","v":2.5924312331379037E-2},{"$f":"Inputs!BC765*AZ$12","v":2.5924312331379037E-2},{"$f":"Inputs!BD765*BA$12","v":2.5924312331379033E-2},{"$f":"IF(BB421>1,BB433/BB421,BB433)*BB$12","v":2.592431233137904E-2},2.592431233137904E-2,{"$f":"IF(BD421>1,BD433/BD421,BD433)*BD$12","v":2.592431233137904E-2},2.592431233137904E-2,{"$f":"IF(BF421>1,BF433/BF421,BF433)*BF$12","v":2.592431233137904E-2}]
[{"$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$12","v":1.4292491388367687E-3},{"$f":"Inputs!BA766*AX$12","v":1.4292491388367687E-3},{"$f":"Inputs!BB766*AY$12","v":1.4292491388367687E-3},{"$f":"Inputs!BC766*AZ$12","v":1.4292491388367685E-3},{"$f":"Inputs!BD766*BA$12","v":1.4292491388367685E-3},{"$f":"IF(BB422>1,BB434/BB422,BB434)*BB$12","v":1.4292491388367687E-3},1.4292491388367685E-3,{"$f":"IF(BD422>1,BD434/BD422,BD434)*BD$12","v":1.4292491388367685E-3},1.4292491388367685E-3,{"$f":"IF(BF422>1,BF434/BF422,BF434)*BF$12","v":1.4292491388367685E-3}]
[{"$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$12","v":2.3209656262775998E-18},{"$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$12","v":0},0,{"$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$12","v":3.9024126641651041E-5},{"$f":"Inputs!BA769*AX$12","v":3.9024126641651041E-5},{"$f":"Inputs!BB769*AY$12","v":3.9024126641651048E-5},{"$f":"Inputs!BC769*AZ$12","v":3.9024126641651048E-5},{"$f":"Inputs!BD769*BA$12","v":3.9024126641651048E-5},{"$f":"IF(BB425>1,BB437/BB425,BB437)*BB$12","v":3.9024126641651041E-5},3.9024126641651041E-5,{"$f":"IF(BD425>1,BD437/BD425,BD437)*BD$12","v":3.9024126641651035E-5},3.9024126641651035E-5,{"$f":"IF(BF425>1,BF437/BF425,BF437)*BF$12","v":3.9024126641651035E-5}]
[{"$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$12","v":4.6419312525551992E-17},{"$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$12","v":0},0,{"$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":2.7392585596857508E-2},{"$f":"SUM(AX455:AX464)","v":2.739258559685746E-2},{"$f":"SUM(AY455:AY464)","v":2.7392585596857456E-2},{"$f":"SUM(AZ455:AZ464)","v":2.7392585596857456E-2},{"$f":"SUM(BA455:BA464)","v":2.7392585596857453E-2},{"$f":"SUM(BB455:BB464)","v":2.739258559685746E-2},{"$f":"SUM(BC455:BC464)","v":2.739258559685746E-2},{"$f":"SUM(BD455:BD464)","v":2.739258559685746E-2},{"$f":"SUM(BE455:BE464)","v":2.739258559685746E-2},{"$f":"SUM(BF455:BF464)","v":2.739258559685746E-2}]
[{"$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,{"$f":"MAX(AM433+AM445-AM457,0)","v":0.53284572550000076},0.52679066043750078,0.5207355953750008,0.51468053031250083,0.50862546525000085,0.48440520500000084,0.46018494475000082,0.43596468450000081,0.4117444242500008,0.38752416400000078,0.3888646849706856,0.36294037263930656,0.33701606030792752,0.31109174797654848,0.28516743564516944,0.2592431233137904,0.23331881098241136,{"$f":"MAX(BD433+BD445-BD457,0)","v":0.20739449865103232},0.18147018631965328,{"$f":"MAX(BF433+BF445-BF457,0)","v":0.15554587398827424}]
[{"$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-2,2.1438737082551531E-2,2.0009487943714762E-2,1.8580238804877993E-2,1.7150989666041224E-2,1.5721740527204455E-2,1.4292491388367686E-2,1.2863242249530917E-2,{"$f":"MAX(BD434+BD446-BD458,0)","v":1.1433993110694148E-2},1.0004743971857379E-2,{"$f":"MAX(BF434+BF446-BF458,0)","v":8.5754948330206103E-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,{"$f":"MAX(AM435+AM447-AM459,0)","v":3.2597203333333399E-3},3.1433017500000064E-3,3.0268831666666728E-3,2.9104645833333397E-3,2.7940460000000066E-3,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,2.1684043449710089E-18,0,0,0,0,0,0,0,{"$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-3,1.3658444324577866E-3,1.3268203058161355E-3,1.2877961791744844E-3,1.2487720525328333E-3,1.2097479258911822E-3,{"$f":"MAX(BB437+BB449-BB461,0)","v":1.1707237992495312E-3},1.1316996726078801E-3,{"$f":"MAX(BD437+BD449-BD461,0)","v":1.092675545966229E-3},1.0536514193245779E-3,{"$f":"MAX(BF437+BF449-BF461,0)","v":1.0146272926829269E-3}]
[{"$f":"ROW()","v":474},"Other assets",null,null,null,null,{"$f":"MAX(G438+G450-G462,0)","v":0.13555803250000001},0.13216908168750002,0.12878013087500004,0.12539118006250005,0.12200222925000005,0.11861327843750005,0.11522432762500005,0.11183537681250005,0.10844642600000005,0.10505747518750005,0.10166852437500006,9.8279573562500055E-2,9.4890622750000056E-2,9.1501671937500056E-2,8.8112721125000057E-2,8.4723770312500057E-2,8.1334819500000058E-2,7.7945868687500058E-2,7.4556917875000059E-2,7.1167967062500059E-2,6.777901625000006E-2,6.439006543750006E-2,6.1001114625000061E-2,5.7612163812500061E-2,5.4223213000000062E-2,5.0834262187500062E-2,4.7445311375000063E-2,4.4056360562500063E-2,4.0667409750000064E-2,3.7278458937500064E-2,3.3889508125000065E-2,3.0500557312500065E-2,2.7111606500000066E-2,2.3722655687500066E-2,2.0333704875000067E-2,1.6944754062500067E-2,1.3555803250000067E-2,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,4.3368086899420177E-17,0,0,0,0,0,{"$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},{"$f":"SUM(AW467:AW476)","v":0.41166926648569491},{"$f":"SUM(AX467:AX476)","v":0.38427668088883749},{"$f":"SUM(AY467:AY476)","v":0.35688409529197995},{"$f":"SUM(AZ467:AZ476)","v":0.32949150969512253},{"$f":"SUM(BA467:BA476)","v":0.30209892409826505},{"$f":"SUM(BB467:BB476)","v":0.27470633850140763},{"$f":"SUM(BC467:BC476)","v":0.24731375290455015},{"$f":"SUM(BD467:BD476)","v":0.21992116730769271},{"$f":"SUM(BE467:BE476)","v":0.19252858171083526},{"$f":"SUM(BF467:BF476)","v":0.16513599611397778}]
[{"$f":"ROW()","v":478},"2001-03-31"]
[{"$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*AV$15","v":0},0,0,0,0,0,{"$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]
[{"$f":"ROW()","v":494},"Compressor stations",null,null,null,null,null,null,2.0166781425,1.9998724913124999,1.9830668401249998,1.9662611889374997,1.9494555377499996,1.9326498865624995,1.9158442353749994,1.8990385841874993,1.8822329329999992,1.8654272818124991,1.848621630624999,1.8318159794374989,1.8150103282499988,1.7982046770624986,1.7813990258749985,1.7645933746874984,1.7477877234999983,1.7309820723124982,1.7141764211249981,1.697370769937498,1.6805651187499979,1.6637594675624978,1.6469538163749977,1.6301481651874976,1.6133425139999975,1.5965368628124974,1.5797312116249973,1.5629255604374972,1.5461199092499971,1.529314258062497,1.5125086068749969,1.4957029556874968,1.4788973044999967,1.4620916533124966,1.4452860021249965,1.4284803509374964,1.3612577461874964,1.2940351414374964,1.2268125366874965,1.1595899319374965,1.1692224393254538,1.0972702892131181,1.0253181391007824,0.95336598898844682,0.88141383887611124,0.80946168876377556,0.73750953865143998,0.6655573885391044,0.59360523842676882,0.52165308831443324]
[{"$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-2,1.4080503832571083E-2,1.3214011289028247E-2,1.2347518745485411E-2,1.1481026201942576E-2,1.061453365839974E-2,9.7480411148569042E-3,8.8815485713140685E-3,8.0150560277712328E-3,7.1485634842283971E-3,6.2820709406855614E-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-4,8.2803592882270166E-4,8.0519355837242019E-4,7.8235118792213871E-4,7.5950881747185723E-4,7.3666644702157576E-4,7.1382407657129428E-4,6.9098170612101292E-4,6.6813933567073155E-4,6.4529696522045007E-4,6.224545947701687E-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},0.82982193319550968,{"$f":"AW537","v":0.82982193319550968},{"$f":"AX537","v":0.82982193319550968},{"$f":"AY537","v":0.82982193319550968},{"$f":"AZ537","v":0.82982193319550968},{"$f":"BA537","v":0.82982193319550968},{"$f":"BB537","v":0.82982193319550968},{"$f":"BC537","v":0.82982193319550968},{"$f":"BD537","v":0.82982193319550968},{"$f":"BE537","v":0.82982193319550968}]
[{"$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},{"$f":"SUM(AW614:AW623)","v":1.2205517216000119},{"$f":"SUM(AX614:AX623)","v":1.1477102365736833},{"$f":"SUM(AY614:AY623)","v":1.0748687515473545},{"$f":"SUM(AZ614:AZ623)","v":1.0020272665210257},{"$f":"SUM(BA614:BA623)","v":0.92918578149469688},{"$f":"SUM(BB614:BB623)","v":0.85634429646836807},{"$f":"SUM(BC614:BC623)","v":0.78350281144203937},{"$f":"SUM(BD614:BD623)","v":0.71066132641571067},{"$f":"SUM(BE614:BE623)","v":0.63781984138938197},{"$f":"SUM(BF614:BF623)","v":0.56497835636305327}]
[{"$f":"ROW()","v":625},"Capex"]
[{"$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$12","v":2.2842370450281429E-5},{"$f":"Inputs!BA805*AX$12","v":2.2842370450281429E-5},{"$f":"Inputs!BB805*AY$12","v":2.2842370450281429E-5},{"$f":"Inputs!BC805*AZ$12","v":2.2842370450281429E-5},{"$f":"Inputs!BD805*BA$12","v":2.2842370450281429E-5},{"$f":"IF(BB608>1,BB620/BB608,BB620)*BB$12","v":2.2842370450281422E-5},2.2842370450281422E-5,{"$f":"IF(BD608>1,BD620/BD608,BD620)*BD$12","v":2.2842370450281422E-5},2.2842370450281418E-5,{"$f":"IF(BF608>1,BF620/BF608,BF620)*BF$12","v":2.2842370450281422E-5}]
[{"$f":"ROW()","v":653},"Receipt and delivery point facilities",null,null,null,null,null,null,null,{"$f":"MAX(J617+J629-J641,0)","v":2.4286092499999998E-2},2.408370839583333E-2,2.3881324291666662E-2,2.3678940187499994E-2,2.3476556083333325E-2,2.3274171979166657E-2,2.3071787874999989E-2,2.2869403770833321E-2,2.2667019666666652E-2,2.2464635562499984E-2,2.2262251458333316E-2,2.2059867354166648E-2,2.185748324999998E-2,2.1655099145833311E-2,2.1452715041666643E-2,2.1250330937499975E-2,2.1047946833333307E-2,2.0845562729166638E-2,2.064317862499997E-2,2.0440794520833302E-2,2.0238410416666634E-2,2.0036026312499965E-2,1.9833642208333297E-2,1.9631258104166629E-2,1.9428873999999961E-2,1.9226489895833292E-2,1.9024105791666624E-2,1.8821721687499956E-2,1.8619337583333288E-2,1.8416953479166619E-2,1.8214569374999951E-2,1.8012185270833283E-2,1.7809801166666615E-2,1.7607417062499946E-2,1.679788064583328E-2,1.5988344229166614E-2,1.5178807812499948E-2,1.4369271395833282E-2,1.3559734979166616E-2,1.364725756079967E-2,1.2780765017256834E-2,1.1914272473713999E-2,1.1047779930171163E-2,1.0181287386628327E-2,9.3147948430854915E-3,8.4483022995426559E-3,{"$f":"MAX(BD617+BD629-BD641,0)","v":7.5818097559998193E-3},6.7153172124569827E-3,{"$f":"MAX(BF617+BF629-BF641,0)","v":5.8488246689141462E-3}]
[{"$f":"ROW()","v":656},"Maintenance bases and depots",null,null,null,null,null,null,null,{"$f":"MAX(J620+J632-J644,0)","v":1.067045E-3},1.061709775E-3,1.0563745500000001E-3,1.0510393250000001E-3,1.0457041000000002E-3,1.0403688750000003E-3,1.0350336500000003E-3,1.0296984250000004E-3,1.0243632000000004E-3,1.0190279750000005E-3,1.0136927500000005E-3,1.0083575250000006E-3,1.0030223000000007E-3,9.9768707500000071E-4,9.9235185000000076E-4,9.8701662500000082E-4,9.8168140000000088E-4,9.7634617500000083E-4,9.7101095000000077E-4,9.6567572500000072E-4,9.6034050000000067E-4,9.5500527500000062E-4,9.4967005000000057E-4,9.4433482500000051E-4,9.3899960000000046E-4,9.3366437500000041E-4,9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.9098257499999999E-4,8.69641675E-4,8.4830077500000001E-4,8.2695987500000002E-4,8.0561897500000003E-4,7.8427807500000004E-4,8.1661474359756103E-4,7.9377237314727956E-4,7.7093000269699808E-4,7.4808763224671661E-4,7.2524526179643513E-4,{"$f":"MAX(BB620+BB632-BB644,0)","v":7.0240289134615376E-4},6.7956052089587229E-4,{"$f":"MAX(BD620+BD632-BD644,0)","v":6.5671815044559081E-4},6.3387577999530944E-4,{"$f":"MAX(BF620+BF632-BF644,0)","v":6.1103340954502807E-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,{"$f":"AJ717","v":9.3366437500000041E-4},9.2832915000000036E-4,9.2299392500000031E-4,9.1765870000000025E-4,9.123234750000002E-4,9.0698825000000015E-4,9.016530250000001E-4,8.9631780000000005E-4,8.7497690000000006E-4,8.5363600000000006E-4,8.3229510000000007E-4,8.1095420000000008E-4,8.4516770666041299E-4,8.2232533621013151E-4,7.9948296575985003E-4,7.7664059530956856E-4,7.5379822485928708E-4,7.3095585440900561E-4,7.0811348395872413E-4,6.8527111350844265E-4,6.6242874305816129E-4,6.3958637260787981E-4]
[{"$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},{"$f":"AU720","v":0},0,{"$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"]
[{"$f":"ROW()","v":739},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,1.47807275E-2,1.4657554770833333E-2,1.4534382041666665E-2,1.4411209312499998E-2,1.428803658333333E-2,1.4164863854166663E-2,1.4041691124999995E-2,1.3918518395833327E-2,1.379534566666666E-2,1.3672172937499992E-2,1.3549000208333325E-2,1.3425827479166657E-2,1.330265474999999E-2,1.3179482020833322E-2,1.3056309291666655E-2,1.2933136562499987E-2,1.280996383333332E-2,1.2686791104166652E-2,1.2563618374999985E-2,1.2440445645833317E-2,1.2317272916666649E-2,1.2194100187499982E-2,1.2070927458333314E-2,1.1947754729166647E-2,1.1824581999999979E-2,1.1701409270833312E-2,1.1578236541666644E-2,1.1455063812499977E-2,1.1331891083333309E-2,1.1208718354166642E-2,1.1085545624999974E-2,1.0962372895833307E-2,1.046968197916664E-2,9.9769910624999732E-3,9.4843001458333066E-3,8.9916092291666399E-3,9.0968722275445307E-3,8.5695173158028184E-3,8.042162404061106E-3,7.5148074923193937E-3,6.9874525805776813E-3,6.460097668835969E-3,5.9327427570942575E-3,5.405387845352546E-3,4.8780329336108345E-3,4.350678021869123E-3]
[{"$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$12","v":1.1773921200750449E-5},{"$f":"Inputs!BA829*AX$12","v":1.1773921200750449E-5},{"$f":"Inputs!BB829*AY$12","v":1.1773921200750449E-5},{"$f":"Inputs!BC829*AZ$12","v":1.1773921200750447E-5},{"$f":"Inputs!BD829*BA$12","v":1.1773921200750447E-5},{"$f":"IF(BB730>1,BB742/BB730,BB742)*BB$12","v":1.1773921200750446E-5},1.1773921200750446E-5,{"$f":"IF(BD730>1,BD742/BD730,BD742)*BD$12","v":1.1773921200750444E-5},1.1773921200750446E-5,{"$f":"IF(BF730>1,BF742/BF730,BF742)*BF$12","v":1.1773921200750444E-5}]
[{"$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$12","v":7.4270900040883192E-18},{"$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-3,9.3605496834153895E-3,8.8331947716736772E-3,8.3058398599319648E-3,7.7784849481902524E-3,7.2511300364485401E-3,6.7237751247068277E-3,6.1964202129651154E-3,5.669065301223403E-3,5.1417103894816907E-3,4.6143554777399792E-3]
[{"$f":"ROW()","v":862},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,1.39746075E-2,1.3741697375E-2,1.3508787250000001E-2,1.3275877125000002E-2,1.3042967000000003E-2,1.2810056875000003E-2,1.2577146750000004E-2,1.2344236625000005E-2,1.2111326500000005E-2,1.1878416375000006E-2,1.1645506250000007E-2,1.1412596125000007E-2,1.1179686000000008E-2,1.0946775875000009E-2,1.071386575000001E-2,1.048095562500001E-2,1.0248045500000011E-2,1.0015135375000012E-2,9.7822252500000123E-3,9.549315125000013E-3,9.3164050000000137E-3,9.0834948750000144E-3,8.8505847500000151E-3,8.6176746250000158E-3,8.3847645000000165E-3,8.1518543750000172E-3,7.9189442500000179E-3,7.6860341250000177E-3,7.4531240000000176E-3,7.2202138750000174E-3,4.5946815568182007E-3,1.9691492386363831E-3,2.0816681711721685E-17,2.0816681711721685E-17,2.2281270012264958E-17,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"MAX(N861+N873-N885,0)","v":1.47807275E-2},1.4657554770833333E-2,1.4534382041666665E-2,1.4411209312499998E-2,1.428803658333333E-2,1.4164863854166663E-2,1.4041691124999995E-2,1.3918518395833327E-2,1.379534566666666E-2,1.3672172937499992E-2,1.3549000208333325E-2,1.3425827479166657E-2,1.330265474999999E-2,1.3179482020833322E-2,1.3056309291666655E-2,1.2933136562499987E-2,1.280996383333332E-2,1.2686791104166652E-2,1.2563618374999985E-2,1.2440445645833317E-2,1.2317272916666649E-2,1.2194100187499982E-2,1.2070927458333314E-2,1.1947754729166647E-2,1.1824581999999979E-2,1.1701409270833312E-2,1.1578236541666644E-2,1.1455063812499977E-2,1.1331891083333309E-2,1.1208718354166642E-2,1.0716027437499975E-2,1.0223336520833308E-2,9.7306456041666416E-3,9.237954687499975E-3,8.7452637708333083E-3,8.8331947716736772E-3,8.3058398599319648E-3,7.7784849481902524E-3,7.2511300364485401E-3,6.7237751247068277E-3,6.1964202129651154E-3,5.669065301223403E-3,{"$f":"MAX(BD861+BD873-BD885,0)","v":5.1417103894816907E-3},4.6143554777399792E-3,{"$f":"MAX(BF861+BF873-BF885,0)","v":4.0870005659982677E-3}]
[{"$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"]
[{"$f":"ROW()","v":925},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,5.5000000000000003E-4,5.4724999999999999E-4,5.4449999999999995E-4,5.4174999999999991E-4,5.3899999999999987E-4,5.3624999999999983E-4,5.3349999999999979E-4,5.3074999999999975E-4,5.2799999999999972E-4,5.2524999999999968E-4,5.2249999999999964E-4,5.197499999999996E-4,5.1699999999999956E-4,5.1424999999999952E-4,5.1149999999999948E-4,5.0874999999999944E-4,5.059999999999994E-4,5.0324999999999936E-4,5.0049999999999932E-4,4.9774999999999928E-4,4.9499999999999924E-4,4.922499999999992E-4,4.8949999999999916E-4,4.8674999999999917E-4,4.8399999999999919E-4,4.812499999999992E-4,4.7849999999999922E-4,4.7574999999999923E-4,4.7299999999999925E-4,4.6199999999999925E-4,4.5099999999999925E-4,4.3999999999999926E-4,4.2899999999999926E-4,4.4740900562851709E-4,4.3563508442776662E-4,4.2386116322701615E-4,4.1208724202626567E-4,4.003133208255152E-4,3.8853939962476473E-4,3.7676547842401426E-4,3.6499155722326379E-4,3.5321763602251332E-4,3.4144371482176285E-4]
[{"$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},{"$f":"AU964","v":0},0,{"$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$12","v":2.1817076887009438E-17},{"$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-2,9.8479058777282732E-2,9.268617296685433E-2,8.6893287156425927E-2,8.1100401345997525E-2,7.5307515535569122E-2,6.9514629725140734E-2,6.3721743914712345E-2,{"$f":"MAX(BD921+BD933-BD945,0)","v":5.7928858104283949E-2},5.2135972293855554E-2,{"$f":"MAX(BF921+BF933-BF945,0)","v":4.6343086483427158E-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"]
[{"$f":"ROW()","v":982},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4503147924999999,2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.9398325440624957,1.9194132541249957,1.8989939641874958,1.8173168044374957,1.7356396446874955,1.6539624849374954,1.5722853251874953,1.5954820982778444,1.5080584216598802,1.4206347450419161,1.333211068423952,1.2457873918059879,1.1583637151880237,1.0709400385700596,0.98351636195209557,0.89609268533413156,0.80866900871616754]
[{"$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$12","v":8.7423676617964116E-2},{"$f":"Inputs!BA885*AX$12","v":8.742367661796413E-2},{"$f":"Inputs!BB885*AY$12","v":8.742367661796413E-2},{"$f":"Inputs!BC885*AZ$12","v":8.742367661796413E-2},{"$f":"Inputs!BD885*BA$12","v":8.7423676617964116E-2},{"$f":"IF(BB1031>1,BB1043/BB1031,BB1043)*BB$12","v":8.7423676617964116E-2},8.7423676617964116E-2,{"$f":"IF(BD1031>1,BD1043/BD1031,BD1043)*BD$12","v":8.7423676617964116E-2},8.7423676617964102E-2,{"$f":"IF(BF1031>1,BF1043/BF1031,BF1043)*BF$12","v":8.7423676617964102E-2}]
[{"$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$12","v":2.8166430581613489E-4},{"$f":"Inputs!BA888*AX$12","v":2.8166430581613494E-4},{"$f":"Inputs!BB888*AY$12","v":2.8166430581613489E-4},{"$f":"Inputs!BC888*AZ$12","v":1.4083215290806747E-4},{"$f":"Inputs!BD888*BA$12","v":0},{"$f":"IF(BB1034>1,BB1046/BB1034,BB1046)*BB$12","v":1.0842021724855044E-19},0,{"$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-4,7.7457684099437117E-4,4.9291253517823623E-4,2.1124822936210129E-4,8.1315162936412833E-20,8.1315162936412833E-20,0,0,{"$f":"MAX(BD1107+BD1119-BD1131,0)","v":0},0,{"$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"]
[{"$f":"ROW()","v":1165},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4503147924999999,2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.8785746742499958,1.7968975144999957,1.7152203547499956,1.6335431949999957,1.6610498557413182,1.5736261791233541,1.48620250250539,1.3987788258874259,1.3113551492694617,1.2239314726514976,1.1365077960335335,1.0490841194155693,0.96166044279760521,0.87423676617964108]
[{"$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},{"$f":"AU1208","v":0},0,{"$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,{"$f":"MAX(S1165+S1177-S1189,0)","v":2.4503147924999999},2.4298955025624998,2.4094762126249996,2.3890569226874994,2.3686376327499992,2.348218342812499,2.3277990528749988,2.3073797629374986,2.2869604729999984,2.2665411830624982,2.246121893124998,2.2257026031874978,2.2052833132499976,2.1848640233124974,2.1644447333749972,2.144025443437497,2.1236061534999968,2.1031868635624966,2.0827675736249964,2.0623482836874962,2.041928993749996,2.0215097038124958,2.0010904138749956,1.9806711239374957,1.9602518339999957,1.8785746742499958,1.7968975144999957,1.7152203547499956,1.6335431949999957,1.5518660352499958,1.5736261791233541,1.48620250250539,1.3987788258874259,1.3113551492694617,1.2239314726514976,1.1365077960335335,1.0490841194155693,{"$f":"MAX(BD1165+BD1177-BD1189,0)","v":0.96166044279760521},0.87423676617964108,{"$f":"MAX(BF1165+BF1177-BF1189,0)","v":0.78681308956167695}]
[{"$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-3,1.2626053006950141E-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]
[{"$f":"ROW()","v":1289},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10989445499999999,0.10806288074999999,0.1062313065,0.10439973225,0.10256815800000001,0.10073658375000001,9.8905009500000016E-2,9.707343525000002E-2,9.5241861000000025E-2,9.3410286750000029E-2,9.1578712500000034E-2,8.9747138250000039E-2,8.7915564000000043E-2,8.6083989750000048E-2,8.4252415500000052E-2,8.2420841250000057E-2,8.0589267000000062E-2,7.8757692750000066E-2,7.6926118500000071E-2,7.5094544250000075E-2,7.326297000000008E-2,7.1431395750000085E-2,6.9599821500000089E-2,5.4133194500000092E-2,3.8666567500000096E-2,2.3199940500000099E-2,7.7333135000001007E-3,1.0212248755621439E-16,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"MAX(U1287+U1299-U1311,0)","v":1.0182189350000002},1.0097337772083335,1.0012486194166668,0.99276346162500007,0.98427830383333337,0.97579314604166667,0.96730798824999997,0.95882283045833328,0.95033767266666658,0.94185251487499988,0.93336735708333318,0.92488219929166648,0.91639704149999979,0.90791188370833309,0.89942672591666639,0.89094156812499969,0.882456410333333,0.8739712525416663,0.8654860947499996,0.8570009369583329,0.84851577916666621,0.84003062137499951,0.83154546358333281,0.79760483241666613,0.76366420124999945,0.72972357008333277,0.69578293891666609,0.66184230774999941,0.67207862381011518,0.63575004955010894,0.5994214752901027,0.56309290103009646,0.52676432677009022,{"$f":"MAX(BB1287+BB1299-BB1311,0)","v":0.49043575251008398},0.45410717825007774,{"$f":"MAX(BD1287+BD1299-BD1311,0)","v":0.4177786039900715},0.38145002973006525,{"$f":"MAX(BF1287+BF1299-BF1311,0)","v":0.34512145547005901}]
[{"$f":"ROW()","v":1324},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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-3,5.57398390791119E-3,5.2726874804565312E-3,4.9713910530018723E-3,4.6700946255472135E-3,4.3687981980925546E-3,{"$f":"MAX(BB1288+BB1300-BB1312,0)","v":4.0675017706378958E-3},3.7662053431832369E-3,{"$f":"MAX(BD1288+BD1300-BD1312,0)","v":3.4649089157285781E-3},3.1636124882739192E-3,{"$f":"MAX(BF1288+BF1300-BF1312,0)","v":2.8623160608192604E-3}]
[{"$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$12","v":3.6328574260006227E-2},{"$f":"Inputs!BA945*AX$12","v":3.6328574260006227E-2},{"$f":"Inputs!BB945*AY$12","v":3.632857426000622E-2},{"$f":"Inputs!BC945*AZ$12","v":3.632857426000622E-2},{"$f":"Inputs!BD945*BA$12","v":3.632857426000622E-2},{"$f":"IF(BB1336>1,BB1348/BB1336,BB1348)*BB$12","v":3.6328574260006227E-2},3.632857426000622E-2,{"$f":"IF(BD1336>1,BD1348/BD1336,BD1348)*BD$12","v":3.632857426000622E-2},3.632857426000622E-2,{"$f":"IF(BF1336>1,BF1348/BF1336,BF1348)*BF$12","v":3.632857426000622E-2}]
[{"$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":3.6629870687460993E-2},{"$f":"SUM(AX1370:AX1379)","v":3.6629870687460889E-2},{"$f":"SUM(AY1370:AY1379)","v":3.6629870687460882E-2},{"$f":"SUM(AZ1370:AZ1379)","v":3.6629870687460882E-2},{"$f":"SUM(BA1370:BA1379)","v":3.6629870687460882E-2},{"$f":"SUM(BB1370:BB1379)","v":3.6629870687460889E-2},{"$f":"SUM(BC1370:BC1379)","v":3.6629870687460882E-2},{"$f":"SUM(BD1370:BD1379)","v":3.6629870687460882E-2},{"$f":"SUM(BE1370:BE1379)","v":3.6629870687460882E-2},{"$f":"SUM(BF1370:BF1379)","v":3.6629870687460882E-2}]
[{"$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"]
[{"$f":"ROW()","v":1409},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0182189350000002,1.0097337772083335,1.0012486194166668,0.99276346162500007,0.98427830383333337,0.97579314604166667,0.96730798824999997,0.95882283045833328,0.95033767266666658,0.94185251487499988,0.93336735708333318,0.92488219929166648,0.91639704149999979,0.90791188370833309,0.89942672591666639,0.89094156812499969,0.882456410333333,0.8739712525416663,0.8654860947499996,0.8570009369583329,0.84851577916666621,0.81457514799999953,0.78063451683333285,0.74669388566666617,0.71275325449999949,0.7265714852001246,0.69024291094011836,0.65391433668011212,0.61758576242010588,0.58125718816009964,0.54492861390009339,0.50860003964008715,0.47227146538008091,0.43594289112007467,0.39961431686006843]
[{"$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$12","v":9.3118242273989797E-3},{"$f":"Inputs!BA969*AX$12","v":9.3118242273989797E-3},{"$f":"Inputs!BB969*AY$12","v":9.3118242273989797E-3},{"$f":"Inputs!BC969*AZ$12","v":9.3118242273989797E-3},{"$f":"Inputs!BD969*BA$12","v":9.3118242273989797E-3},{"$f":"IF(BB1458>1,BB1470/BB1458,BB1470)*BB$12","v":9.3118242273989797E-3},9.3118242273989779E-3,{"$f":"IF(BD1458>1,BD1470/BD1458,BD1470)*BD$12","v":9.3118242273989779E-3},9.3118242273989779E-3,{"$f":"IF(BF1458>1,BF1470/BF1458,BF1470)*BF$12","v":9.3118242273989762E-3}]
[{"$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,{"$f":"MAX(X1468+X1480-X1492,0)","v":0.30112483999999995},0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.30112483999999995,0.29650989992337162,0.2918949598467433,0.28728001977011497,0.28266507969348664,0.27805013961685832,0.29267313571801357,0.28773350473543108,0.28279387375284859,0.2778542427702661,0.27291461178768361,{"$f":"MAX(BB1468+BB1480-BB1492,0)","v":0.26797498080510113},0.26303534982251864,{"$f":"MAX(BD1468+BD1480-BD1492,0)","v":0.25809571883993615},0.25315608785735366,{"$f":"MAX(BF1468+BF1480-BF1492,0)","v":0.24821645687477115}]
[{"$f":"ROW()","v":1513},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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},{"$f":"SUM(AW1504:AW1513)","v":0.4720575625791304},{"$f":"SUM(AX1504:AX1513)","v":0.45777509313769327},{"$f":"SUM(AY1504:AY1513)","v":0.44349262369625614},{"$f":"SUM(AZ1504:AZ1513)","v":0.42921015425481907},{"$f":"SUM(BA1504:BA1513)","v":0.41492768481338199},{"$f":"SUM(BB1504:BB1513)","v":0.40066847604553657},{"$f":"SUM(BC1504:BC1513)","v":0.38641702083555507},{"$f":"SUM(BD1504:BD1513)","v":0.37216556562557362},{"$f":"SUM(BE1504:BE1513)","v":0.35791411041559218},{"$f":"SUM(BF1504:BF1513)","v":0.34366265520561068}]
[{"$f":"ROW()","v":1523},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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-4,1.0948089193886076E-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$12","v":6.9723997402563569E-3},{"$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},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":2.1400849423854097E-3},{"$f":"SUM(AX1614:AX1623)","v":2.1400849423854097E-3},{"$f":"SUM(AY1614:AY1623)","v":2.1400849423854093E-3},{"$f":"SUM(AZ1614:AZ1623)","v":2.1400849423854093E-3},{"$f":"SUM(BA1614:BA1623)","v":2.1400849423854093E-3},{"$f":"SUM(BB1614:BB1623)","v":2.1400849423854089E-3},{"$f":"SUM(BC1614:BC1623)","v":2.1400849423854084E-3},{"$f":"SUM(BD1614:BD1623)","v":2.1400849423854084E-3},{"$f":"SUM(BE1614:BE1623)","v":2.1400849423854084E-3},{"$f":"SUM(BF1614:BF1623)","v":2.1400849423854084E-3}]
[{"$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},{"$f":"SUM(AW1626:AW1635)","v":4.2563818336471403E-2},{"$f":"SUM(AX1626:AX1635)","v":4.0423733394085996E-2},{"$f":"SUM(AY1626:AY1635)","v":3.8283648451700583E-2},{"$f":"SUM(AZ1626:AZ1635)","v":3.614356350931517E-2},{"$f":"SUM(BA1626:BA1635)","v":3.4003478566929757E-2},{"$f":"SUM(BB1626:BB1635)","v":3.1863393624544344E-2},{"$f":"SUM(BC1626:BC1635)","v":2.9723308682158934E-2},{"$f":"SUM(BD1626:BD1635)","v":2.7583223739773528E-2},{"$f":"SUM(BE1626:BE1635)","v":2.5443138797388118E-2},{"$f":"SUM(BF1626:BF1635)","v":2.3303053855002708E-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]
[{"$f":"ROW()","v":1653},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7458820000000004E-2,3.656317123514851E-2,3.5667522470297017E-2,3.4771873705445523E-2,3.387622494059403E-2,3.2980576175742536E-2,3.2084927410891043E-2,3.1189278646039553E-2,3.0293629881188062E-2,2.9397981116336572E-2,2.8502332351485082E-2,2.7606683586633592E-2,2.6711034821782102E-2,2.5815386056930612E-2,2.4919737292079122E-2,2.4024088527227632E-2,2.3128439762376142E-2,2.2238884386900137E-2,2.1349329011424133E-2,2.0459773635948128E-2,1.9570218260472123E-2,1.9994968435066204E-2,1.9042827081015432E-2,1.8090685726964661E-2,1.7138544372913889E-2,1.6186403018863118E-2,1.5234261664812346E-2,1.4282120310761575E-2,1.3329978956710804E-2,1.2377837602660032E-2,1.1425696248609261E-2]
[{"$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*AV$15","v":0},{"$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-2,1.8725927386388438E-2,3.7451854772776877E-3,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,8.6736173798840355E-19,0,0,0,0]
[{"$f":"ROW()","v":1722},"Total",null,{"$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},{"$f":"SUM(AW1712:AW1721)","v":0.44382545566751486},{"$f":"SUM(AX1712:AX1721)","v":0.42828684681906704},{"$f":"SUM(AY1712:AY1721)","v":0.42398379440245226},{"$f":"SUM(AZ1712:AZ1721)","v":0.42342592746311519},{"$f":"SUM(BA1712:BA1721)","v":0.42286806052377807},{"$f":"SUM(BB1712:BB1721)","v":0.422310193584441},{"$f":"SUM(BC1712:BC1721)","v":0.42175232664510393},{"$f":"SUM(BD1712:BD1721)","v":0.42119445970576685},{"$f":"SUM(BE1712:BE1721)","v":0.42063659276642973},{"$f":"SUM(BF1712:BF1721)","v":0.42007872582709266}]
[{"$f":"ROW()","v":1729},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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-2,1.129680552157598E-2,1.0738938582238894E-2,1.0181071642901808E-2,9.6232047035647219E-3,9.0653377642276357E-3,{"$f":"MAX(BB1715+BB1727-BB1739,0)","v":8.5074708248905513E-3},7.9496038855534669E-3,{"$f":"MAX(BD1715+BD1727-BD1739,0)","v":7.3917369462163816E-3},6.8338700068792963E-3,{"$f":"MAX(BF1715+BF1727-BF1739,0)","v":6.276003067542211E-3}]
[{"$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-2,3.5196175383893566E-2,1.1732058461297858E-2,5.2041704279304213E-18,5.2041704279304213E-18,5.2041704279304213E-18,5.2041704279304213E-18,0,0,0,0]
[{"$f":"ROW()","v":1784},"Capex"]
[{"$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"]
[{"$f":"ROW()","v":1836},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33582450000000003,0.32834408353258449,0.32086366706516894,0.3133832505977534,0.30590283413033786,0.29842241766292232,0.29094200119550678,0.28346158472809124,0.2759811682606757,0.26850075179326016,0.26102033532584462,0.25353991885842908,0.24605950239101357,0.23857908592359806,0.22966024159000559,0.22074139725641312,0.21182255292282065,0.20290370858922818,0.20763295508037558,0.19808661231805946,0.18854026955574335,0.17899392679342724,0.16944758403111113,0.15990124126879501,0.1503548985064789,0.14080855574416279,0.13126221298184668,0.12171587021953055]
[{"$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},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$12","v":4.7376450309480822E-3},{"$f":"Inputs!BA1042*AX$12","v":4.7376450309480822E-3},{"$f":"Inputs!BB1042*AY$12","v":4.7376450309480822E-3},{"$f":"Inputs!BC1042*AZ$12","v":4.737645030948083E-3},{"$f":"Inputs!BD1042*BA$12","v":4.737645030948083E-3},{"$f":"IF(BB1825>1,BB1837/BB1825,BB1837)*BB$12","v":4.737645030948083E-3},4.737645030948083E-3,{"$f":"IF(BD1825>1,BD1837/BD1825,BD1837)*BD$12","v":4.7376450309480822E-3},4.737645030948083E-3,{"$f":"IF(BF1825>1,BF1837/BF1825,BF1837)*BF$12","v":4.737645030948083E-3}]
[{"$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},{"$f":"SUM(AW1870:AW1879)","v":0.31536195043441756},{"$f":"SUM(AX1870:AX1879)","v":0.2856785116214508},{"$f":"SUM(AY1870:AY1879)","v":0.27064299694303234},{"$f":"SUM(AZ1870:AZ1879)","v":0.25560748226461388},{"$f":"SUM(BA1870:BA1879)","v":0.24057196758619542},{"$f":"SUM(BB1870:BB1879)","v":0.22553645290777691},{"$f":"SUM(BC1870:BC1879)","v":0.210688819950647},{"$f":"SUM(BD1870:BD1879)","v":0.1964048321573828},{"$f":"SUM(BE1870:BE1879)","v":0.1821208443641186},{"$f":"SUM(BF1870:BF1879)","v":0.1678368565708544}]
[{"$f":"ROW()","v":1883},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":9.8453923417271706E-3},{"$f":"SUM(AX1919:AX1928)","v":9.8453923417271723E-3},{"$f":"SUM(AY1919:AY1928)","v":9.5495147987682168E-3},{"$f":"SUM(AZ1919:AZ1928)","v":9.5495147987682168E-3},{"$f":"SUM(BA1919:BA1928)","v":9.549514798768215E-3},{"$f":"SUM(BB1919:BB1928)","v":9.5495147987682168E-3},{"$f":"SUM(BC1919:BC1928)","v":9.5495147987682168E-3},{"$f":"SUM(BD1919:BD1928)","v":9.549514798768215E-3},{"$f":"SUM(BE1919:BE1928)","v":9.549514798768215E-3},{"$f":"SUM(BF1919:BF1928)","v":9.5495147987682168E-3}]
[{"$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,{"$f":"MAX(AE1902+AE1914-AE1926,0)","v":5.2140009999999994E-2},4.7956259402246543E-2,4.3772508804493092E-2,3.9588758206739641E-2,3.540500760898619E-2,3.1221257011232739E-2,2.7037506413479288E-2,2.2853755815725837E-2,1.8670005217972387E-2,1.4486254620218936E-2,1.0302504022465485E-2,6.118753424712034E-3,1.9350028269585831E-3,1.6585738516787846E-3,1.382144876398986E-3,1.1057159011191875E-3,8.2928692583938892E-4,5.5285795055959037E-4,2.958775429589553E-4,0,0,0,0,{"$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*AV$15","v":0},{"$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,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.3815384036697248,0.36700360733944959,0.35246881100917438,0.33793401467889916,0.346152446656454,0.33059503332357965,0.31503761999070529,0.29948020665783093,0.28392279332495657,0.26836537999208221,0.25280796665920791,0.23725055332633357,0.22169313999345924,0.20613572666058491]
[{"$f":"ROW()","v":1966},"Total",null,{"$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},{"$f":"SUM(AW1956:AW1965)","v":0.43538398045564647},{"$f":"SUM(AX1956:AX1965)","v":0.41413561623742101},{"$f":"SUM(AY1956:AY1965)","v":0.3928872520191955},{"$f":"SUM(AZ1956:AZ1965)","v":0.37563296208162816},{"$f":"SUM(BA1956:BA1965)","v":0.3597100302376135},{"$f":"SUM(BB1956:BB1965)","v":0.34378709839359883},{"$f":"SUM(BC1956:BC1965)","v":0.32786416654958417},{"$f":"SUM(BD1956:BD1965)","v":0.31194123470556956},{"$f":"SUM(BE1956:BE1965)","v":0.29601830286155489},{"$f":"SUM(BF1956:BF1965)","v":0.28009537101754023}]
[{"$f":"ROW()","v":1975},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX(AF1959+AF1971-AF1983,0)","v":0.39607320000000001},0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.39607320000000001,0.3815384036697248,0.36700360733944959,0.35246881100917438,0.33793401467889916,0.32339921834862395,0.33059503332357965,0.31503761999070529,0.29948020665783093,0.28392279332495657,0.26836537999208221,{"$f":"MAX(BB1959+BB1971-BB1983,0)","v":0.25280796665920791},0.23725055332633357,{"$f":"MAX(BD1959+BD1971-BD1983,0)","v":0.22169313999345924},0.20613572666058491,{"$f":"MAX(BF1959+BF1971-BF1983,0)","v":0.19057831332771058}]
[{"$f":"ROW()","v":2004},"Life (years)"]
[{"$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"]
[{"$f":"ROW()","v":2021},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0528380000000002E-2,6.6361713333333336E-2,6.219504666666667E-2,5.8028380000000004E-2,5.3861713333333339E-2,4.9695046666666673E-2,4.5528380000000007E-2,4.1361713333333341E-2,3.7195046666666676E-2,3.302838000000001E-2,2.8861713333333344E-2,2.5013484888888899E-2,2.1165256444444454E-2,1.7317028000000009E-2,1.3468799555555563E-2,1.0297440560767155E-2,6.1784643364602926E-3,2.0594881121534306E-3,0,0,0,0,0,0,0]
[{"$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":3.434794550278257E-2},{"$f":"SUM(AX2041:AX2050)","v":3.4347945502782577E-2},{"$f":"SUM(AY2041:AY2050)","v":2.3159729149659147E-2},{"$f":"SUM(AZ2041:AZ2050)","v":1.1971512796535719E-2},{"$f":"SUM(BA2041:BA2050)","v":1.1971512796535719E-2},{"$f":"SUM(BB2041:BB2050)","v":1.1971512796535719E-2},{"$f":"SUM(BC2041:BC2050)","v":1.1971512796535719E-2},{"$f":"SUM(BD2041:BD2050)","v":1.1971512796535719E-2},{"$f":"SUM(BE2041:BE2050)","v":1.1971512796535719E-2},{"$f":"SUM(BF2041:BF2050)","v":1.1971512796535719E-2}]
[{"$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$12","v":4.9629826073728502E-6},{"$f":"Inputs!BA1090*AX$12","v":4.9629826073728485E-6},{"$f":"Inputs!BB1090*AY$12","v":4.9629826073728485E-6},{"$f":"Inputs!BC1090*AZ$12","v":4.9629826073728477E-6},{"$f":"Inputs!BD1090*BA$12","v":4.9629826073728485E-6},{"$f":"IF(BB2069>1,BB2081/BB2069,BB2081)*BB$12","v":4.9629826073728485E-6},4.9629826073728485E-6,{"$f":"IF(BD2069>1,BD2081/BD2069,BD2081)*BD$12","v":4.9629826073728485E-6},4.9629826073728477E-6,{"$f":"IF(BF2069>1,BF2081/BF2069,BF2081)*BF$12","v":4.9629826073728477E-6}]
[{"$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$12","v":2.3460106794495248E-4},{"$f":"Inputs!BA1093*AX$12","v":2.3460106794495245E-4},{"$f":"Inputs!BB1093*AY$12","v":2.3460106794495242E-4},{"$f":"Inputs!BC1093*AZ$12","v":2.3460106794495242E-4},{"$f":"Inputs!BD1093*BA$12","v":2.346010679449524E-4},{"$f":"IF(BB2072>1,BB2084/BB2072,BB2084)*BB$12","v":2.3460106794495245E-4},2.3460106794495242E-4,{"$f":"IF(BD2072>1,BD2084/BD2072,BD2084)*BD$12","v":2.3460106794495242E-4},2.3460106794495242E-4,{"$f":"IF(BF2072>1,BF2084/BF2072,BF2084)*BF$12","v":2.3460106794495242E-4}]
[{"$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,{"$f":"MAX(AH2081+AH2093-AH2105,0)","v":1.2866999999999997E-4},1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2866999999999997E-4,1.2403324324324321E-4,1.1939648648648645E-4,1.1475972972972969E-4,1.1012297297297293E-4,1.0548621621621617E-4,1.0794487171035948E-4,1.0298188910298662E-4,9.8018906495613771E-5,9.3055923888240918E-5,8.8092941280868065E-5,{"$f":"MAX(BB2081+BB2093-BB2105,0)","v":8.3129958673495213E-5},7.816697606612236E-5,{"$f":"MAX(BD2081+BD2093-BD2105,0)","v":7.3203993458749507E-5},6.8241010851376654E-5,{"$f":"MAX(BF2081+BF2093-BF2105,0)","v":6.3278028244003801E-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*AV$15","v":0},{"$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},{"$f":"SUM(AW2200:AW2209)","v":3.064698170731709E-3},{"$f":"SUM(AX2200:AX2209)","v":2.1217141181988754E-3},{"$f":"SUM(AY2200:AY2209)","v":1.1787300656660418E-3},{"$f":"SUM(AZ2200:AZ2209)","v":2.3574601313320817E-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"]
[{"$f":"ROW()","v":2265},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.7294850000000008E-2,5.0554279411764713E-2,4.3813708823529418E-2,3.7073138235294123E-2,3.0332567647058828E-2,2.5251846758084104E-2,1.8037033398631504E-2,1.0822220039178904E-2,3.6074066797263027E-3,2.1684043449710089E-18,2.1684043449710089E-18,0,0,0,0]
[{"$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":3.218515003780302E-2},{"$f":"SUM(AX2285:AX2294)","v":3.218515003780302E-2},{"$f":"SUM(AY2285:AY2294)","v":3.218515003780302E-2},{"$f":"SUM(AZ2285:AZ2294)","v":2.3757579980414213E-2},{"$f":"SUM(BA2285:BA2294)","v":1.5330009923025406E-2},{"$f":"SUM(BB2285:BB2294)","v":1.5330009923025408E-2},{"$f":"SUM(BC2285:BC2294)","v":1.5330009923025398E-2},{"$f":"SUM(BD2285:BD2294)","v":1.5330009923025401E-2},{"$f":"SUM(BE2285:BE2294)","v":1.2726032028160555E-2},{"$f":"SUM(BF2285:BF2294)","v":1.0122054133295713E-2}]
[{"$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]
[{"$f":"ROW()","v":2324},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,4.0967770000000001E-2,3.9542804086956519E-2,3.8117838173913038E-2,3.6692872260869556E-2,3.5267906347826075E-2,3.6224010352802011E-2,3.4698788864262982E-2,3.3173567375723953E-2,3.1648345887184924E-2,3.0123124398645892E-2,2.8597902910106859E-2,2.7072681421567827E-2,2.5547459933028795E-2,2.4022238444489762E-2,2.249701695595073E-2]
[{"$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-3,1.2774704502814256E-3,1.1314738273921199E-3,9.8547720450281422E-4,8.3948058161350842E-4,6.9348395872420262E-4,5.4748733583489682E-4,4.0149071294559103E-4,2.5549409005628523E-4,1.0949746716697938E-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$12","v":2.6880921479771012E-4},{"$f":"Inputs!BA1141*AX$12","v":2.6880921479771012E-4},{"$f":"Inputs!BB1141*AY$12","v":2.6880921479771012E-4},{"$f":"Inputs!BC1141*AZ$12","v":2.6880921479771012E-4},{"$f":"Inputs!BD1141*BA$12","v":2.6880921479771012E-4},{"$f":"IF(BB2316>1,BB2328/BB2316,BB2328)*BB$12","v":2.6880921479771001E-4},2.6880921479771001E-4,{"$f":"IF(BD2316>1,BD2328/BD2316,BD2328)*BD$12","v":2.6880921479771006E-4},2.6880921479771001E-4,{"$f":"IF(BF2316>1,BF2328/BF2316,BF2328)*BF$12","v":2.6880921479771006E-4}]
[{"$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,{"$f":"MAX(AL2328+AL2340-AL2352,0)","v":1.2243069999999998E-2},1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.2243069999999998E-2,1.1991930102564101E-2,1.1740790205128204E-2,1.1489650307692306E-2,1.1238510410256409E-2,1.0987370512820512E-2,1.1491593932602106E-2,1.1222784717804395E-2,1.0953975503006684E-2,1.0685166288208973E-2,1.0416357073411263E-2,{"$f":"MAX(BB2328+BB2340-BB2352,0)","v":1.0147547858613553E-2},9.8787386438158441E-3,{"$f":"MAX(BD2328+BD2340-BD2352,0)","v":9.6099294290181332E-3},9.341120214220424E-3,{"$f":"MAX(BF2328+BF2340-BF2352,0)","v":9.0723109994227148E-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":0.43783653785279802},{"$f":"SUM(AX2383:AX2392)","v":0.38684477216444579},{"$f":"SUM(AY2383:AY2392)","v":0.33585300647609356},{"$f":"SUM(AZ2383:AZ2392)","v":0.28486124078774133},{"$f":"SUM(BA2383:BA2392)","v":0.23386947509938913},{"$f":"SUM(BB2383:BB2392)","v":0.22297007678752223},{"$f":"SUM(BC2383:BC2392)","v":0.21207067847565525},{"$f":"SUM(BD2383:BD2392)","v":0.20117128016378838},{"$f":"SUM(BE2383:BE2392)","v":0.19027188185192145},{"$f":"SUM(BF2383:BF2392)","v":0.17937248354005453}]
[{"$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$12","v":3.529362087242026E-3},{"$f":"Inputs!BA1152*AX$12","v":3.529362087242026E-3},{"$f":"Inputs!BB1152*AY$12","v":3.529362087242026E-3},{"$f":"Inputs!BC1152*AZ$12","v":3.5293620872420255E-3},{"$f":"Inputs!BD1152*BA$12","v":3.5293620872420255E-3},{"$f":"IF(BB2376>1,BB2388/BB2376,BB2388)*BB$12","v":3.529362087242026E-3},3.529362087242026E-3,{"$f":"IF(BD2376>1,BD2388/BD2376,BD2388)*BD$12","v":3.5293620872420264E-3},3.5293620872420264E-3,{"$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,{"$f":"MAX(AM2383+AM2395-AM2407,0)","v":6.076866999999999E-2},6.076866999999999E-2,6.076866999999999E-2,6.076866999999999E-2,6.076866999999999E-2,5.9887964637681153E-2,5.9007259275362309E-2,5.8126553913043472E-2,5.7245848550724635E-2,5.6365143188405797E-2,5.9388127166571505E-2,5.8445458481387831E-2,5.7502789796204157E-2,5.6560121111020482E-2,5.5617452425836808E-2,{"$f":"MAX(BB2383+BB2395-BB2407,0)","v":5.4674783740653134E-2},5.3732115055469459E-2,{"$f":"MAX(BD2383+BD2395-BD2407,0)","v":5.2789446370285785E-2},5.1846777685102111E-2,{"$f":"MAX(BF2383+BF2395-BF2407,0)","v":5.0904108999918436E-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-2,6.6897664441168597E-2,6.534190480300188E-2,6.3786145164835162E-2,6.2230385526668451E-2,6.067462588850174E-2,{"$f":"MAX(BB2389+BB2401-BB2413,0)","v":5.911886625033503E-2},5.7563106612168319E-2,{"$f":"MAX(BD2389+BD2401-BD2413,0)","v":5.6007346974001608E-2},5.4451587335834897E-2,{"$f":"MAX(BF2389+BF2401-BF2413,0)","v":5.2895827697668187E-2}]
[{"$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$12","v":5.892826371177417E-4},{"$f":"Inputs!BA1160*AX$12","v":5.892826371177417E-4},{"$f":"Inputs!BB1160*AY$12","v":5.892826371177417E-4},{"$f":"Inputs!BC1160*AZ$12","v":5.892826371177417E-4},{"$f":"Inputs!BD1160*BA$12","v":5.892826371177417E-4},{"$f":"IF(BB2433>1,BB2445/BB2433,BB2445)*BB$12","v":5.8928263711774192E-4},5.8928263711774203E-4,{"$f":"IF(BD2433>1,BD2445/BD2433,BD2445)*BD$12","v":5.8928263711774203E-4},5.8928263711774203E-4,{"$f":"IF(BF2433>1,BF2445/BF2433,BF2445)*BF$12","v":5.8928263711774214E-4}]
[{"$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,{"$f":"MAX(AN2449+AN2461-AN2473,0)","v":0.10849443},0.10849443,0.10849443,0.10849443,0.10088078578947368,9.326714157894736E-2,8.5653497368421039E-2,7.8039853157894717E-2,7.0426208947368396E-2,6.7231835238965115E-2,5.9082521876666308E-2,5.0933208514367501E-2,4.2783895152068693E-2,3.4634581789769886E-2,{"$f":"MAX(BB2449+BB2461-BB2473,0)","v":2.6485268427471089E-2},1.8335955065172292E-2,{"$f":"MAX(BD2449+BD2461-BD2473,0)","v":1.0186641702873495E-2},2.0373283405746984E-3,{"$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$12","v":5.2257354957045525E-2},{"$f":"Inputs!BA1175*AX$12","v":5.2257354957045525E-2},{"$f":"Inputs!BB1175*AY$12","v":5.2257354957045525E-2},{"$f":"Inputs!BC1175*AZ$12","v":5.2257354957045525E-2},{"$f":"Inputs!BD1175*BA$12","v":2.6128677478522763E-2},{"$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,{"$f":"MAX(AO2506+AO2518-AO2530,0)","v":1.1449200000000002E-3},1.1449200000000002E-3,1.1449200000000002E-3,1.1217903030303032E-3,1.0986606060606062E-3,1.0755309090909092E-3,1.0524012121212122E-3,1.0292715151515152E-3,1.0769304076411394E-3,1.0521733867758258E-3,1.0274163659105121E-3,1.0026593450451985E-3,9.7790232417988487E-4,{"$f":"MAX(BB2506+BB2518-BB2530,0)","v":9.5314530331457134E-4},9.2838828244925782E-4,{"$f":"MAX(BD2506+BD2518-BD2530,0)","v":9.0363126158394429E-4},8.7887424071863077E-4,{"$f":"MAX(BF2506+BF2518-BF2530,0)","v":8.5411721985331724E-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},0.46381264999999999,0.46381264999999999,0.41499026578947368,0.36616788157894736,0.31734549736842105,0.26852311315789473,0.21970072894736842,0.18290074234965933,0.1306433873926138,7.838603243556827E-2,2.6128677478522745E-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,0.16139918,0.16139918,0.1504568627118644,0.13951454542372879,0.12857222813559319,0.11762991084745759,0.11419375633319551,0.10248157619645751,9.0769396059719509E-2,7.9057215922981511E-2,6.7345035786243512E-2,5.5632855649505514E-2,4.3920675512767508E-2,3.2208495376029503E-2,2.0496315239291504E-2,8.7841351025535024E-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$12","v":7.0065714601037443E-5},{"$f":"Inputs!BA1185*AX$12","v":7.0065714601037443E-5},{"$f":"Inputs!BB1185*AY$12","v":7.0065714601037443E-5},{"$f":"Inputs!BC1185*AZ$12","v":7.0065714601037443E-5},{"$f":"Inputs!BD1185*BA$12","v":7.0065714601037456E-5},{"$f":"IF(BB2556>1,BB2568/BB2556,BB2568)*BB$12","v":7.0065714601037443E-5},7.0065714601037443E-5,{"$f":"IF(BD2556>1,BD2568/BD2556,BD2568)*BD$12","v":7.0065714601037443E-5},7.0065714601037443E-5,{"$f":"IF(BF2556>1,BF2568/BF2556,BF2568)*BF$12","v":7.0065714601037443E-5}]
[{"$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*AV$15","v":7.109980487804878E-4},{"$f":"AW2663","v":7.00059617260788E-4},{"$f":"AX2663","v":6.891211857410882E-4},{"$f":"AY2663","v":6.7818275422138841E-4},{"$f":"AZ2663","v":6.6724432270168861E-4},6.5630589118198881E-4,6.4536745966228902E-4,6.3442902814258922E-4,6.2349059662288942E-4,6.1255216510318962E-4]
[{"$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},{"$f":"SUM(AW2627:AW2636)","v":0.50488736356316444},{"$f":"SUM(AX2627:AX2636)","v":0.44926919465666032},{"$f":"SUM(AY2627:AY2636)","v":0.39365102575015631},{"$f":"SUM(AZ2627:AZ2636)","v":0.3380328568436522},{"$f":"SUM(BA2627:BA2636)","v":0.28241468793714825},{"$f":"SUM(BB2627:BB2636)","v":0.22679651903064413},{"$f":"SUM(BC2627:BC2636)","v":0.18437621470669166},{"$f":"SUM(BD2627:BD2636)","v":0.14195591038273919},{"$f":"SUM(BE2627:BE2636)","v":9.9535606058786724E-2},{"$f":"SUM(BF2627:BF2636)","v":5.7115301734834263E-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$12","v":4.2006697787367098E-2},{"$f":"Inputs!BA1200*AX$12","v":4.2006697787367098E-2},{"$f":"Inputs!BB1200*AY$12","v":4.2006697787367098E-2},{"$f":"Inputs!BC1200*AZ$12","v":4.2006697787367098E-2},{"$f":"Inputs!BD1200*BA$12","v":4.2006697787367105E-2},{"$f":"IF(BB2620>1,BB2632/BB2620,BB2632)*BB$12","v":4.2006697787367098E-2},4.2006697787367098E-2,{"$f":"IF(BD2620>1,BD2632/BD2620,BD2632)*BD$12","v":4.2006697787367098E-2},4.2006697787367098E-2,{"$f":"IF(BF2620>1,BF2632/BF2620,BF2632)*BF$12","v":4.2006697787367098E-2}]
[{"$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$12","v":1.3197864582551599E-2},{"$f":"Inputs!BA1202*AX$12","v":1.3197864582551599E-2},{"$f":"Inputs!BB1202*AY$12","v":1.3197864582551597E-2},{"$f":"Inputs!BC1202*AZ$12","v":1.3197864582551599E-2},{"$f":"Inputs!BD1202*BA$12","v":1.3197864582551599E-2},{"$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"]
[{"$f":"ROW()","v":2694},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8273239999999999E-2,6.7837778937902299E-2,6.7402317875804599E-2,6.6966856813706899E-2,7.1212310086853761E-2,6.9664216389313458E-2,6.8116122691773154E-2,6.656802899423285E-2,6.5019935296692546E-2,6.3471841599152243E-2,6.1923747901611946E-2,6.0375654204071649E-2,5.8827560506531353E-2,5.7279466808991056E-2]
[{"$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$12","v":-5.6514821763602252E-3},{"$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$12)","v":0},0,{"$f":"MIN(BD2689,IF(BD2677>1,BD2689/BD2677,BD2689)*BD$12)","v":0},0,{"$f":"MIN(BF2689,IF(BF2677>1,BF2689/BF2677,BF2689)*BF$12)","v":0}]
[{"$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":-2.1090999831078081},{"$f":"SUM(AX2712:AX2721)","v":1.5480936975402989E-3},{"$f":"SUM(AY2712:AY2721)","v":1.5480936975402989E-3},{"$f":"SUM(AZ2712:AZ2721)","v":1.5480936975402989E-3},{"$f":"SUM(BA2712:BA2721)","v":1.5480936975402987E-3},{"$f":"SUM(BB2712:BB2721)","v":1.5480936975402987E-3},{"$f":"SUM(BC2712:BC2721)","v":1.5480936975402987E-3},{"$f":"SUM(BD2712:BD2721)","v":1.5480936975402987E-3},{"$f":"SUM(BE2712:BE2721)","v":1.5480936975402987E-3},{"$f":"SUM(BF2712:BF2721)","v":1.5480936975402989E-3}]
[{"$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$12","v":-1.4731878505710324E-3},{"$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$12)","v":0},0,{"$f":"MIN(BD2755,IF(BD2743>1,BD2755/BD2743,BD2755)*BD$12)","v":0},0,{"$f":"MIN(BF2755,IF(BF2743>1,BF2755/BF2743,BF2755)*BF$12)","v":0}]
[{"$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}]
[{"$f":"ROW()","v":2789},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24413459999999992,5.5808387519358266E-2,-0.13251782496128339,-0.32084403744192502,0,0,0,0,0,{"$f":"BB2753+BB2765-BB2777","v":0},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,-0.14636643142010031,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2818},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$12","v":3.6938275176136171E-3},{"$f":"Inputs!BA1233*AX$12","v":3.6938275176136167E-3},{"$f":"Inputs!BB1233*AY$12","v":3.6938275176136171E-3},{"$f":"Inputs!BC1233*AZ$12","v":3.6938275176136176E-3},{"$f":"Inputs!BD1233*BA$12","v":3.6938275176136171E-3},{"$f":"MIN(BB2812,IF(BB2800>1,BB2812/BB2800,BB2812)*BB$12)","v":3.6938275176136171E-3},3.6938275176136171E-3,{"$f":"MIN(BD2812,IF(BD2800>1,BD2812/BD2800,BD2812)*BD$12)","v":3.6938275176136176E-3},3.6938275176136176E-3,{"$f":"MIN(BF2812,IF(BF2800>1,BF2812/BF2800,BF2812)*BF$12)","v":3.6938275176136176E-3}]
[{"$f":"ROW()","v":2845},"Closing Asset Values"]
[{"$f":"ROW()","v":2852},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.8303534272095138E-4,-9.6607068544190275E-4,0,0,0,0,0,{"$f":"BB2816+BB2828-BB2840","v":0},0,{"$f":"BD2816+BD2828-BD2840","v":0},0,{"$f":"BF2816+BF2828-BF2840","v":0}]
[{"$f":"ROW()","v":2855},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":2874},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1356,0.14287487191792436,0.13794815219661663,0.1330214324753089,0.12809471275400117,0.12316799303269343,0.1182412733113857,0.11331455359007797,0.10838783386877024,0.10346111414746251,9.8534394426154776E-2]
[{"$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":2.557885535672547},{"$f":"SUM(AX2871:AX2880)","v":2.4290688041774526},{"$f":"SUM(AY2871:AY2880)","v":2.2975335137305852},{"$f":"SUM(AZ2871:AZ2880)","v":2.1659982232837169},{"$f":"SUM(BA2871:BA2880)","v":2.0344629328368491},{"$f":"SUM(BB2871:BB2880)","v":1.902927642389981},{"$f":"SUM(BC2871:BC2880)","v":1.7713923519431127},{"$f":"SUM(BD2871:BD2880)","v":1.6398570614962444},{"$f":"SUM(BE2871:BE2880)","v":1.5083217710493766},{"$f":"SUM(BF2871:BF2880)","v":1.3767864806025085}]
[{"$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$12","v":-2.7185589517740882E-3},{"$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$12)","v":0},0,{"$f":"MIN(BD2876,IF(BD2864>1,BD2876/BD2864,BD2876)*BD$12)","v":0},0,{"$f":"MIN(BF2876,IF(BF2864>1,BF2876/BF2864,BF2876)*BF$12)","v":0}]
[{"$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$12","v":2.3056178030238579E-2},{"$f":"Inputs!BA1249*AX$12","v":2.3056178030238579E-2},{"$f":"Inputs!BB1249*AY$12","v":2.3056178030238579E-2},{"$f":"Inputs!BC1249*AZ$12","v":2.3056178030238579E-2},{"$f":"Inputs!BD1249*BA$12","v":2.3056178030238579E-2},{"$f":"MIN(BB2877,IF(BB2865>1,BB2877/BB2865,BB2877)*BB$12)","v":2.3056178030238583E-2},2.3056178030238583E-2,{"$f":"MIN(BD2877,IF(BD2865>1,BD2877/BD2865,BD2877)*BD$12)","v":2.3056178030238579E-2},2.3056178030238579E-2,{"$f":"MIN(BF2877,IF(BF2865>1,BF2877/BF2865,BF2877)*BF$12)","v":2.3056178030238579E-2}]
[{"$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,0.47831218461538461,0.44995609393101305,0.46500605838480968,0.44839869915678077,0.43179133992875185,0.41518398070072293,0.39857662147269401,{"$f":"BB2873+BB2885-BB2897","v":0.3819692622446651},0.36536190301663618,{"$f":"BD2873+BD2885-BD2897","v":0.34875454378860726},0.33214718456057835,{"$f":"BF2873+BF2885-BF2897","v":0.31553982533254943}]
[{"$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-3,0,0,0,0,0,{"$f":"BB2876+BB2888-BB2900","v":0},0,{"$f":"BD2876+BD2888-BD2900","v":0},0,{"$f":"BF2876+BF2888-BF2900","v":0}]
[{"$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$176","v":0.18773527406752605}]
[{"$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$179","v":1.781308687307568E-2}]
[{"$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$12","v":0.12486996057633952},{"$f":"Inputs!BA1259*AX$12","v":0.12486996057633952},{"$f":"Inputs!BB1259*AY$12","v":0.12486996057633952},{"$f":"Inputs!BC1259*AZ$12","v":0.12486996057633952},{"$f":"Inputs!BD1259*BA$12","v":0.12486996057633951},{"$f":"MIN(BB2936,IF(BB2924>1,BB2936/BB2924,BB2936)*BB$12)","v":0.12486996057633956},0.12486996057633956,{"$f":"MIN(BD2936,IF(BD2924>1,BD2936/BD2924,BD2936)*BD$12)","v":0.12486996057633955},0.12486996057633956,{"$f":"MIN(BF2936,IF(BF2924>1,BF2936/BF2924,BF2936)*BF$12)","v":0.12486996057633956}]
[{"$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},{"$f":"SUM(AV2968:AV2977)","v":2.1362121369227034},{"$f":"SUM(AW2968:AW2977)","v":2.1229505655932503},{"$f":"SUM(AX2968:AX2977)","v":1.9593926431669837},{"$f":"SUM(AY2968:AY2977)","v":1.795834720740717},{"$f":"SUM(AZ2968:AZ2977)","v":1.6322767983144504},{"$f":"SUM(BA2968:BA2977)","v":1.4687188758881837},{"$f":"SUM(BB2968:BB2977)","v":1.3051609534619173},{"$f":"SUM(BC2968:BC2977)","v":1.1416030310356506},{"$f":"SUM(BD2968:BD2977)","v":0.9780451086093841},{"$f":"SUM(BE2968:BE2977)","v":0.81448718618311733},{"$f":"SUM(BF2968:BF2977)","v":0.6509292637568509}]
[{"$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]
[{"$f":"ROW()","v":2994},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11532764810149104,0.11532764810149104,0.11532764810149104,0.11532764810149104,0.11532764810149104,0.11282052531667602,0.110313402531861,0.10780627974704599,0.10529915696223097]
[{"$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,0.93846302675276749,0.91531669033045593,0.89217035390814436,0.8690240174858328,0.84587768106352124,0.70489806755293438,0.56391845404234753,0.42293884053176067,0.28195922702117382]
[{"$f":"ROW()","v":3004},"Capex"]
[{"$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$175","v":-1.6479239852398523E-2}]
[{"$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$12","v":3.5228933111613424E-3},{"$f":"Inputs!BB1273*AY$12","v":3.5228933111613424E-3},{"$f":"Inputs!BC1273*AZ$12","v":3.5228933111613428E-3},{"$f":"Inputs!BD1273*BA$12","v":3.5228933111613428E-3},{"$f":"MIN(BB2999,IF(BB2987>1,BB2999/BB2987,BB2999)*BB$12)","v":2.6160446260540301E-4},2.6160446260540301E-4,{"$f":"MIN(BD2999,IF(BD2987>1,BD2999/BD2987,BD2999)*BD$12)","v":2.6160446260540307E-4},2.6160446260540307E-4,{"$f":"MIN(BF2999,IF(BF2987>1,BF2999/BF2987,BF2999)*BF$12)","v":2.6160446260540307E-4}]
[{"$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,0.93846302675276749,0.91531669033045593,0.89217035390814436,0.8690240174858328,0.84587768106352124,{"$f":"BB2997+BB3009-BB3021","v":0.70489806755293438},0.56391845404234753,{"$f":"BD2997+BD3009-BD3021","v":0.42293884053176067},0.28195922702117382,{"$f":"BF2997+BF3009-BF3021","v":0.14097961351058691}]
[{"$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}]
[{"$f":"ROW()","v":3055},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5558102550211582E-3,-9.606422013562552E-3,-2.0768654282146262E-2,-3.1930886550729974E-2,0,0,0,0]
[{"$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$177","v":1.0264767927272724}]
[{"$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$180","v":0.33312231549815496}]
[{"$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$12","v":2.6174518577534032E-2},{"$f":"Inputs!BC1281*AZ$12","v":2.6174518577534032E-2},{"$f":"Inputs!BD1281*BA$12","v":2.6174518577534035E-2},{"$f":"MIN(BB3056,IF(BB3044>1,BB3056/BB3044,BB3056)*BB$12)","v":-7.8523555732602099E-2},0,{"$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"]
[{"$f":"ROW()","v":3092},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.6174518577534032E-2,-5.2349037155068064E-2,-7.8523555732602099E-2,{"$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":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3102},"Life (years)"]
[{"$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]
[{"$f":"ROW()","v":3118},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3079259589652099E-3,-1.3807596904741901E-2,-2.8923119768449013E-2,0,0,0,0]
[{"$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":1.4576267428189016},{"$f":"SUM(AZ3127:AZ3136)","v":0},{"$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$12","v":3.6609796375898628E-3},{"$f":"Inputs!BD1298*BA$12","v":3.6609796375898628E-3},{"$f":"MIN(BB3122,IF(BB3110>1,BB3122/BB3110,BB3122)*BB$12)","v":1.4887631854674968E-2},1.4887631854674968E-2,{"$f":"MIN(BD3122,IF(BD3110>1,BD3122/BD3110,BD3122)*BD$12)","v":1.4887631854674968E-2},1.4887631854674968E-2,{"$f":"MIN(BF3122,IF(BF3110>1,BF3122/BF3110,BF3122)*BF$12)","v":1.4887631854674968E-2}]
[{"$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},{"$f":"SUM(AZ3139:AZ3148)","v":3.3393233399691073E-2},{"$f":"SUM(BA3139:BA3148)","v":3.3393233399691073E-2},{"$f":"SUM(BB3139:BB3148)","v":2.5989023523948447E-2},{"$f":"SUM(BC3139:BC3148)","v":5.9869706597823487E-2},{"$f":"SUM(BD3139:BD3148)","v":5.986970659782348E-2},{"$f":"SUM(BE3139:BE3148)","v":5.986970659782348E-2},{"$f":"SUM(BF3139:BF3148)","v":5.986970659782348E-2}]
[{"$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,-2.4787816527130123E-3,-4.9575633054260246E-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,{"$f":"AZ3221","v":0},{"$f":"BA3221","v":0},{"$f":"BB3221","v":0},{"$f":"BC3221","v":0},{"$f":"BD3221","v":0},{"$f":"BE3221","v":0}]
[{"$f":"ROW()","v":3194},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ$179","v":1.9079290414764666E-2}]
[{"$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$182","v":0}]
[{"$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$12","v":2.2650092294298151E-3},1.1960250924408517E-2,{"$f":"MIN(BC3180,IF(BC3168>1,BC3180/BC3168,BC3180)*BC$12)","v":1.1960250924408517E-2},1.1960250924408517E-2,{"$f":"MIN(BE3180,IF(BE3168>1,BE3180/BE3168,BE3180)*BE$12)","v":1.1960250924408519E-2},1.1960250924408517E-2]
[{"$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}]
[{"$f":"ROW()","v":3216},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10990726754910647,0.10764225831967665,{"$f":"BB3180+BB3192-BB3204","v":9.5682007395268137E-2},8.3721756470859623E-2,{"$f":"BD3180+BD3192-BD3204","v":7.176150554645111E-2},5.9801254622042589E-2,{"$f":"BF3180+BF3192-BF3204","v":4.7841003697634069E-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":0.76630778991938309},{"$f":"SUM(BA3212:BA3221)","v":0.74191346959747073},{"$f":"SUM(BB3212:BB3221)","v":0.70124872455789788},{"$f":"SUM(BC3212:BC3221)","v":0.65848544926281982},{"$f":"SUM(BD3212:BD3221)","v":0.61572217396774165},{"$f":"SUM(BE3212:BE3221)","v":0.57295889867266347},{"$f":"SUM(BF3212:BF3221)","v":0.5301956233775853}]
[{"$f":"ROW()","v":3231},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,0.21905462340875448,0.19714916106787903,0.17524369872700357,0.15333823638612812,0.13143277404525266]
[{"$f":"ROW()","v":3251},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA$175","v":0.90002337942494115}]
[{"$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$12)","v":3.0000779314164706E-2},3.0000779314164706E-2,3.0000779314164706E-2,3.000077931416471E-2,3.000077931416471E-2]
[{"$f":"ROW()","v":3270},"Non-depreciable assets"]
[{"$f":"ROW()","v":3279},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30598762452818773,0.29986787203762399,{"$f":"BC3243+BC3255-BC3267","v":0.29374811954706026},0.28762836705649653,{"$f":"BE3243+BE3255-BE3267","v":0.28150861456593279},0.27538886207536906]
[{"$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,0.21905462340875448,0.19714916106787903,{"$f":"BC3244+BC3256-BC3268","v":0.17524369872700357},0.15333823638612812,0.13143277404525266,0.10952731170437723]
[{"$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":0},{"$f":"BC3343","v":0},{"$f":"BD3343","v":0},{"$f":"BE3343","v":0}]
[{"$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$177","v":0.21645373582758723}]
[{"$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$12)","v":2.1645373582758722E-2},2.1645373582758722E-2,{"$f":"MIN(BE3302,IF(BE3290>1,BE3302/BE3290,BE3302)*BE$12)","v":2.1645373582758722E-2},2.1645373582758722E-2]
[{"$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,{"$f":"BB3300+BB3312-BB3324","v":0.54897969307325434},0.53068036997081247,0.51238104686837072,{"$f":"BE3300+BE3312-BE3324","v":0.4940817237659289},0.47578240066348709]
[{"$f":"ROW()","v":3339},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":32.82643797332765},{"$f":"MAX(BD3355-1,0)","v":31.82643797332765},{"$f":"MAX(BE3355-1,0)","v":30.82643797332765}]
[{"$f":"ROW()","v":3362},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.60916215340450852,0.58885674829102486,0.56855134317754119]
[{"$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,0.17513108906945801,0.17162846728806885,0.16812584550667969]
[{"$f":"ROW()","v":3374},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC$176","v":0.60916215340450852}]
[{"$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$177","v":9.1526124983878979E-2}]
[{"$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},{"$f":"SUM(BD3383:BD3392)","v":3.8408875008249424E-2},{"$f":"SUM(BE3383:BE3392)","v":3.8408875008249424E-2},{"$f":"SUM(BF3383:BF3392)","v":3.8408875008249424E-2}]
[{"$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,0.43242880298171882,0.41801450954899488]
[{"$f":"ROW()","v":3431},"Capex"]
[{"$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$182","v":0}]
[{"$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":0.1653877825152979},0.1488490042637681,{"$f":"BF3424+BF3436-BF3448","v":0.1323102260122383}]
[{"$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":0},{"$f":"BE3429+BE3441-BE3453","v":0},{"$f":"BF3429+BF3441-BF3453","v":0}]
[{"$f":"ROW()","v":3466},"Total",null,{"$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":0.67954228100714187},{"$f":"SUM(BE3456:BE3465)","v":0.64586501947255071},{"$f":"SUM(BF3456:BF3465)","v":0.61218775793795954}]
[{"$f":"ROW()","v":3467},"2023-12-31"]
[{"$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":32.82643797332765}]
[{"$f":"ROW()","v":3478},"Non-depreciable assets"]
[{"$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]
[{"$f":"ROW()","v":3483},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9638588656119843E-2]
[{"$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]
[{"$f":"ROW()","v":3485},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42538059252385829]
[{"$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,{"$f":"BE3526","v":0}]
[{"$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},{"$f":"SUM(BF3481:BF3490)","v":0.47501918117997816}]
[{"$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$175","v":4.9638588656119843E-2}]
[{"$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$177","v":0.42538059252385829}]
[{"$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$182","v":0}]
[{"$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":0.47501918117997816},{"$f":"SUM(BF3493:BF3502)","v":0}]
[{"$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$12)","v":1.6546196218706615E-3}]
[{"$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$12)","v":4.2538059252385831E-2}]
[{"$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},{"$f":"SUM(BF3505:BF3514)","v":4.4192678874256493E-2}]
[{"$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":4.9638588656119843E-2},4.7983969034249181E-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":0.42538059252385829},0.38284253327147244]
[{"$f":"ROW()","v":3522},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"BE3490+BE3502-BE3514","v":0},{"$f":"BF3490+BF3502-BF3514","v":0}]
[{"$f":"ROW()","v":3527},"Total",null,{"$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},{"$f":"SUM(BE3517:BE3526)","v":0.47501918117997816},{"$f":"SUM(BF3517:BF3526)","v":0.43082650230572161}]
[{"$f":"ROW()","v":3528},"2024-12-31"]
[{"$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$175","v":0.5155026365213865}]
[{"$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$177","v":0.31672240134477914}]
[{"$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$182","v":0}]
[{"$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},{"$f":"SUM(BF3554:BF3563)","v":0.83222503786616564}]
[{"$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,{"$f":"BF3544+BF3556-BF3568","v":0.5155026365213865}]
[{"$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,{"$f":"BF3546+BF3558-BF3570","v":0.31672240134477914}]
[{"$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":0}]
[{"$f":"ROW()","v":3588},"Total",null,{"$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":0.83222503786616564}]

{"sheet":"Tax Assets","index":10,"n_rows":4460,"n_cols":82,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Tax Assets"]
["Ref",{"$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":108.4},{"$f":"Inputs!BA16","v":110},{"$f":"Inputs!BB16","v":112.1},{"$f":"Inputs!BC16","v":114.1},{"$f":"Inputs!BD16","v":115.40074},{"$f":"Inputs!BE16","v":116.71630843600001},{"$f":"Inputs!BF16","v":118.04687435217042},{"$f":"Inputs!BG16","v":119.39260871978517},{"$f":"Inputs!BH16","v":120.75368445919074},{"$f":"Inputs!BI16","v":122.13027646202552}]
[{"$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-2,1.6885553470919357E-2,1.4760147601476037E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-2,1.1400000000000077E-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,{"$f":"Z24","v":385.80093399812483},379.93345011362482,374.04912647912482,368.16480284462483,365.92461107012485,359.98760862999984,354.05060618987483,348.11360374974981,350.5679951096248,344.5233093884998,338.47862366737479,332.43393794624978,327.50863026512479,321.44484479274979,315.38105932037479,309.31727384799979,313.39223084562479,307.19836141824982,301.00449199087484,294.81062256349986,294.7561794961249,288.4601575939999,282.16413569187489,275.86811378974988,271.07273931762489,264.74841618173707,258.42409304584925,252.11070506599989,248.0660746106249,241.8795690469999,235.69306348337491,229.50655791974992,225.11560383612493,218.99588005187493,212.87615626762494,206.75643248337494,202.32880858912495,196.19071221287493,190.05261583662491,183.91451946037489,181.04625972412487,156.66973419712485,132.25827257012483,108.10611148497095,85.865609846978003,63.020271566569207,41.328730894852839,22.549912242179872,19.900489802979276,17.724282118784394,16.577136243146729,17.362973415499972,15.770185011716571,14.16143117901008,12.371703788018475]
[{"$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,{"$f":"AA213","v":0},{"$f":"AB213","v":0},0,3.6441318599999999,0,0,0,8.3913938000000012,0,0,0,1.11937804,0,0,0,10.13874247,0,0,0,6.1394263600000007,0,0,0,1.5006474299999999,0,0,0,2.1338906000000004,0,0,0,1.7955514800000001,0,0,0,1.6920998899999997,0,0,0,3.2698366400000003,0.45728972000000007,0.31464659999999994,0.66365693384615376,2.5932940286993849,2.1362121369227034,3.254921240500976,1.4088802092402308,1.432076756091138,0.76630778991938309,1.6401589143078659,3.3638909041966714,1.0752160769325292,0.7110633274744611,0.50271968725916072,0.89079644130775171]
[{"$f":"ROW()","v":21},"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA175+AA225","v":5.8674838845000004},{"$f":"AB175+AB225","v":5.8843236345000003},5.8843236345000003,5.8843236345000003,5.9370024401250001,5.9370024401250001,5.9370024401250001,5.9370024401249992,6.044685721125,6.044685721125,6.044685721125,6.044685721125,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.0637854723750007,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.1938694273750015,6.296021902125001,6.296021902125001,6.2960219021250019,6.2960219021250019,6.3243231358878216,6.3243231358878216,6.3133879798493604,6.1785210553750023,6.186505563625003,6.186505563625003,6.186505563625003,6.186505563625003,6.1197237842500023,6.1197237842500023,6.1197237842500041,6.1197237842500041,6.1380963762500045,6.1380963762500045,6.1380963762500045,6.1380963762500054,24.833815247000018,24.726108227000019,24.815818019000019,24.833795666692339,24.981550417331505,24.946461912217345,20.187698861913198,4.0814991952917339,2.9425154741142667,2.7873047899455301,2.57805373184343,2.6680044807159318,2.319817160180953,2.2924470782507642,1.7676741691833604]
[{"$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,{"$f":"BN4155","v":0},null,null,null,null,{"$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":"AA163+AA237","v":0},{"$f":"AB163+AB237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,{"$f":"AA151","v":385.80093399812483},{"$f":"AA19+AA20-AA21+AA22+AA23","v":379.93345011362482},{"$f":"AB19+AB20-AB21+AB22+AB23","v":374.04912647912482},368.16480284462483,365.92461107012485,359.98760862999984,354.05060618987483,348.11360374974981,350.5679951096248,344.5233093884998,338.47862366737479,332.43393794624978,327.50863026512479,321.44484479274979,315.38105932037479,309.31727384799979,313.39223084562479,307.19836141824982,301.00449199087484,294.81062256349986,294.7561794961249,288.4601575939999,282.16413569187489,275.86811378974988,271.07273931762489,264.74841618173707,258.42409304584925,252.11070506599989,248.0660746106249,241.8795690469999,235.69306348337491,229.50655791974992,225.11560383612493,218.99588005187493,212.87615626762494,206.75643248337494,202.32880858912495,196.19071221287493,190.05261583662491,183.91451946037489,181.04625972412487,156.66973419712485,132.25827257012483,108.10611148497095,85.865609846978003,63.020271566569207,41.328730894852839,22.549912242179872,19.900489802979276,17.724282118784394,16.577136243146729,17.362973415499972,15.770185011716571,14.16143117901008,12.371703788018475,11.494826060142866]
[{"$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},"Opening Capital Base ($m nominal)"]
[{"$f":"ROW()","v":28},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N141+N191","v":354.38158899999996},{"$f":"N88","v":365.78781541749998},{"$f":"O88","v":361.16009560149996},356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,231.06312456250009,226.17906080050008,221.29499703850007,216.41093327650006,211.82837553450005,206.94054294725004,202.05271036000005,197.16487777275006,192.27704518550004,187.38921259825003,182.50138001100001,177.61354742374999,173.01192859649998,168.12051833724999,163.229108078,158.33769781875,153.5206293295,148.628289798125,143.73595026675,138.84361073537499,133.96341744399999,114.31051500649997,94.823486568999954,75.253521131499923,55.709188693999891,{"$f":"BS88","v":36.137941606499865},18.3327775746471,3.5949314005585027,2.6977024098230791,2.5057053046484006,2.342723002415819,{"$f":"BY88","v":2.3989481298988347},2.2154108996946933,2.0340533272877082,1.8546574468981634]
[{"$f":"ROW()","v":29},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,4.5868180900000004,{"$f":"N89","v":4.5672508738750004},4.5094435476250005,4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,5.2605696438749945,5.1538555251249942,5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.1545466788749934,2.7262772333749932,2.2980077878749929,1.8697383423749927,1.4414688968749925,1.0131994513749922,0.6944963253684332,0.31958369473438175,0.11699024302392846,0.11002396131347537,0.10305767960302228,9.6091397892569194E-2,8.9125116182116104E-2,8.2158834471663014E-2,7.5192552761209924E-2]
[{"$f":"ROW()","v":30},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,28.736501899999997,32.770543836249999,32.356421959875,31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,34.371179430516825,33.843387205204081,33.315594979891337,32.787802754578593,40.326723099265848,39.698096966828103,39.069470834390359,38.440844701952614,38.461671639514869,37.824927343702122,37.188183047889375,36.551438752076628,45.715953626263882,44.956693590826134,44.197433555388386,43.438173519950638,46.751789224512891,45.941618242325141,45.131447260137392,44.321276277949643,44.218226925761897,43.399216923199148,42.5802069206364,41.761196918073651,41.859706005510901,41.029227014323155,40.198748023135408,39.368269031947662,38.892821690759916,38.057904803947167,37.222987917134418,36.388071030321669,35.954922623508921,35.114983630696173,34.275044637883425,33.435105645070678,32.888966562257927,29.881756015506937,26.536248277755949,23.291632333851112,20.367243941023197,17.643730529537159,14.166303204103691,11.079394152420223,10.239624332486754,8.9737502364287849,8.3110186407404658,7.266527956780477,5.9187352063843406,5.2463700616803273,4.1680198791075558]
[{"$f":"ROW()","v":31},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,4.3474000000000006E-2,4.2930575000000006E-2,4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.4833482912331788,1.4623220742959262,1.4412958573586736,1.420269640421421,1.4963877934841685,1.474147271921916,1.4519067503596634,1.4296662287974109,1.4665486172351583,1.4435690592979056,1.4205895013606529,1.3976099434234002,1.4441397554861477,1.4202913304238951,1.3964429053616425,1.3725944802993899,1.3825250552371373,1.3582543926748847,1.333983730112632,1.3097130675503794,1.3029960749881269,1.2785059915508743,1.2540159081136217,1.2295258246763692,1.5854257712391167,1.5561808124268641,1.5269358536146116,1.4976908948023591,1.9491786359901067,1.9139245184278542,1.8786704008656017,1.8434162833033492,1.8113813057410966,1.776086948928844,1.7407925921165914,1.7054982353043389,1.6702038784920863,1.529026451243076,1.3878490239940657,1.2466715967450555,1.2410941694960451,1.2808720163145608,1.5351858253621742,0.9625031594097877,1.183333768457401,1.2367324788492966,1.2499262837006981,1.2843973074039807,1.7899470611072694,1.6941330406561597,1.5148769752981615]
[{"$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,{"$f":"AO92","v":3.4984358897500005},3.3280655607500007,3.0865732800000005,2.8450809992500004,2.6035887185000002,2.8016742577500002,2.5491925315000001,2.29671080525,2.0442290789999999,1.8232468927499998,1.5670156059935896,1.3107843192371793,1.0634392484999997,1.3755049719999999,1.2484603962499998,1.1214158204999998,0.99437124474999972,1.0627352689999996,1.0186494562499995,0.97456364349999947,0.93047783074999946,1.5914454179999993,1.5417811679999993,1.4921169179999993,1.4424526679999994,2.108444787999999,1.898924010999999,1.8703087139999988,2.0609827319999985,2.084812068999998,2.8822222652881484,3.3318888967593332,3.7935583822305179,3.2766890807017028,2.8177338067219946,2.3083858784382691,2.0920205984865081,1.7106491492003075,1.4219766855364151,1.4354243215836804]
[{"$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-2,0.1284270599999999,0.1249755434999999,0.1215240269999999,0.11807251049999989,1.7130800340000001,1.539428064,1.3657760939999999,1.1921241239999998,1.0184721539999997,0.84639908399999964,0.67432601399999959,0.50228264399999956,0.33106427399999949,0.15984590399999946,7.4378237534514946E-2,6.6940413781063399E-2,5.9502590027611844E-2,5.206476627416029E-2,4.4626942520708736E-2]
[{"$f":"ROW()","v":34},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,4.8415115599999998,6.1153275354999996,6.0381294551249995,5.9609313747499995,5.8837332943749994,6.9455661639999988,6.854130196749999,6.7626942294999992,6.6712582622499994,6.4910631249999993,6.4883863277499989,6.3969503604999991,6.3055143932499993,6.2272941359999994,6.1356929723749998,6.0440918087500002,5.9524906451250006,5.868181281500001,5.7764889703750013,5.6847966592500017,5.593104348125002,5.5056802170000028,5.413934553625003,5.3221888902500032,5.2304432268750034,5.1408975635000038,5.0491244001250042,4.9573512367500046,4.8655780733750049,4.7738049100000053,4.6820317466250057,4.590258583250006,4.4984854198750064,4.4067122565000068,4.3149390931250071,4.2231659297500075,4.1313927663750079,4.0422386030000084,3.9504327021250085,3.8586268012500087,3.7668209003750088,3.7098522995000089,3.6176109323750092,3.5253695652500094,3.4331281981250097,3.3530136910000099,3.2606207381250099,3.1682277852500098,3.0758348323750098,3.1281852295000099,3.0339829847500099,2.93978074000001,2.8455784952500101,2.7701862505000103,2.4607100115000105,2.0795468705000109,1.698383729500011,2.3732205885000117,1.9570705343730876,1.5470369934733881,1.1714610799075369,1.0441585933416855,0.99288694469059879,1.2310579245518181,3.338372523521135,3.3241366875897942,3.1198656931749467,2.915704698760099]
[{"$f":"ROW()","v":35},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.91782836999999995,0.89338588249999995,0.86894339499999995,0.84450090749999995,1.0381447499999998,1.0082501042499998,0.97835545849999983,0.94846081274999983,1.2712697969999998,1.2325575604999996,1.1938453239999995,1.1551330874999994,1.2992185109999994,1.2559363329999993,1.2126541549999992,1.1693719769999991,2.7192835989999988,2.6361715759999989,2.5530595529999989,2.4699475299999989,2.8268860769999988,2.7327727897499989,2.638659502499999,2.5445462152499991,2.793512977999999,2.6908226894999991,2.5881324009999993,2.4854421124999995,2.8487897339999995,2.7344484977499994,2.6201072614999994,2.5057660252499994,2.6406738789999995,2.5241825137499996,2.4076911484999997,2.2911997832499997,2.7774140879999996,2.3230974039999999,1.8970492329999999,1.493057495,1.6301093340840001,1.2588360791815218,1.0467160611388491,1.1261977289190492,1.0109271011448533,0.92760348213196964,0.95658859616224889,0.80213724646535245,0.65215559676845603,0.50449514707155951,0.35941279737466303]
[{"$f":"ROW()","v":36},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N96","v":0},{"$f":"O96","v":0},{"$f":"P96","v":0},{"$f":"Q96","v":0},{"$f":"R96","v":0},{"$f":"S96","v":0},{"$f":"T96","v":0},{"$f":"U96","v":0},{"$f":"V96","v":0},{"$f":"W96","v":0},{"$f":"X96","v":0},{"$f":"Y96","v":0},{"$f":"Z96","v":0},{"$f":"AA96","v":0},{"$f":"AB96","v":0},{"$f":"AC96","v":0},{"$f":"AD96","v":0},{"$f":"AE96","v":0},{"$f":"AF96","v":0},{"$f":"AG96","v":0},{"$f":"AH96","v":0},{"$f":"AI96","v":0},{"$f":"AJ96","v":0},{"$f":"AK96","v":0},{"$f":"AL96","v":0},{"$f":"AM96","v":0},{"$f":"AN96","v":0},{"$f":"AO96","v":0},{"$f":"AP96","v":0},{"$f":"AQ96","v":0},{"$f":"AR96","v":0},{"$f":"AS96","v":0},{"$f":"AT96","v":0},{"$f":"AU96","v":0},{"$f":"AV96","v":0},{"$f":"AW96","v":0},{"$f":"AX96","v":0},{"$f":"AY96","v":0},{"$f":"AZ96","v":0},{"$f":"BA96","v":0},{"$f":"BB96","v":0},{"$f":"BC96","v":0},{"$f":"BD96","v":0},{"$f":"BE96","v":0},{"$f":"BF96","v":0},{"$f":"BG96","v":0},{"$f":"BH96","v":0},{"$f":"BI96","v":0},{"$f":"BJ96","v":0},{"$f":"BK96","v":0},{"$f":"BL96","v":0},{"$f":"BM96","v":0},{"$f":"BN96","v":0},{"$f":"BO96","v":0},{"$f":"BP96","v":0},{"$f":"BQ96","v":0},{"$f":"BR96","v":0},0,{"$f":"BT96","v":0},{"$f":"BU96","v":0},{"$f":"BV96","v":0},{"$f":"BW96","v":0},{"$f":"BX96","v":0},{"$f":"BY96","v":1.7537841270176411E-2},{"$f":"BZ96","v":1.0522704762105846E-2},{"$f":"CA96","v":6.3136228572635081E-3},{"$f":"CB96","v":3.7881737143581049E-3}]
[{"$f":"ROW()","v":37},"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]
[{"$f":"ROW()","v":38},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N28:N37)","v":398.27617569},{"$f":"SUM(O28:O37)","v":415.97612940962506},410.62787843062495,405.27962745162489,399.93137647262489,429.46697183362477,423.63392564824989,417.80087946287483,411.96783327749989,408.65753313212497,402.87253780362494,396.99878330512496,391.12502880662493,385.80093399812483,379.93345011362487,374.04912647912494,368.164802844625,365.92461107012502,359.98760862999995,354.050606189875,348.11360374974998,350.56799510962514,344.52330938850008,338.47862366737513,332.43393794625018,327.50863026512508,321.44484479275013,315.38105932037524,309.31727384800018,313.39223084562519,307.19836141825016,301.00449199087518,294.81062256350015,294.75617949612507,288.46015759400007,282.16413569187506,275.86811378975011,271.07273931762501,264.7484161817373,258.42409304584942,252.11070506600009,248.06607461062507,241.8795690470001,235.69306348337503,229.50655791975001,225.11560383612502,218.99588005187499,212.87615626762505,206.75643248337505,202.32880858912503,196.19071221287501,190.05261583662502,183.914519460375,181.04625972412501,156.66973419712497,132.25827257012497,108.10611148497109,85.865609846978131,63.020271566569335,41.328730894852981,22.54991224218,19.900489802979404,17.724282118784522,16.577136243146857,17.362973415500097,{"$f":"SUM(CA28:CA37)","v":15.770185011716697},14.161431179010204,12.3717037880186]
[{"$f":"ROW()","v":39},"Capex ($m nominal)"]
[{"$f":"ROW()","v":40},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N127","v":15.835996280000002},0,0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2,{"$f":"AA127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,0,0.21796577971559702,0,0,0,0]
[{"$f":"ROW()","v":41},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N128","v":3.7768010000000005E-2},0,0,0,3.9125433999999997,0,0,0,0,0,0,0,0,{"$f":"AA128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N129","v":4.3932482100000003},0,0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999,{"$f":"AA129","v":0},0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,0,0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,0.91028364595038558,0.56156777547623637,0.16910092508771182,0.45248731703384248,5.2533238138305523E-2,0.55178334369202442]
[{"$f":"ROW()","v":43},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N130","v":0},0,0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2,{"$f":"AA130","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-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.12446930125954153,0.15196998517439964,0.63023390169184568,8.5516599354887715E-2,0,0]
[{"$f":"ROW()","v":44},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N131","v":0.87796735999999986},0,0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3,{"$f":"AA131","v":0},0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,0,0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0,0.2214170113319644,9.4692138263917688E-2,0.17305941108573086,0.4501864491208552,0.33901309761572729]
[{"$f":"ROW()","v":45},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N132","v":0.27016970000000001},0,0,0,0.38601104999999997,0,0,0,0,0,0,0,0,{"$f":"AA132","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-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,7.4378237534515515E-2,0,0,0,0,0]
[{"$f":"ROW()","v":46},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N133","v":1.33433487},0,0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2,{"$f":"AA133","v":0},0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,0.30947588344780907,2.1934325112282971,0.18118911188905415,0,0,0]
[{"$f":"ROW()","v":47},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N134","v":0},0,0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998,0,0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,{"$f":"AT134","v":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-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,0.22155184611561429,0,0,0,0,0]
[{"$f":"ROW()","v":48},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,0,{"$f":"CA135","v":0},0,0]
[{"$f":"ROW()","v":49},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ136","v":0},0,0,0]
[{"$f":"ROW()","v":50},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N40:N49)","v":22.749484430000003},{"$f":"SUM(O40:O49)","v":0},{"$f":"SUM(P40:P49)","v":0},{"$f":"SUM(Q40:Q49)","v":0},{"$f":"SUM(R40:R49)","v":34.883846339999998},{"$f":"SUM(S40:S49)","v":0},{"$f":"SUM(T40:T49)","v":0},{"$f":"SUM(U40:U49)","v":0},{"$f":"SUM(V40:V49)","v":2.5227460399999999},{"$f":"SUM(W40:W49)","v":0},{"$f":"SUM(X40:X49)","v":0},{"$f":"SUM(Y40:Y49)","v":0},{"$f":"SUM(Z40:Z49)","v":0.54965968999999992},{"$f":"SUM(AA40:AA49)","v":0},{"$f":"SUM(AB40:AB49)","v":0},{"$f":"SUM(AC40:AC49)","v":0},{"$f":"SUM(AD40:AD49)","v":3.6441318599999999},{"$f":"SUM(AE40:AE49)","v":0},{"$f":"SUM(AF40:AF49)","v":0},{"$f":"SUM(AG40:AG49)","v":0},{"$f":"SUM(AH40:AH49)","v":8.3913938000000012},{"$f":"SUM(AI40:AI49)","v":0},{"$f":"SUM(AJ40:AJ49)","v":0},{"$f":"SUM(AK40:AK49)","v":0},{"$f":"SUM(AL40:AL49)","v":1.11937804},{"$f":"SUM(AM40:AM49)","v":0},{"$f":"SUM(AN40:AN49)","v":0},{"$f":"SUM(AO40:AO49)","v":0},{"$f":"SUM(AP40:AP49)","v":10.13874247},{"$f":"SUM(AQ40:AQ49)","v":0},{"$f":"SUM(AR40:AR49)","v":0},{"$f":"SUM(AS40:AS49)","v":0},{"$f":"SUM(AT40:AT49)","v":6.1394263600000007},{"$f":"SUM(AU40:AU49)","v":0},{"$f":"SUM(AV40:AV49)","v":0},{"$f":"SUM(AW40:AW49)","v":0},{"$f":"SUM(AX40:AX49)","v":1.5006474299999999},{"$f":"SUM(AY40:AY49)","v":0},{"$f":"SUM(AZ40:AZ49)","v":0},{"$f":"SUM(BA40:BA49)","v":0},{"$f":"SUM(BB40:BB49)","v":2.1338906000000004},{"$f":"SUM(BC40:BC49)","v":0},{"$f":"SUM(BD40:BD49)","v":0},{"$f":"SUM(BE40:BE49)","v":0},{"$f":"SUM(BF40:BF49)","v":1.7955514800000001},{"$f":"SUM(BG40:BG49)","v":0},{"$f":"SUM(BH40:BH49)","v":0},{"$f":"SUM(BI40:BI49)","v":0},{"$f":"SUM(BJ40:BJ49)","v":1.6920998899999997},{"$f":"SUM(BK40:BK49)","v":0},{"$f":"SUM(BL40:BL49)","v":0},{"$f":"SUM(BM40:BM49)","v":0},{"$f":"SUM(BN40:BN49)","v":3.2698366400000003},{"$f":"SUM(BO40:BO49)","v":0.45728972000000007},{"$f":"SUM(BP40:BP49)","v":0.31464659999999994},{"$f":"SUM(BQ40:BQ49)","v":0.66365693384615376},{"$f":"SUM(BR40:BR49)","v":2.5932940286993849},{"$f":"SUM(BS40:BS49)","v":2.1362121369227034},{"$f":"SUM(BT40:BT49)","v":3.254921240500976},{"$f":"SUM(BU40:BU49)","v":1.4088802092402308},{"$f":"SUM(BV40:BV49)","v":1.432076756091138},{"$f":"SUM(BW40:BW49)","v":0.76630778991938309},{"$f":"SUM(BX40:BX49)","v":1.6401589143078659},{"$f":"SUM(BY40:BY49)","v":3.3638909041966714},{"$f":"SUM(BZ40:BZ49)","v":1.0752160769325292},{"$f":"SUM(CA40:CA49)","v":0.7110633274744611},{"$f":"SUM(CB40:CB49)","v":0.50271968725916072},{"$f":"SUM(CC40:CC49)","v":0.89079644130775171}]
[{"$f":"ROW()","v":51},"Depreciation ($m nominal)"]
[{"$f":"ROW()","v":52},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":" N165+N215","v":4.4297698624999997},{"$f":"O165+O215","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,{"$f":"AU165+AU215","v":4.884063762000002},4.884063762000002,4.8840637620000029,4.8840637620000029,4.8878325872500028,4.8878325872500028,4.8878325872500028,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8878325872500037,4.8914102592500042,4.8914102592500042,4.8914102592500051,4.8914102592500059,4.892339531375006,4.892339531375006,4.892339531375006,4.8923395313750069,19.569965437500024,19.487028437500022,19.569965437500024,19.569965437500031,19.57124708750003,19.57124708750003,15.229781377782382,1.1732687364670511,0.1929113547536338,0.16298230223258153,0.16174065223258149,0.18353723020414123,0.18135757240698525,0.17939588038954485,0.17763035757384849]
[{"$f":"ROW()","v":53},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,5.7335226125000006E-2,{"$f":"O166+O216","v":5.7807326250000006E-2},5.7807326250000013E-2,5.7807326250000013E-2,5.780732625000002E-2,0.10671411875000002,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411874999999,0.10671411874999998,{"$f":"AU166+AU216","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]
[{"$f":"ROW()","v":54},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,0.35920627374999997,{"$f":"O167+O217","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,{"$f":"AU167+AU217","v":0.81017098218774697},0.81017098218774697,0.81017098218774697,0.81017098218774697,0.81901000256274692,0.81901000256274703,0.81901000256274703,0.81901000256274714,0.83047899118774704,0.83047899118774704,0.83047899118774704,0.83047899118774704,0.83491688681274712,0.83491688681274723,0.83491688681274723,0.83491688681274723,0.8399389928127472,0.8399389928127472,0.83993899281274731,0.83993899281274742,3.3744459667509892,3.3928077377509895,3.3951727377509893,3.4027005774432975,3.4266161866740665,3.4617713254334683,3.0869090516834685,1.8052838199334698,1.5927659251824797,1.5730152416387053,1.6060584594362246,1.516893675483848,1.1248524617378559,1.1308834207110769,0.6354783055474218]
[{"$f":"ROW()","v":55},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,5.4342500000000005E-4,{"$f":"O168+O218","v":5.4342500000000005E-4},5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,2.1835139372526138E-3,1.9023263937252611E-2,1.9023263937252611E-2,1.9023263937252611E-2,2.1026216937252606E-2,2.1026216937252606E-2,2.1026216937252606E-2,2.1026216937252602E-2,2.2240521562252605E-2,2.2240521562252601E-2,2.2240521562252601E-2,2.2240521562252601E-2,2.29795579372526E-2,2.2979557937252596E-2,2.2979557937252596E-2,2.2979557937252593E-2,2.3848425062252591E-2,2.3848425062252591E-2,2.3848425062252591E-2,2.3848425062252591E-2,{"$f":"AU168+AU218","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,-0.21954560904761322,0.13414551370337627,0.1112754964081399,0.11749896147111698,0.12468414798855697,0.18133061980599749,0.17925606535799821,0.1680223688693101]
[{"$f":"ROW()","v":56},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,0.11552080825000002,{"$f":"O169+O219","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,{"$f":"AU169+AU219","v":0.25248172625000004},0.25248172625000004,0.25248172624999998,0.25248172625000004,0.25623128675641027,0.25623128675641027,0.24734507073717951,0.13774840649999995,0.12704457575,0.12704457575,0.12704457575,0.12704457575,4.4085812750000015E-2,4.4085812749999995E-2,4.4085812750000009E-2,4.4085812750000009E-2,4.9664250000000007E-2,4.9664250000000007E-2,4.9664250000000014E-2,4.966425E-2,0.26954183700000006,0.27274989700000007,0.29664512200000009,0.33978719300000004,0.369210119,0.44191436852881505,0.527922514528815,0.581900301528815,0.56886254152881488,0.50934792828372566,0.43778229128372553,0.47606358755011846,0.46173187474962341,0.43673881307358997,0.47479364953978809]
[{"$f":"ROW()","v":57},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,2.6636220249999999E-2,{"$f":"O170+O220","v":3.3390462750000002E-2},3.3390462750000002E-2,3.3390462750000002E-2,3.3390462750000002E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3435463999999986E-2,4.3435463999999986E-2,4.3435463999999986E-2,4.3435463999999986E-2,{"$f":"AU170+AU220","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-3,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17207307000000005,0.17207307000000005,0.17204337000000003,0.17121837000000004,0.17121837000000004,0.15984590400000004,7.4378237534515517E-3,7.4378237534515517E-3,7.4378237534515517E-3,7.4378237534515517E-3,7.4378237534515508E-3]
[{"$f":"ROW()","v":58},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,6.0518894499999996E-2,{"$f":"O171+O221","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,{"$f":"AU171+AU221","v":9.1773163374999925E-2},9.1773163374999925E-2,9.1773163374999925E-2,9.1773163374999911E-2,9.1805900874999916E-2,9.1805900874999929E-2,9.1805900874999929E-2,9.1805900874999929E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.2241367124999932E-2,9.239295287499992E-2,9.239295287499992E-2,9.239295287499992E-2,9.239295287499992E-2,9.4202244749999928E-2,9.4202244749999928E-2,9.4202244749999928E-2,9.4202244749999928E-2,0.37774947899999972,0.38116314099999976,0.38116314099999976,0.38116314099999976,0.43396314099999977,0.43485379534365348,0.37557591356585129,0.12730248656585147,7.0350939065851492E-2,7.1304903586589724E-2,8.6117912258980175E-2,0.19542494782039502,0.20427099441484775,0.20416099441484775,0.20416099441484775]
[{"$f":"ROW()","v":59},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O172+O222","v":0},0,0,0,0,0,0,0,4.0810982499999999E-3,4.0810982499999999E-3,4.0810982500000008E-3,4.0810982500000008E-3,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000002E-2,2.4442487500000006E-2,2.4442487500000002E-2,2.4442487499999999E-2,2.4442487500000002E-2,2.9894645750000004E-2,2.9894645750000004E-2,2.9894645750000004E-2,2.9894645750000004E-2,3.8712236500000011E-2,3.8712236500000011E-2,3.8712236499999997E-2,3.8712236499999997E-2,4.3282178000000004E-2,4.3282178000000004E-2,4.3282178000000004E-2,4.3282178000000004E-2,8.3112022999999993E-2,8.3112022999999993E-2,8.3112022999999993E-2,8.3112022999999979E-2,9.4113287249999983E-2,9.4113287249999983E-2,9.4113287249999983E-2,9.4113287249999983E-2,0.10269028849999998,0.10269028849999998,0.10269028849999998,0.10269028849999998,0.11434123624999998,0.11434123624999998,0.11434123624999998,0.11434123624999998,0.11649136524999998,0.11649136524999998,0.11649136524999998,0.11649136524999998,0.49901368399999996,0.44926017099999999,0.42977273799999999,0.39708047499999999,0.43221394040839994,0.27898862895899224,0.24167043305062416,0.23947763813370654,0.20529454816965759,0.19256673208533498,0.15445134969689644,0.14998164969689642,{"$f":"CA172+CA222","v":0.14766044969689646},0.14508234969689646,9.1669118288496401E-2]
[{"$f":"ROW()","v":60},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O173+O223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0151365080705647E-3,{"$f":"CA173+CA223","v":4.2090819048423381E-3},2.5254491429054031E-3,1.5152694857432419E-3]
[{"$f":"ROW()","v":61},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":" N174+N224","v":0},{"$f":"O174+O224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA174+CA224","v":0},0,0]
[{"$f":"ROW()","v":62},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N52:N61)","v":5.0495307103750005},{"$f":"SUM(O52:O61)","v":5.3482509789999995},{"$f":"SUM(P52:P61)","v":5.3482509789999995},{"$f":"SUM(Q52:Q61)","v":5.3482509789999995},{"$f":"SUM(R52:R61)","v":5.3482509789999995},{"$f":"SUM(S52:S61)","v":5.8330461853750002},{"$f":"SUM(T52:T61)","v":5.8330461853750002},{"$f":"SUM(U52:U61)","v":5.8330461853750002},{"$f":"SUM(V52:V61)","v":5.8330461853750002},{"$f":"SUM(W52:W61)","v":5.7849953285},{"$f":"SUM(X52:X61)","v":5.8737544984999994},{"$f":"SUM(Y52:Y61)","v":5.8737544985000003},{"$f":"SUM(Z52:Z61)","v":5.8737544985000003},{"$f":"SUM(AA52:AA61)","v":5.8674838845000004},{"$f":"SUM(AB52:AB61)","v":5.8843236345000003},{"$f":"SUM(AC52:AC61)","v":5.8843236345000003},{"$f":"SUM(AD52:AD61)","v":5.8843236345000003},{"$f":"SUM(AE52:AE61)","v":5.9370024401250001},{"$f":"SUM(AF52:AF61)","v":5.9370024401250001},{"$f":"SUM(AG52:AG61)","v":5.9370024401250001},{"$f":"SUM(AH52:AH61)","v":5.9370024401250001},{"$f":"SUM(AI52:AI61)","v":6.0446857211250009},{"$f":"SUM(AJ52:AJ61)","v":6.0446857211250009},{"$f":"SUM(AK52:AK61)","v":6.0446857211250018},{"$f":"SUM(AL52:AL61)","v":6.0446857211250009},{"$f":"SUM(AM52:AM61)","v":6.0637854723750007},{"$f":"SUM(AN52:AN61)","v":6.0637854723750007},{"$f":"SUM(AO52:AO61)","v":6.0637854723750007},{"$f":"SUM(AP52:AP61)","v":6.0637854723750007},{"$f":"SUM(AQ52:AQ61)","v":6.1938694273750015},{"$f":"SUM(AR52:AR61)","v":6.1938694273750015},{"$f":"SUM(AS52:AS61)","v":6.1938694273750015},{"$f":"SUM(AT52:AT61)","v":6.1938694273750015},{"$f":"SUM(AU52:AU61)","v":6.2960219021250019},{"$f":"SUM(AV52:AV61)","v":6.2960219021250019},{"$f":"SUM(AW52:AW61)","v":6.2960219021250019},{"$f":"SUM(AX52:AX61)","v":6.2960219021250019},{"$f":"SUM(AY52:AY61)","v":6.3243231358878234},{"$f":"SUM(AZ52:AZ61)","v":6.3243231358878234},{"$f":"SUM(BA52:BA61)","v":6.3133879798493622},{"$f":"SUM(BB52:BB61)","v":6.1785210553750041},{"$f":"SUM(BC52:BC61)","v":6.1865055636250048},{"$f":"SUM(BD52:BD61)","v":6.1865055636250048},{"$f":"SUM(BE52:BE61)","v":6.1865055636250048},{"$f":"SUM(BF52:BF61)","v":6.1865055636250048},{"$f":"SUM(BG52:BG61)","v":6.1197237842500032},{"$f":"SUM(BH52:BH61)","v":6.1197237842500032},{"$f":"SUM(BI52:BI61)","v":6.1197237842500041},{"$f":"SUM(BJ52:BJ61)","v":6.119723784250005},{"$f":"SUM(BK52:BK61)","v":6.1380963762500071},{"$f":"SUM(BL52:BL61)","v":6.1380963762500071},{"$f":"SUM(BM52:BM61)","v":6.1380963762500071},{"$f":"SUM(BN52:BN61)","v":6.138096376250008},{"$f":"SUM(BO52:BO61)","v":24.833815247000025},{"$f":"SUM(BP52:BP61)","v":24.726108227000022},{"$f":"SUM(BQ52:BQ61)","v":24.815818019000027},{"$f":"SUM(BR52:BR61)","v":24.833795666692339},{"$f":"SUM(BS52:BS61)","v":24.981550417331508},{"$f":"SUM(BT52:BT61)","v":24.946461912217341},{"$f":"SUM(BU52:BU61)","v":20.187698861913201},{"$f":"SUM(BV52:BV61)","v":4.0814991952917339},{"$f":"SUM(BW52:BW61)","v":2.9425154741142667},{"$f":"SUM(BX52:BX61)","v":2.7873047899455297},{"$f":"SUM(BY52:BY61)","v":2.57805373184343},{"$f":"SUM(BZ52:BZ61)","v":2.6680044807159318},{"$f":"SUM(CA52:CA61)","v":2.319817160180953},{"$f":"SUM(CB52:CB61)","v":2.2924470782507642},{"$f":"SUM(CC52:CC61)","v":1.7676741691833604}]
[{"$f":"ROW()","v":63},"Over-Depreciation ($m nominal)"]
[{"$f":"ROW()","v":64},"Pipeline and laterals"]
[{"$f":"ROW()","v":65},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":66},"Compressor stations"]
[{"$f":"ROW()","v":67},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":68},"SCADA and communications"]
[{"$f":"ROW()","v":69},"Cathodic protection"]
[{"$f":"ROW()","v":70},"Maintenance bases and depots"]
[{"$f":"ROW()","v":71},"Other assets"]
[{"$f":"ROW()","v":72},"Equity Raising Cost"]
[{"$f":"ROW()","v":73},"Non-depreciable assets"]
[{"$f":"ROW()","v":74},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N64:N73)","v":0},{"$f":"SUM(O64:O73)","v":0},{"$f":"SUM(P64:P73)","v":0},{"$f":"SUM(Q64:Q73)","v":0},{"$f":"SUM(R64:R73)","v":0},{"$f":"SUM(S64:S73)","v":0},{"$f":"SUM(T64:T73)","v":0},{"$f":"SUM(U64:U73)","v":0},{"$f":"SUM(V64:V73)","v":0},{"$f":"SUM(W64:W73)","v":0},{"$f":"SUM(X64:X73)","v":0},{"$f":"SUM(Y64:Y73)","v":0},{"$f":"SUM(Z64:Z73)","v":0},{"$f":"SUM(AA64:AA73)","v":0},{"$f":"SUM(AB64:AB73)","v":0},{"$f":"SUM(AC64:AC73)","v":0},{"$f":"SUM(AD64:AD73)","v":0},{"$f":"SUM(AE64:AE73)","v":0},{"$f":"SUM(AF64:AF73)","v":0},{"$f":"SUM(AG64:AG73)","v":0},{"$f":"SUM(AH64:AH73)","v":0},{"$f":"SUM(AI64:AI73)","v":0},{"$f":"SUM(AJ64:AJ73)","v":0},{"$f":"SUM(AK64:AK73)","v":0},{"$f":"SUM(AL64:AL73)","v":0},{"$f":"SUM(AM64:AM73)","v":0},{"$f":"SUM(AN64:AN73)","v":0},{"$f":"SUM(AO64:AO73)","v":0},{"$f":"SUM(AP64:AP73)","v":0},{"$f":"SUM(AQ64:AQ73)","v":0},{"$f":"SUM(AR64:AR73)","v":0},{"$f":"SUM(AS64:AS73)","v":0},{"$f":"SUM(AT64:AT73)","v":0},{"$f":"SUM(AU64:AU73)","v":0},{"$f":"SUM(AV64:AV73)","v":0},{"$f":"SUM(AW64:AW73)","v":0},{"$f":"SUM(AX64:AX73)","v":0},{"$f":"SUM(AY64:AY73)","v":0},{"$f":"SUM(AZ64:AZ73)","v":0},{"$f":"SUM(BA64:BA73)","v":0},{"$f":"SUM(BB64:BB73)","v":0},{"$f":"SUM(BC64:BC73)","v":0},{"$f":"SUM(BD64:BD73)","v":0},{"$f":"SUM(BE64:BE73)","v":0},{"$f":"SUM(BF64:BF73)","v":0},{"$f":"SUM(BG64:BG73)","v":0},{"$f":"SUM(BH64:BH73)","v":0},{"$f":"SUM(BI64:BI73)","v":0},{"$f":"SUM(BJ64:BJ73)","v":0},{"$f":"SUM(BK64:BK73)","v":0},{"$f":"SUM(BL64:BL73)","v":0},{"$f":"SUM(BM64:BM73)","v":0},{"$f":"SUM(BN64:BN73)","v":0},{"$f":"SUM(BO64:BO73)","v":0},{"$f":"SUM(BP64:BP73)","v":0},{"$f":"SUM(BQ64:BQ73)","v":0},{"$f":"SUM(BR64:BR73)","v":0},{"$f":"SUM(BS64:BS73)","v":0},{"$f":"SUM(BT64:BT73)","v":0},{"$f":"SUM(BU64:BU73)","v":0},{"$f":"SUM(BV64:BV73)","v":0},{"$f":"SUM(BW64:BW73)","v":0},{"$f":"SUM(BX64:BX73)","v":0},{"$f":"SUM(BY64:BY73)","v":0},{"$f":"SUM(BZ64:BZ73)","v":0},{"$f":"SUM(CA64:CA73)","v":0},{"$f":"SUM(CB64:CB73)","v":0},{"$f":"SUM(CC64:CC73)","v":0}]
[{"$f":"ROW()","v":75},"Asset Adjustment ($m nominal)"]
[{"$f":"ROW()","v":76},"Pipeline and laterals"]
[{"$f":"ROW()","v":77},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":78},"Compressor stations"]
[{"$f":"ROW()","v":79},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":80},"SCADA and communications"]
[{"$f":"ROW()","v":81},"Cathodic protection"]
[{"$f":"ROW()","v":82},"Maintenance bases and depots"]
[{"$f":"ROW()","v":83},"Other assets"]
[{"$f":"ROW()","v":84},"Equity Raising Cost"]
[{"$f":"ROW()","v":85},"Non-depreciable assets"]
[{"$f":"ROW()","v":86},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N76:N85)","v":0},{"$f":"SUM(O76:O85)","v":0},{"$f":"SUM(P76:P85)","v":0},{"$f":"SUM(Q76:Q85)","v":0},{"$f":"SUM(R76:R85)","v":0},{"$f":"SUM(S76:S85)","v":0},{"$f":"SUM(T76:T85)","v":0},{"$f":"SUM(U76:U85)","v":0},{"$f":"SUM(V76:V85)","v":0},{"$f":"SUM(W76:W85)","v":0},{"$f":"SUM(X76:X85)","v":0},{"$f":"SUM(Y76:Y85)","v":0},{"$f":"SUM(Z76:Z85)","v":0},{"$f":"SUM(AA76:AA85)","v":0},{"$f":"SUM(AB76:AB85)","v":0},{"$f":"SUM(AC76:AC85)","v":0},{"$f":"SUM(AD76:AD85)","v":0},{"$f":"SUM(AE76:AE85)","v":0},{"$f":"SUM(AF76:AF85)","v":0},{"$f":"SUM(AG76:AG85)","v":0},{"$f":"SUM(AH76:AH85)","v":0},{"$f":"SUM(AI76:AI85)","v":0},{"$f":"SUM(AJ76:AJ85)","v":0},{"$f":"SUM(AK76:AK85)","v":0},{"$f":"SUM(AL76:AL85)","v":0},{"$f":"SUM(AM76:AM85)","v":0},{"$f":"SUM(AN76:AN85)","v":0},{"$f":"SUM(AO76:AO85)","v":0},{"$f":"SUM(AP76:AP85)","v":0},{"$f":"SUM(AQ76:AQ85)","v":0},{"$f":"SUM(AR76:AR85)","v":0},{"$f":"SUM(AS76:AS85)","v":0},{"$f":"SUM(AT76:AT85)","v":0},{"$f":"SUM(AU76:AU85)","v":0},{"$f":"SUM(AV76:AV85)","v":0},{"$f":"SUM(AW76:AW85)","v":0},{"$f":"SUM(AX76:AX85)","v":0},{"$f":"SUM(AY76:AY85)","v":0},{"$f":"SUM(AZ76:AZ85)","v":0},{"$f":"SUM(BA76:BA85)","v":0},{"$f":"SUM(BB76:BB85)","v":0},{"$f":"SUM(BC76:BC85)","v":0},{"$f":"SUM(BD76:BD85)","v":0},{"$f":"SUM(BE76:BE85)","v":0},{"$f":"SUM(BF76:BF85)","v":0},{"$f":"SUM(BG76:BG85)","v":0},{"$f":"SUM(BH76:BH85)","v":0},{"$f":"SUM(BI76:BI85)","v":0},{"$f":"SUM(BJ76:BJ85)","v":0},{"$f":"SUM(BK76:BK85)","v":0},{"$f":"SUM(BL76:BL85)","v":0},{"$f":"SUM(BM76:BM85)","v":0},{"$f":"SUM(BN76:BN85)","v":0},{"$f":"SUM(BO76:BO85)","v":0},{"$f":"SUM(BP76:BP85)","v":0},{"$f":"SUM(BQ76:BQ85)","v":0},{"$f":"SUM(BR76:BR85)","v":0},{"$f":"SUM(BS76:BS85)","v":0},{"$f":"SUM(BT76:BT85)","v":0},{"$f":"SUM(BU76:BU85)","v":0},{"$f":"SUM(BV76:BV85)","v":0},{"$f":"SUM(BW76:BW85)","v":0},{"$f":"SUM(BX76:BX85)","v":0},{"$f":"SUM(BY76:BY85)","v":0},{"$f":"SUM(BZ76:BZ85)","v":0},{"$f":"SUM(CA76:CA85)","v":0},{"$f":"SUM(CB76:CB85)","v":0},{"$f":"SUM(CC76:CC85)","v":0}]
[{"$f":"ROW()","v":87},"Closing Capital Base ($m nominal)"]
[{"$f":"ROW()","v":88},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N28+N40-N52+N64+N76","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,{"$f":"AT28+AT40-AT52+AT64+AT76","v":231.06312456250009},226.17906080050008,221.29499703850007,216.41093327650006,211.82837553450005,206.94054294725004,202.05271036000005,197.16487777275006,192.27704518550004,187.38921259825003,182.50138001100001,177.61354742374999,173.01192859649998,168.12051833724999,163.229108078,158.33769781875,153.5206293295,148.628289798125,143.73595026675,138.84361073537499,133.96341744399999,114.31051500649997,94.823486568999954,75.253521131499923,55.709188693999891,36.137941606499865,18.3327775746471,3.5949314005585027,2.6977024098230791,2.5057053046484006,2.342723002415819,2.3989481298988347,2.2154108996946933,2.0340533272877082,1.8546574468981634,1.6770270893243149]
[{"$f":"ROW()","v":89},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29+N41-N53+N65+N77","v":4.5672508738750004},4.5094435476250005,4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,{"$f":"AT29+AT41-AT53+AT65+AT77","v":5.2605696438749945},5.1538555251249942,5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.1545466788749934,2.7262772333749932,2.2980077878749929,1.8697383423749927,1.4414688968749925,1.0131994513749922,0.6944963253684332,0.31958369473438175,0.11699024302392846,0.11002396131347537,0.10305767960302228,9.6091397892569194E-2,8.9125116182116104E-2,8.2158834471663014E-2,7.5192552761209924E-2,6.8226271050756834E-2]
[{"$f":"ROW()","v":90},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N30+N42-N54+N66+N78","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,{"$f":"AT30+AT42-AT54+AT66+AT78","v":46.751789224512891},45.941618242325141,45.131447260137392,44.321276277949643,44.218226925761897,43.399216923199148,42.5802069206364,41.761196918073651,41.859706005510901,41.029227014323155,40.198748023135408,39.368269031947662,38.892821690759916,38.057904803947167,37.222987917134418,36.388071030321669,35.954922623508921,35.114983630696173,34.275044637883425,33.435105645070678,32.888966562257927,29.881756015506937,26.536248277755949,23.291632333851112,20.367243941023197,17.643730529537159,14.166303204103691,11.079394152420223,10.239624332486754,8.9737502364287849,8.3110186407404658,7.266527956780477,5.9187352063843406,5.2463700616803273,4.1680198791075558,4.0843249172521583]
[{"$f":"ROW()","v":91},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N31+N43-N55+N67+N79","v":4.2930575000000006E-2},4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.4833482912331788,1.4623220742959262,1.4412958573586736,1.420269640421421,1.4963877934841685,1.474147271921916,1.4519067503596634,1.4296662287974109,1.4665486172351583,1.4435690592979056,1.4205895013606529,1.3976099434234002,1.4441397554861477,1.4202913304238951,1.3964429053616425,1.3725944802993899,{"$f":"AT31+AT43-AT55+AT67+AT79","v":1.3825250552371373},1.3582543926748847,1.333983730112632,1.3097130675503794,1.3029960749881269,1.2785059915508743,1.2540159081136217,1.2295258246763692,1.5854257712391167,1.5561808124268641,1.5269358536146116,1.4976908948023591,1.9491786359901067,1.9139245184278542,1.8786704008656017,1.8434162833033492,1.8113813057410966,1.776086948928844,1.7407925921165914,1.7054982353043389,1.6702038784920863,1.529026451243076,1.3878490239940657,1.2466715967450555,1.2410941694960451,1.2808720163145608,1.5351858253621742,0.9625031594097877,1.183333768457401,1.2367324788492966,1.2499262837006981,1.2843973074039807,1.7899470611072694,1.6941330406561597,1.5148769752981615,1.3468546064288514]
[{"$f":"ROW()","v":92},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N32+N44-N56+N68+N80","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,{"$f":"AT32+AT44-AT56+AT68+AT80","v":2.8016742577500002},2.5491925315000001,2.29671080525,2.0442290789999999,1.8232468927499998,1.5670156059935896,1.3107843192371793,1.0634392484999997,1.3755049719999999,1.2484603962499998,1.1214158204999998,0.99437124474999972,1.0627352689999996,1.0186494562499995,0.97456364349999947,0.93047783074999946,1.5914454179999993,1.5417811679999993,1.4921169179999993,1.4424526679999994,2.108444787999999,1.898924010999999,1.8703087139999988,2.0609827319999985,2.084812068999998,2.8822222652881484,3.3318888967593332,3.7935583822305179,3.2766890807017028,2.8177338067219946,2.3083858784382691,2.0920205984865081,1.7106491492003075,1.4219766855364151,1.4354243215836804,1.2996437696596197]
[{"$f":"ROW()","v":93},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N33+N45-N57+N69+N81","v":1.3089822897500001},1.2755918270000002,1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.54424275274999967,0.50080728874999969,0.45737182474999971,0.41393636074999973,{"$f":"AT33+AT45-AT57+AT69+AT81","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-2,0.1284270599999999,0.1249755434999999,0.1215240269999999,0.11807251049999989,1.7130800340000001,1.539428064,1.3657760939999999,1.1921241239999998,1.0184721539999997,0.84639908399999964,0.67432601399999959,0.50228264399999956,0.33106427399999949,0.15984590399999946,7.4378237534514946E-2,6.6940413781063399E-2,5.9502590027611844E-2,5.206476627416029E-2,4.4626942520708736E-2,3.7189118767257182E-2]
[{"$f":"ROW()","v":94},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N34+N46-N58+N70+N82","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,{"$f":"AT34+AT46-AT58+AT70+AT82","v":4.4067122565000068},4.3149390931250071,4.2231659297500075,4.1313927663750079,4.0422386030000084,3.9504327021250085,3.8586268012500087,3.7668209003750088,3.7098522995000089,3.6176109323750092,3.5253695652500094,3.4331281981250097,3.3530136910000099,3.2606207381250099,3.1682277852500098,3.0758348323750098,3.1281852295000099,3.0339829847500099,2.93978074000001,2.8455784952500101,2.7701862505000103,2.4607100115000105,2.0795468705000109,1.698383729500011,2.3732205885000117,1.9570705343730876,1.5470369934733881,1.1714610799075369,1.0441585933416855,0.99288694469059879,1.2310579245518181,3.338372523521135,3.3241366875897942,3.1198656931749467,2.915704698760099,2.7115437043452513]
[{"$f":"ROW()","v":95},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N35+N47-N59+N71+N83","v":0},{"$f":"O35+O47-O59+O71+O83","v":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,{"$f":"AT35+AT47-AT59+AT71+AT83","v":2.7192835989999988},2.6361715759999989,2.5530595529999989,2.4699475299999989,2.8268860769999988,2.7327727897499989,2.638659502499999,2.5445462152499991,2.793512977999999,2.6908226894999991,2.5881324009999993,2.4854421124999995,2.8487897339999995,2.7344484977499994,2.6201072614999994,2.5057660252499994,2.6406738789999995,2.5241825137499996,2.4076911484999997,2.2911997832499997,2.7774140879999996,2.3230974039999999,1.8970492329999999,1.493057495,1.6301093340840001,1.2588360791815218,1.0467160611388491,1.1261977289190492,1.0109271011448533,0.92760348213196964,0.95658859616224889,0.80213724646535245,0.65215559676845603,0.50449514707155951,0.35941279737466303,0.26774367908616664]
[{"$f":"ROW()","v":96},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N36+N48-N60+N72+N84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT36+AT48-AT60+AT72+AT84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,1.0522704762105846E-2,6.3136228572635081E-3,3.7881737143581049E-3,2.2729042286148632E-3]
[{"$f":"ROW()","v":97},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N37+N49-N61+N73+N85","v":0},{"$f":"O37+O49-O61+O73+O85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ37+BZ49-BZ61+BZ73+BZ85","v":0},0,0,0]
[{"$f":"ROW()","v":98},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N88:N97)","v":415.97612940962506},{"$f":"SUM(O88:O97)","v":410.62787843062495},{"$f":"SUM(P88:P97)","v":405.27962745162489},{"$f":"SUM(Q88:Q97)","v":399.93137647262489},{"$f":"SUM(R88:R97)","v":429.46697183362477},{"$f":"SUM(S88:S97)","v":423.63392564824989},{"$f":"SUM(T88:T97)","v":417.80087946287483},{"$f":"SUM(U88:U97)","v":411.96783327749989},{"$f":"SUM(V88:V97)","v":408.65753313212497},{"$f":"SUM(W88:W97)","v":402.87253780362494},{"$f":"SUM(X88:X97)","v":396.99878330512496},{"$f":"SUM(Y88:Y97)","v":391.12502880662493},{"$f":"SUM(Z88:Z97)","v":385.80093399812483},{"$f":"SUM(AA88:AA97)","v":379.93345011362487},{"$f":"SUM(AB88:AB97)","v":374.04912647912494},{"$f":"SUM(AC88:AC97)","v":368.164802844625},{"$f":"SUM(AD88:AD97)","v":365.92461107012502},{"$f":"SUM(AE88:AE97)","v":359.98760862999995},{"$f":"SUM(AF88:AF97)","v":354.050606189875},{"$f":"SUM(AG88:AG97)","v":348.11360374974998},{"$f":"SUM(AH88:AH97)","v":350.56799510962514},{"$f":"SUM(AI88:AI97)","v":344.52330938850008},{"$f":"SUM(AJ88:AJ97)","v":338.47862366737513},{"$f":"SUM(AK88:AK97)","v":332.43393794625018},{"$f":"SUM(AL88:AL97)","v":327.50863026512508},{"$f":"SUM(AM88:AM97)","v":321.44484479275013},{"$f":"SUM(AN88:AN97)","v":315.38105932037524},{"$f":"SUM(AO88:AO97)","v":309.31727384800018},{"$f":"SUM(AP88:AP97)","v":313.39223084562519},{"$f":"SUM(AQ88:AQ97)","v":307.19836141825016},{"$f":"SUM(AR88:AR97)","v":301.00449199087518},{"$f":"SUM(AS88:AS97)","v":294.81062256350015},{"$f":"SUM(AT88:AT97)","v":294.75617949612507},{"$f":"SUM(AU88:AU97)","v":288.46015759400007},{"$f":"SUM(AV88:AV97)","v":282.16413569187506},{"$f":"SUM(AW88:AW97)","v":275.86811378975011},{"$f":"SUM(AX88:AX97)","v":271.07273931762501},{"$f":"SUM(AY88:AY97)","v":264.7484161817373},{"$f":"SUM(AZ88:AZ97)","v":258.42409304584942},{"$f":"SUM(BA88:BA97)","v":252.11070506600009},{"$f":"SUM(BB88:BB97)","v":248.06607461062507},{"$f":"SUM(BC88:BC97)","v":241.8795690470001},{"$f":"SUM(BD88:BD97)","v":235.69306348337503},{"$f":"SUM(BE88:BE97)","v":229.50655791975001},{"$f":"SUM(BF88:BF97)","v":225.11560383612502},{"$f":"SUM(BG88:BG97)","v":218.99588005187499},{"$f":"SUM(BH88:BH97)","v":212.87615626762505},{"$f":"SUM(BI88:BI97)","v":206.75643248337505},{"$f":"SUM(BJ88:BJ97)","v":202.32880858912503},{"$f":"SUM(BK88:BK97)","v":196.19071221287501},{"$f":"SUM(BL88:BL97)","v":190.05261583662502},{"$f":"SUM(BM88:BM97)","v":183.914519460375},{"$f":"SUM(BN88:BN97)","v":181.04625972412501},{"$f":"SUM(BO88:BO97)","v":156.66973419712497},{"$f":"SUM(BP88:BP97)","v":132.25827257012497},{"$f":"SUM(BQ88:BQ97)","v":108.10611148497109},{"$f":"SUM(BR88:BR97)","v":85.865609846978131},{"$f":"SUM(BS88:BS97)","v":63.020271566569335},{"$f":"SUM(BT88:BT97)","v":41.328730894852981},{"$f":"SUM(BU88:BU97)","v":22.54991224218},{"$f":"SUM(BV88:BV97)","v":19.900489802979404},{"$f":"SUM(BW88:BW97)","v":17.724282118784522},{"$f":"SUM(BX88:BX97)","v":16.577136243146857},{"$f":"SUM(BY88:BY97)","v":17.362973415500097},{"$f":"SUM(BZ88:BZ97)","v":15.770185011716697},{"$f":"SUM(CA88:CA97)","v":14.161431179010204},{"$f":"SUM(CB88:CB97)","v":12.3717037880186},{"$f":"SUM(CC88:CC97)","v":11.494826060142991}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},"Pre-and Post-Regulation Capex ($m nominal)"]
[{"$f":"ROW()","v":101},null,null,"$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":102},"ERA Pre- and Post-Regulation Capex ($m nominal)"]
[{"$f":"ROW()","v":103},"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":1.7660830556472618},{"$f":"Inputs!BA110","v":0.49193520369378596},{"$f":"Inputs!BB110","v":0.27603974573162743},{"$f":"Inputs!BC110","v":9.1424957895529723E-4},{"$f":"Inputs!BD110","v":0},{"$f":"Inputs!BE110","v":0.21796577971559702},{"$f":"Inputs!BF110","v":0},{"$f":"Inputs!BG110","v":0},{"$f":"Inputs!BH110","v":0},{"$f":"Inputs!BI110","v":0}]
[{"$f":"ROW()","v":104},"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":0.1095663194934411},{"$f":"Inputs!BA111","v":1.4999047156207482E-3},{"$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":105},"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":-1.5656000000000003E-2},{"$f":"Inputs!BA112","v":0},{"$f":"Inputs!BB112","v":0.96551400000000009},{"$f":"Inputs!BC112","v":0.32689182912451098},{"$f":"Inputs!BD112","v":0.91028364595038558},{"$f":"Inputs!BE112","v":0.56156777547623637},{"$f":"Inputs!BF112","v":0.16910092508771182},{"$f":"Inputs!BG112","v":0.45248731703384248},{"$f":"Inputs!BH112","v":5.2533238138305523E-2},{"$f":"Inputs!BI112","v":0.55178334369202442}]
[{"$f":"ROW()","v":106},"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":0.41165799999999997},{"$f":"Inputs!BA113","v":-0.3952989999999999},{"$f":"Inputs!BB113","v":1.2850000000000001E-3},{"$f":"Inputs!BC113","v":0.18754422409527186},{"$f":"Inputs!BD113","v":0.12446930125954153},{"$f":"Inputs!BE113","v":0.15196998517439964},{"$f":"Inputs!BF113","v":0.63023390169184568},{"$f":"Inputs!BG113","v":8.5516599354887715E-2},{"$f":"Inputs!BH113","v":0},{"$f":"Inputs!BI113","v":0}]
[{"$f":"ROW()","v":107},"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":0.89158099999999996},{"$f":"Inputs!BA114","v":0.98959199999999981},{"$f":"Inputs!BB114","v":6.5031000000000005E-2},{"$f":"Inputs!BC114","v":0.10990726754910647},{"$f":"Inputs!BD114","v":0},{"$f":"Inputs!BE114","v":0.2214170113319644},{"$f":"Inputs!BF114","v":9.4692138263917688E-2},{"$f":"Inputs!BG114","v":0.17305941108573086},{"$f":"Inputs!BH114","v":0.4501864491208552},{"$f":"Inputs!BI114","v":0.33901309761572729}]
[{"$f":"ROW()","v":108},"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":7.4378237534515515E-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":109},"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":2.4820254443953898E-2},{"$f":"Inputs!BA116","v":0},{"$f":"Inputs!BB116","v":0},{"$f":"Inputs!BC116","v":1.9079290414764666E-2},{"$f":"Inputs!BD116","v":0.30947588344780907},{"$f":"Inputs!BE116","v":2.1934325112282971},{"$f":"Inputs!BF116","v":0.18118911188905415},{"$f":"Inputs!BG116","v":0},{"$f":"Inputs!BH116","v":0},{"$f":"Inputs!BI116","v":0}]
[{"$f":"ROW()","v":110},"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":6.6868610916319404E-2},{"$f":"Inputs!BA117","v":0.32115210083082424},{"$f":"Inputs!BB117","v":0.12420701035951059},{"$f":"Inputs!BC117","v":0.12197092915677381},{"$f":"Inputs!BD117","v":0.22155184611561429},{"$f":"Inputs!BE117","v":0},{"$f":"Inputs!BF117","v":0},{"$f":"Inputs!BG117","v":0},{"$f":"Inputs!BH117","v":0},{"$f":"Inputs!BI117","v":0}]
[{"$f":"ROW()","v":111},"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,{"$f":"Inputs!G118","v":0},{"$f":"Inputs!H118","v":0},{"$f":"Inputs!I118","v":0},{"$f":"Inputs!J118","v":0},{"$f":"Inputs!K118","v":0},{"$f":"Inputs!L118","v":0},{"$f":"Inputs!M118","v":0},{"$f":"Inputs!N118","v":0},{"$f":"Inputs!O118","v":0},{"$f":"Inputs!P118","v":0},{"$f":"Inputs!Q118","v":0},{"$f":"Inputs!R118","v":0},{"$f":"Inputs!S118","v":0},{"$f":"Inputs!T118","v":0},{"$f":"Inputs!U118","v":0},{"$f":"Inputs!V118","v":0},{"$f":"Inputs!W118","v":0},{"$f":"Inputs!X118","v":0},{"$f":"Inputs!Y118","v":0},{"$f":"Inputs!Z118","v":0},{"$f":"Inputs!AA118","v":0},{"$f":"Inputs!AB118","v":0},{"$f":"Inputs!AC118","v":0},{"$f":"Inputs!AD118","v":0},{"$f":"Inputs!AE118","v":0},{"$f":"Inputs!AF118","v":0},{"$f":"Inputs!AG118","v":0},{"$f":"Inputs!AH118","v":0},{"$f":"Inputs!AI118","v":0},{"$f":"Inputs!AJ118","v":0},{"$f":"Inputs!AK118","v":0},{"$f":"Inputs!AL118","v":0},{"$f":"Inputs!AM118","v":0},{"$f":"Inputs!AN118","v":0},{"$f":"Inputs!AO118","v":0},{"$f":"Inputs!AP118","v":0},{"$f":"Inputs!AQ118","v":0},{"$f":"Inputs!AR118","v":0},{"$f":"Inputs!AS118","v":0},{"$f":"Inputs!AT118","v":0},{"$f":"Inputs!AU118","v":0},{"$f":"Inputs!AV118","v":0},{"$f":"Inputs!AW118","v":0},{"$f":"Inputs!AX118","v":0},{"$f":"Inputs!AY118","v":0},{"$f":"Inputs!AZ118","v":0},{"$f":"Inputs!BA118","v":0},{"$f":"Inputs!BB118","v":0},{"$f":"Inputs!BC118","v":0},{"$f":"Inputs!BD118","v":0},{"$f":"Inputs!BE118","v":1.7537841270176411E-2},{"$f":"Inputs!BF118","v":0},{"$f":"Inputs!BG118","v":0},{"$f":"Inputs!BH118","v":0},{"$f":"Inputs!BI118","v":0}]
[{"$f":"ROW()","v":112},"Non-depreciable assets"]
[{"$f":"ROW()","v":113},"Total",null,{"$f":"SUM(D103:D112)","v":2.3611559999999998},1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,66.191829999999996,76.018255999999994,65.836656999999988,94.502971000000016,58.295127689999987,{"$f":"SUM(N103:N112)","v":22.749484430000003},{"$f":"SUM(O103:O112)","v":10.113092400000001},{"$f":"SUM(P103:P112)","v":18.430206510000001},{"$f":"SUM(Q103:Q112)","v":3.4229780999999999},{"$f":"SUM(R103:R112)","v":2.9175693300000001},{"$f":"SUM(S103:S112)","v":0.93623448000000009},{"$f":"SUM(T103:T112)","v":0.52355354999999992},{"$f":"SUM(U103:U112)","v":0.25795563999999999},{"$f":"SUM(V103:V112)","v":0.80500236999999997},{"$f":"SUM(W103:W112)","v":0.19984351999999997},{"$f":"SUM(X103:X112)","v":7.4717340000000007E-2},{"$f":"SUM(Y103:Y112)","v":8.1477829999999987E-2},{"$f":"SUM(Z103:Z112)","v":0.19362099999999999},{"$f":"SUM(AA103:AA112)","v":0.91103296499999997},{"$f":"SUM(AB103:AB112)","v":0.91103296499999997},{"$f":"SUM(AC103:AC112)","v":0.91103296499999997},{"$f":"SUM(AD103:AD112)","v":0.91103296499999997},{"$f":"SUM(AE103:AE112)","v":2.0978484500000003},{"$f":"SUM(AF103:AF112)","v":2.0978484500000003},{"$f":"SUM(AG103:AG112)","v":2.0978484500000003},{"$f":"SUM(AH103:AH112)","v":2.0978484500000003},{"$f":"SUM(AI103:AI112)","v":0.27984450999999999},{"$f":"SUM(AJ103:AJ112)","v":0.27984451000000005},{"$f":"SUM(AK103:AK112)","v":0.27984450999999999},{"$f":"SUM(AL103:AL112)","v":0.27984451000000005},{"$f":"SUM(AM103:AM112)","v":2.5346856175000001},{"$f":"SUM(AN103:AN112)","v":2.5346856175000001},{"$f":"SUM(AO103:AO112)","v":2.5346856175000001},{"$f":"SUM(AP103:AP112)","v":2.5346856175000001},{"$f":"SUM(AQ103:AQ112)","v":1.5348565900000002},{"$f":"SUM(AR103:AR112)","v":1.5348565900000002},{"$f":"SUM(AS103:AS112)","v":1.5348565900000002},{"$f":"SUM(AT103:AT112)","v":1.5348565900000002},{"$f":"SUM(AU103:AU112)","v":0.64429108999999996},{"$f":"SUM(AV103:AV112)","v":0.56687527999999998},{"$f":"SUM(AW103:AW112)","v":0.14414492000000001},{"$f":"SUM(AX103:AX112)","v":0.14533614},{"$f":"SUM(AY103:AY112)","v":0.25426494999999999},{"$f":"SUM(AZ103:AZ112)","v":0.78049953000000005},{"$f":"SUM(BA103:BA112)","v":0.69419741000000001},{"$f":"SUM(BB103:BB112)","v":0.40492871000000008},{"$f":"SUM(BC103:BC112)","v":0.62352408999999998},{"$f":"SUM(BD103:BD112)","v":0.79949822000000015},{"$f":"SUM(BE103:BE112)","v":0.28700983000000002},{"$f":"SUM(BF103:BF112)","v":8.5519339999999985E-2},{"$f":"SUM(BG103:BG112)","v":4.6401810000000002E-2},{"$f":"SUM(BH103:BH112)","v":0.55677197},{"$f":"SUM(BI103:BI112)","v":0.42474631999999996},{"$f":"SUM(BJ103:BJ112)","v":0.66417979000000005},{"$f":"SUM(BK103:BK112)","v":0.92855682000000006},{"$f":"SUM(BL103:BL112)","v":1.33801898},{"$f":"SUM(BM103:BM112)","v":0.27174921000000002},{"$f":"SUM(BN103:BN112)","v":0.73151163000000008},{"$f":"SUM(BO103:BO112)","v":0.45728972000000007},{"$f":"SUM(BP103:BP112)","v":0.31464659999999994},{"$f":"SUM(BQ103:BQ112)","v":0.66365693384615376},{"$f":"SUM(BR103:BR112)","v":2.5932940286993849},{"$f":"SUM(BS103:BS112)","v":2.1362121369227034},{"$f":"SUM(BT103:BT112)","v":3.254921240500976},{"$f":"SUM(BU103:BU112)","v":1.4088802092402308},{"$f":"SUM(BV103:BV112)","v":1.432076756091138},{"$f":"SUM(BW103:BW112)","v":0.76630778991938309},{"$f":"SUM(BX103:BX112)","v":1.6401589143078659},{"$f":"SUM(BY103:BY112)","v":3.3638909041966714},{"$f":"SUM(BZ103:BZ112)","v":1.0752160769325292},{"$f":"SUM(CA103:CA112)","v":0.7110633274744611},{"$f":"SUM(CB103:CB112)","v":0.50271968725916072},{"$f":"SUM(CC103:CC112)","v":0.89079644130775171}]
[{"$f":"ROW()","v":114},"ERA Annual Capex ($m nominal)"]
[{"$f":"ROW()","v":115},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D103:$Z103),0)","v":0},0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA103:$BX103),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,{"$f":"BT103","v":1.7660830556472618},0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,0,0.21796577971559702,0,0,0,0]
[{"$f":"ROW()","v":116},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D104:$Z104),0)","v":0},0,0,3.9125433999999997,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA104:$BX104),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,{"$f":"BT104","v":0.1095663194934411},1.4999047156207482E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D105:$Z105),0)","v":0},0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA105:$BX105),0)","v":0},0,0,2.9064312299999999,0,0,0,8.06671257,0,0,0,0.64945307000000008,0,0,0,9.8012591699999998,0,0,0,4.0728757400000006,0,0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,{"$f":"BT105","v":-1.5656000000000003E-2},0,0.96551400000000009,0.32689182912451098,0.91028364595038558,0.56156777547623637,0.16910092508771182,0.45248731703384248,5.2533238138305523E-2,0.55178334369202442]
[{"$f":"ROW()","v":118},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D106:$Z106),0)","v":0},0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA106:$BX106),0)","v":0},0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,0,0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,{"$f":"BT106","v":0.41165799999999997},-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.12446930125954153,0.15196998517439964,0.63023390169184568,8.5516599354887715E-2,0,0]
[{"$f":"ROW()","v":119},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D107:$Z107),0)","v":0},0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA107:$BX107),0)","v":0},0,0,2.7940459999999997E-2,0,0,0,5.1823500000000005E-3,0,0,0,5.5898429999999999E-2,0,0,0,6.9387269999999987E-2,0,0,0,0.43957782000000001,0,0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,{"$f":"BT107","v":0.89158099999999996},0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0,0.2214170113319644,9.4692138263917688E-2,0.17305941108573086,0.4501864491208552,0.33901309761572729]
[{"$f":"ROW()","v":120},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D108:$Z108),0)","v":0},0,0,0.38601104999999997,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA108:$BX108),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,0,0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,{"$f":"BT108","v":0},0,0,0,7.4378237534515515E-2,0,0,0,0,0]
[{"$f":"ROW()","v":121},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D109:$Z109),0)","v":0},0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA109:$BX109),0)","v":0},0,0,7.2917999999999993E-3,0,0,0,4.2681799999999999E-3,0,0,0,2.2000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,{"$f":"BT109","v":2.4820254443953898E-2},0,0,1.9079290414764666E-2,0.30947588344780907,2.1934325112282971,0.18118911188905415,0,0,0]
[{"$f":"ROW()","v":122},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(O$8)=12,SUMIF($D$9:$Z$9,O$9,$D110:$Z110),0)","v":0},0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998,{"$f":"IF(MONTH(AA$8)=12,SUMIF($AA$9:$BX$9,AA$9,$AA110:$BX110),0)","v":0},0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,0,0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,{"$f":"BT110","v":6.6868610916319404E-2},0.32115210083082424,0.12420701035951059,0.12197092915677381,0.22155184611561429,0,0,0,0,0]
[{"$f":"ROW()","v":123},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,0,0,0,0]
[{"$f":"ROW()","v":124},"Non-depreciable assets"]
[{"$f":"ROW()","v":125},"Total",null,{"$f":"SUM(D115:D124)","v":0},{"$f":"SUM(E115:E124)","v":0},{"$f":"SUM(F115:F124)","v":0},{"$f":"SUM(G115:G124)","v":0},{"$f":"SUM(H115:H124)","v":0},{"$f":"SUM(I115:I124)","v":0},{"$f":"SUM(J115:J124)","v":0},{"$f":"SUM(K115:K124)","v":0},{"$f":"SUM(L115:L124)","v":0},{"$f":"SUM(M115:M124)","v":0},{"$f":"SUM(N115:N124)","v":0},{"$f":"SUM(O115:O124)","v":0},{"$f":"SUM(P115:P124)","v":0},{"$f":"SUM(Q115:Q124)","v":0},{"$f":"SUM(R115:R124)","v":34.883846339999998},{"$f":"SUM(S115:S124)","v":0},{"$f":"SUM(T115:T124)","v":0},{"$f":"SUM(U115:U124)","v":0},{"$f":"SUM(V115:V124)","v":2.5227460399999999},{"$f":"SUM(W115:W124)","v":0},{"$f":"SUM(X115:X124)","v":0},{"$f":"SUM(Y115:Y124)","v":0},{"$f":"SUM(Z115:Z124)","v":0.54965968999999992},{"$f":"SUM(AA115:AA124)","v":0},{"$f":"SUM(AB115:AB124)","v":0},{"$f":"SUM(AC115:AC124)","v":0},{"$f":"SUM(AD115:AD124)","v":3.6441318599999999},{"$f":"SUM(AE115:AE124)","v":0},{"$f":"SUM(AF115:AF124)","v":0},{"$f":"SUM(AG115:AG124)","v":0},{"$f":"SUM(AH115:AH124)","v":8.3913938000000012},{"$f":"SUM(AI115:AI124)","v":0},{"$f":"SUM(AJ115:AJ124)","v":0},{"$f":"SUM(AK115:AK124)","v":0},{"$f":"SUM(AL115:AL124)","v":1.11937804},{"$f":"SUM(AM115:AM124)","v":0},{"$f":"SUM(AN115:AN124)","v":0},{"$f":"SUM(AO115:AO124)","v":0},{"$f":"SUM(AP115:AP124)","v":10.13874247},{"$f":"SUM(AQ115:AQ124)","v":0},{"$f":"SUM(AR115:AR124)","v":0},{"$f":"SUM(AS115:AS124)","v":0},{"$f":"SUM(AT115:AT124)","v":6.1394263600000007},{"$f":"SUM(AU115:AU124)","v":0},{"$f":"SUM(AV115:AV124)","v":0},{"$f":"SUM(AW115:AW124)","v":0},{"$f":"SUM(AX115:AX124)","v":1.5006474299999999},{"$f":"SUM(AY115:AY124)","v":0},{"$f":"SUM(AZ115:AZ124)","v":0},{"$f":"SUM(BA115:BA124)","v":0},{"$f":"SUM(BB115:BB124)","v":2.1338906000000004},{"$f":"SUM(BC115:BC124)","v":0},{"$f":"SUM(BD115:BD124)","v":0},{"$f":"SUM(BE115:BE124)","v":0},{"$f":"SUM(BF115:BF124)","v":1.7955514800000001},{"$f":"SUM(BG115:BG124)","v":0},{"$f":"SUM(BH115:BH124)","v":0},{"$f":"SUM(BI115:BI124)","v":0},{"$f":"SUM(BJ115:BJ124)","v":1.6920998899999997},{"$f":"SUM(BK115:BK124)","v":0},{"$f":"SUM(BL115:BL124)","v":0},{"$f":"SUM(BM115:BM124)","v":0},{"$f":"SUM(BN115:BN124)","v":3.2698366400000003},{"$f":"SUM(BO115:BO124)","v":0.45728972000000007},{"$f":"SUM(BP115:BP124)","v":0.31464659999999994},{"$f":"SUM(BQ115:BQ124)","v":0.66365693384615376},{"$f":"SUM(BR115:BR124)","v":2.5932940286993849},{"$f":"SUM(BS115:BS124)","v":2.1362121369227034},{"$f":"SUM(BT115:BT124)","v":3.254921240500976},{"$f":"SUM(BU115:BU124)","v":1.4088802092402308},{"$f":"SUM(BV115:BV124)","v":1.432076756091138},{"$f":"SUM(BW115:BW124)","v":0.76630778991938309},{"$f":"SUM(BX115:BX124)","v":1.6401589143078659},{"$f":"SUM(BY115:BY124)","v":3.3638909041966714},{"$f":"SUM(BZ115:BZ124)","v":1.0752160769325292},{"$f":"SUM(CA115:CA124)","v":0.7110633274744611},{"$f":"SUM(CB115:CB124)","v":0.50271968725916072},{"$f":"SUM(CC115:CC124)","v":0.89079644130775171}]
[{"$f":"ROW()","v":126},"Pre-and Post-Regulation Capex -- Model ($m nominal)"]
[{"$f":"ROW()","v":127},"Pipeline and laterals",null,{"$f":"D103","v":2.3611559999999998},1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,43.819778999999997,15.835996280000002,{"$f":"O115","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,{"$f":"AU115","v":0},0,0,0.30150601999999999,0,0,0,0,0,0,0,0.28621376000000004,0,0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,0,0.21796577971559702,0,0,0,0]
[{"$f":"ROW()","v":128},"Main line valve and scraper stations",null,{"$f":"D104","v":0},0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,5.9134089999999993E-2,3.7768010000000005E-2,{"$f":"O116","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,{"$f":"AU116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},"Compressor stations",null,{"$f":"D105","v":0},0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,11.9551269,4.3932482100000003,{"$f":"O117","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,{"$f":"AU117","v":0},0,0,0.70712163000000006,0,0,0,0.9175190900000002,0,0,0,0.35503165000000003,0,0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,0.91028364595038558,0.56156777547623637,0.16910092508771182,0.45248731703384248,5.2533238138305523E-2,0.55178334369202442]
[{"$f":"ROW()","v":130},"Receipt and delivery point facilities",null,{"$f":"D106","v":0},0,0,0,0,0,0,0,4.2049000000000003E-2,1.4250000000000001E-3,0,{"$f":"O118","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,{"$f":"AU118","v":0},0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,0,0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.12446930125954153,0.15196998517439964,0.63023390169184568,8.5516599354887715E-2,0,0]
[{"$f":"ROW()","v":131},"SCADA and communications",null,{"$f":"D107","v":0},0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,0.43022233000000004,0.87796735999999986,{"$f":"O119","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,{"$f":"AU119","v":0},0,0,3.1499539999999999E-2,0,0,0,0.44981413000000003,0,0,0,0.19540859999999999,0,0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0,0.2214170113319644,9.4692138263917688E-2,0.17305941108573086,0.4501864491208552,0.33901309761572729]
[{"$f":"ROW()","v":132},"Cathodic protection",null,{"$f":"D108","v":0},0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,0.27575881000000002,0.27016970000000001,{"$f":"O120","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,{"$f":"AU120","v":0},0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,0,0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,7.4378237534515515E-2,0,0,0,0,0]
[{"$f":"ROW()","v":133},"Maintenance bases and depots",null,{"$f":"D109","v":0},0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,1.75368156,1.33433487,{"$f":"O121","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,{"$f":"AU121","v":0},0,0,2.6190000000000002E-3,0,0,0,3.4837300000000009E-2,0,0,0,1.212686E-2,0,0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,0.30947588344780907,2.1934325112282971,0.18118911188905415,0,0,0]
[{"$f":"ROW()","v":134},"Other assets",null,{"$f":"D110","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"O122","v":0},0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998,0,0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,0,0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,0.22155184611561429,0,0,{"$f":"CA122","v":0},0,0]
[{"$f":"ROW()","v":135},"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,0,{"$f":"CA123","v":0},0,0]
[{"$f":"ROW()","v":136},"Non-depreciable assets"]
[{"$f":"ROW()","v":137},"Total",null,{"$f":"SUM(D127:D136)","v":2.3611559999999998},{"$f":"SUM(E127:E136)","v":1.6051089999999999},{"$f":"SUM(F127:F136)","v":2.9375710000000002},{"$f":"SUM(G127:G136)","v":3.1138409999999999},{"$f":"SUM(H127:H136)","v":27.413657000000001},{"$f":"SUM(I127:I136)","v":66.191829999999996},{"$f":"SUM(J127:J136)","v":76.018255999999994},{"$f":"SUM(K127:K136)","v":65.836656999999988},{"$f":"SUM(L127:L136)","v":94.502971000000016},{"$f":"SUM(M127:M136)","v":58.295127689999987},{"$f":"SUM(N127:N136)","v":22.749484430000003},{"$f":"SUM(O127:O136)","v":0},{"$f":"SUM(P127:P136)","v":0},{"$f":"SUM(Q127:Q136)","v":0},{"$f":"SUM(R127:R136)","v":34.883846339999998},{"$f":"SUM(S127:S136)","v":0},{"$f":"SUM(T127:T136)","v":0},{"$f":"SUM(U127:U136)","v":0},{"$f":"SUM(V127:V136)","v":2.5227460399999999},{"$f":"SUM(W127:W136)","v":0},{"$f":"SUM(X127:X136)","v":0},{"$f":"SUM(Y127:Y136)","v":0},{"$f":"SUM(Z127:Z136)","v":0.54965968999999992},{"$f":"SUM(AA127:AA136)","v":0},{"$f":"SUM(AB127:AB136)","v":0},{"$f":"SUM(AC127:AC136)","v":0},{"$f":"SUM(AD127:AD136)","v":3.6441318599999999},{"$f":"SUM(AE127:AE136)","v":0},{"$f":"SUM(AF127:AF136)","v":0},{"$f":"SUM(AG127:AG136)","v":0},{"$f":"SUM(AH127:AH136)","v":8.3913938000000012},{"$f":"SUM(AI127:AI136)","v":0},{"$f":"SUM(AJ127:AJ136)","v":0},{"$f":"SUM(AK127:AK136)","v":0},{"$f":"SUM(AL127:AL136)","v":1.11937804},{"$f":"SUM(AM127:AM136)","v":0},{"$f":"SUM(AN127:AN136)","v":0},{"$f":"SUM(AO127:AO136)","v":0},{"$f":"SUM(AP127:AP136)","v":10.13874247},{"$f":"SUM(AQ127:AQ136)","v":0},{"$f":"SUM(AR127:AR136)","v":0},{"$f":"SUM(AS127:AS136)","v":0},{"$f":"SUM(AT127:AT136)","v":6.1394263600000007},{"$f":"SUM(AU127:AU136)","v":0},{"$f":"SUM(AV127:AV136)","v":0},{"$f":"SUM(AW127:AW136)","v":0},{"$f":"SUM(AX127:AX136)","v":1.5006474299999999},{"$f":"SUM(AY127:AY136)","v":0},{"$f":"SUM(AZ127:AZ136)","v":0},{"$f":"SUM(BA127:BA136)","v":0},{"$f":"SUM(BB127:BB136)","v":2.1338906000000004},{"$f":"SUM(BC127:BC136)","v":0},{"$f":"SUM(BD127:BD136)","v":0},{"$f":"SUM(BE127:BE136)","v":0},{"$f":"SUM(BF127:BF136)","v":1.7955514800000001},{"$f":"SUM(BG127:BG136)","v":0},{"$f":"SUM(BH127:BH136)","v":0},{"$f":"SUM(BI127:BI136)","v":0},{"$f":"SUM(BJ127:BJ136)","v":1.6920998899999997},{"$f":"SUM(BK127:BK136)","v":0},{"$f":"SUM(BL127:BL136)","v":0},{"$f":"SUM(BM127:BM136)","v":0},{"$f":"SUM(BN127:BN136)","v":3.2698366400000003},{"$f":"SUM(BO127:BO136)","v":0.45728972000000007},{"$f":"SUM(BP127:BP136)","v":0.31464659999999994},{"$f":"SUM(BQ127:BQ136)","v":0.66365693384615376},{"$f":"SUM(BR127:BR136)","v":2.5932940286993849},{"$f":"SUM(BS127:BS136)","v":2.1362121369227034},{"$f":"SUM(BT127:BT136)","v":3.254921240500976},{"$f":"SUM(BU127:BU136)","v":1.4088802092402308},{"$f":"SUM(BV127:BV136)","v":1.432076756091138},{"$f":"SUM(BW127:BW136)","v":0.76630778991938309},{"$f":"SUM(BX127:BX136)","v":1.6401589143078659},{"$f":"SUM(BY127:BY136)","v":3.3638909041966714},{"$f":"SUM(BZ127:BZ136)","v":1.0752160769325292},{"$f":"SUM(CA127:CA136)","v":0.7110633274744611},{"$f":"SUM(CB127:CB136)","v":0.50271968725916072},{"$f":"SUM(CC127:CC136)","v":0.89079644130775171}]
[{"$f":"ROW()","v":138},{"$f":"\"1999-2000 Capex Account\"","v":"1999-2000 Capex Account"}]
[{"$f":"ROW()","v":139},null,null,"$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":140},{"$f":"\"Opening Asset Value ($m nominal)\"","v":"Opening Asset Value ($m nominal)"}]
[{"$f":"ROW()","v":141},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N254","v":354.38158899999996},{"$f":"N177","v":365.78781541749998},{"$f":"O177","v":361.16009560149996},356.53237578549994,351.90465596949991,367.16012353349987,362.28386387524989,357.40760421699991,352.53134455874994,348.25458020049996,343.37082685099995,338.48707350149994,333.60332015199992,328.74439980249991,323.86033604049993,318.97627227849995,314.09220851649997,309.20814475449998,304.3240809925,299.44001723050002,294.55595346850004,289.67188970650005,284.78782594450007,279.90376218250009,275.01969842050011,270.13563465850012,265.25157089650014,260.36750713450016,255.48344337250015,250.59937961050014,245.71531584850013,240.83125208650011,235.9471883245001,231.06312456250009,226.17906080050008,221.29499703850007,216.41093327650006,211.52686951450005,206.64280575250004,201.75874199050003,196.87467822850002,191.99061446650001,187.10655070449999,182.22248694249998,177.33842318049997,172.45435941849996,167.57029565649995,162.68623189449994,157.80216813249993,152.91810437049992,148.03404060849991,143.1499768464999,138.26591308449989,133.38184932249987,113.84559427449986,94.309339226499844,74.773084178499829,55.2368291304998,{"$f":"BS177","v":35.70057408249977},16.164319034499741,1.0578338489997208,3.2458064999722147E-2,1.2416499997220977E-3,-2.7790400189409148E-13,{"$f":"BY177","v":-2.7790400189409148E-13},-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13]
[{"$f":"ROW()","v":142},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N255","v":4.5868180900000004},4.5672508738750004,{"$f":"O178","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,{"$f":"AU178","v":5.1538555251249942},5.047141406374994,4.9404272876249937,4.8337131688749935,4.7269990501249932,4.620284931374993,4.5135708126249927,4.4068566938749925,4.3001425751249922,4.193428456374992,4.0867143376249917,3.9800002188749919,3.8732861001249921,3.7665719813749923,3.6598578626249925,3.5531437438749927,3.4464296251249928,3.339715506374993,3.2330013876249932,3.126287268874993,2.6994307938749929,2.2725743188749927,1.8457178438749926,1.4188613688749925,0.99200489387499236,{"$f":"BT178","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]
[{"$f":"ROW()","v":143},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N256","v":28.736501899999997},32.770543836249999,{"$f":"O179","v":32.356421959875},31.942300083500001,31.528178207125002,36.329928225769798,35.850607950707051,35.371287675644304,34.891967400581557,35.134552625518808,34.646208531706058,34.157864437893309,33.66952034408056,33.430595540267809,32.939133705330065,32.44767187039232,31.956210035454571,31.464748200516823,30.973286365579074,30.481824530641326,29.990362695703578,29.498900860765829,29.007439025828081,28.515977190890332,28.024515355952584,27.533053521014835,27.041591686077087,26.550129851139339,26.05866801620159,25.567206181263842,25.075744346326093,24.584282511388345,24.092820676450597,23.601358841512848,{"$f":"AU179","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,{"$f":"BT179","v":1.9770381042519583},0.37039703825096915,6.1037203999979195E-2,1.2470964499979198E-2,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14]
[{"$f":"ROW()","v":144},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N257","v":4.3474000000000006E-2},4.2930575000000006E-2,{"$f":"O180","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,{"$f":"AU180","v":0.99971656429988609},0.98069330036263347,0.96167003642538085,0.94264677248812823,0.9236235085508756,0.90460024461362298,0.88557698067637036,0.86655371673911774,0.84753045280186512,0.8285071888646125,0.80948392492735988,0.79046066099010726,0.77143739705285463,0.75241413311560201,0.73339086917834939,0.71436760524109677,0.69534434130384415,0.67632107736659153,0.65729781342933891,0.63827454949208628,0.56218149374307591,0.48608843799406554,0.40999538224505516,0.33390232649604479,0.25780927074703441,{"$f":"BT180","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]
[{"$f":"ROW()","v":145},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N258","v":4.6208323300000007},5.3832788817499999,{"$f":"O181","v":5.2458088895000001},5.1083388972500003,4.9708689050000006,8.3471580327499986,8.1218440624999992,7.896530092249999,7.6712161219999988,7.9278180617499983,7.6904561937499984,7.4530943257499986,7.2157324577499988,6.9851785897499994,6.7476465217499992,6.5101144537499991,6.2725823857499989,6.0350503177499988,5.7975182497499986,5.5599861817499985,5.3224541137499983,5.0849220457499982,4.847389977749998,4.6098579097499979,4.3723258417499977,4.1347937737499976,3.8972617057499974,3.6597296377499973,3.4221975697499971,3.184665501749997,2.9471334337499968,2.7096013657499967,2.4720692977499965,2.2345372297499964,{"$f":"AU181","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,{"$f":"BT181","v":-3.2487575997441898E-15},-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15]
[{"$f":"ROW()","v":146},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N259","v":1.0654488099999999},1.3089822897500001,{"$f":"O182","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,{"$f":"AU182","v":0.31325005774999964},0.27020931874999965,0.22716857974999966,0.18412784074999966,0.14040412174358941,9.668040273717915E-2,5.5005623749999677E-2,3.8601104999999698E-2,2.8950828749999692E-2,1.9300552499999693E-2,9.6502762499996939E-3,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,-3.0531133177191805E-16,{"$f":"BT182","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]
[{"$f":"ROW()","v":147},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N260","v":4.8415115599999998},{"$f":"N183","v":6.1153275354999996},{"$f":"O183","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,{"$f":"BS183","v":0.73122431850001002},0.36481966400001031,5.8933904000010529E-2,1.3215710000105546E-3,6.6078550001055433E-4,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14]
[{"$f":"ROW()","v":148},"Other assets",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N184","v":0},{"$f":"O184","v":0},{"$f":"P184","v":0},{"$f":"Q184","v":0},{"$f":"R184","v":0},{"$f":"S184","v":0},{"$f":"T184","v":0},{"$f":"U184","v":0},{"$f":"V184","v":0.16324393000000001},{"$f":"W184","v":0.15916283175000001},{"$f":"X184","v":0.15508173350000001},{"$f":"Y184","v":0.15100063525000001},{"$f":"Z184","v":0.41914297699999997},{"$f":"AA184","v":0.40825629274999997},{"$f":"AB184","v":0.39736960849999997},{"$f":"AC184","v":0.38648292424999997},{"$f":"AD184","v":0.37559623999999997},{"$f":"AE184","v":0.36470955574999997},{"$f":"AF184","v":0.35382287149999997},{"$f":"AG184","v":0.34293618724999997},{"$f":"AH184","v":0.33204950299999997},{"$f":"AI184","v":0.32116281874999997},{"$f":"AJ184","v":0.31027613449999997},{"$f":"AK184","v":0.29938945024999997},{"$f":"AL184","v":0.28850276599999997},{"$f":"AM184","v":0.27761608174999997},{"$f":"AN184","v":0.26672939749999997},{"$f":"AO184","v":0.25584271324999996},{"$f":"AP184","v":0.24495602899999996},{"$f":"AQ184","v":0.23406934474999996},{"$f":"AR184","v":0.22318266049999996},{"$f":"AS184","v":0.21229597624999996},{"$f":"AT184","v":0.20140929199999996},{"$f":"AU184","v":0.19052260774999996},{"$f":"AV184","v":0.17963592349999996},{"$f":"AW184","v":0.16874923924999996},{"$f":"AX184","v":0.15786255499999996},{"$f":"AY184","v":0.14697587074999996},{"$f":"AZ184","v":0.13608918649999996},{"$f":"BA184","v":0.12520250224999996},{"$f":"BB184","v":0.11431581799999996},{"$f":"BC184","v":0.10342913374999996},{"$f":"BD184","v":9.2542449499999957E-2},{"$f":"BE184","v":8.1655765249999956E-2},{"$f":"BF184","v":7.0769080999999956E-2},{"$f":"BG184","v":5.9882396749999955E-2},{"$f":"BH184","v":4.8995712499999955E-2},{"$f":"BI184","v":3.8109028249999954E-2},{"$f":"BJ184","v":2.7222343999999954E-2},{"$f":"BK184","v":2.0416757999999955E-2},{"$f":"BL184","v":1.3611171999999956E-2},{"$f":"BM184","v":6.8055859999999564E-3},{"$f":"BN184","v":-4.3368086899420177E-17},{"$f":"BO184","v":-4.3368086899420177E-17},{"$f":"BP184","v":-4.3368086899420177E-17},{"$f":"BQ184","v":-4.3368086899420177E-17},{"$f":"BR184","v":-4.3368086899420177E-17},{"$f":"BS184","v":-4.3368086899420177E-17},{"$f":"BT184","v":-4.3368086899420177E-17},{"$f":"BU184","v":-4.3368086899420177E-17},{"$f":"BV184","v":-4.3368086899420177E-17},{"$f":"BW184","v":-4.3368086899420177E-17},{"$f":"BX184","v":-4.3368086899420177E-17},{"$f":"BY184","v":-4.3368086899420177E-17},{"$f":"BZ184","v":-4.3368086899420177E-17},{"$f":"CA184","v":-4.3368086899420177E-17},{"$f":"CB184","v":-4.3368086899420177E-17}]
[{"$f":"ROW()","v":149},"Equity Raising Cost",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]
[{"$f":"ROW()","v":150},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":151},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N141:N150)","v":398.27617569},{"$f":"SUM(O141:O150)","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,{"$f":"SUM(CA141:CA150)","v":-2.965137358736103E-13},-2.965137358736103E-13,-2.965137358736103E-13]
[{"$f":"ROW()","v":152},{"$f":"\"Capex ($m nominal)\"","v":"Capex ($m nominal)"}]
[{"$f":"ROW()","v":153},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N266,N327,N388,N449,N510,N571,N632,N693,N754,N815,N876,N937,N998,N1059)","v":15.835996280000002},0,0,0,19.883187379999999,0,0,0,0.59949529999999995,0,0,0,2.4833000000000001E-2]
[{"$f":"ROW()","v":154},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N267,N328,N389,N450,N511,N572,N633,N694,N755,N816,N877,N938,N999,N1060)","v":3.7768010000000005E-2},0,0,0,3.9125433999999997,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N268,N329,N390,N451,N512,N573,N634,N695,N756,N817,N878,N939,N1000,N1061)","v":4.3932482100000003},0,0,0,5.2158718950197924,0,0,0,0.72190549999999987,0,0,0,0.24941928999999999]
[{"$f":"ROW()","v":156},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N269,N330,N391,N452,N513,N574,N635,N696,N757,N818,N879,N940,N1001,N1062)","v":0},0,0,0,0.83344254498020942,0,0,0,0.64494457000000005,0,0,0,-1.6839750000000001E-2]
[{"$f":"ROW()","v":157},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N270,N331,N392,N453,N514,N575,N636,N697,N758,N819,N880,N941,N1002,N1063)","v":0.87796735999999986},0,0,0,3.5137591199999996,0,0,0,0.48191591,0,0,0,6.8079999999999998E-3]
[{"$f":"ROW()","v":158},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N271,N332,N393,N454,N515,N576,N637,N698,N759,N820,N881,N942,N1003,N1064)","v":0.27016970000000001},0,0,0,0.38601104999999997,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":159},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N272,N333,N394,N455,N516,N577,N638,N699,N760,N821,N882,N943,N1004,N1065)","v":1.33433487},0,0,0,1.13903095,0,0,0,-8.8759169999999998E-2,0,0,0,1.3215709999999999E-2]
[{"$f":"ROW()","v":160},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N273,N334,N395,N456,N517,N578,N639,N700,N761,N822,N883,N944,N1005,N1066)","v":0},0,0,0,0,0,0,0,0.16324393000000001,0,0,0,0.27222343999999998]
[{"$f":"ROW()","v":161},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N274,N335,N396,N457,N518,N579,N640,N701,N762,N823,N884,N945,N1006,N1067)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":162},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N275,N336,N397,N458,N519,N580,N641,N702,N763,N824,N885,N946,N1007,N1068)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":163},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N153:N162)","v":22.749484430000003},{"$f":"SUM(O153:O162)","v":0},{"$f":"SUM(P153:P162)","v":0},{"$f":"SUM(Q153:Q162)","v":0},{"$f":"SUM(R153:R162)","v":34.883846339999998},{"$f":"SUM(S153:S162)","v":0},{"$f":"SUM(T153:T162)","v":0},{"$f":"SUM(U153:U162)","v":0},{"$f":"SUM(V153:V162)","v":2.5227460399999999},{"$f":"SUM(W153:W162)","v":0},{"$f":"SUM(X153:X162)","v":0},{"$f":"SUM(Y153:Y162)","v":0},{"$f":"SUM(Z153:Z162)","v":0.54965968999999992},{"$f":"SUM(AA153:AA162)","v":0},{"$f":"SUM(AB153:AB162)","v":0},{"$f":"SUM(AC153:AC162)","v":0},{"$f":"SUM(AD153:AD162)","v":0},{"$f":"SUM(AE153:AE162)","v":0},{"$f":"SUM(AF153:AF162)","v":0},{"$f":"SUM(AG153:AG162)","v":0},{"$f":"SUM(AH153:AH162)","v":0},{"$f":"SUM(AI153:AI162)","v":0},{"$f":"SUM(AJ153:AJ162)","v":0},{"$f":"SUM(AK153:AK162)","v":0},{"$f":"SUM(AL153:AL162)","v":0},{"$f":"SUM(AM153:AM162)","v":0},{"$f":"SUM(AN153:AN162)","v":0},{"$f":"SUM(AO153:AO162)","v":0},{"$f":"SUM(AP153:AP162)","v":0},{"$f":"SUM(AQ153:AQ162)","v":0},{"$f":"SUM(AR153:AR162)","v":0},{"$f":"SUM(AS153:AS162)","v":0},{"$f":"SUM(AT153:AT162)","v":0},{"$f":"SUM(AU153:AU162)","v":0},{"$f":"SUM(AV153:AV162)","v":0},{"$f":"SUM(AW153:AW162)","v":0},{"$f":"SUM(AX153:AX162)","v":0},{"$f":"SUM(AY153:AY162)","v":0},{"$f":"SUM(AZ153:AZ162)","v":0},{"$f":"SUM(BA153:BA162)","v":0},{"$f":"SUM(BB153:BB162)","v":0},{"$f":"SUM(BC153:BC162)","v":0},{"$f":"SUM(BD153:BD162)","v":0},{"$f":"SUM(BE153:BE162)","v":0},{"$f":"SUM(BF153:BF162)","v":0},{"$f":"SUM(BG153:BG162)","v":0},{"$f":"SUM(BH153:BH162)","v":0},{"$f":"SUM(BI153:BI162)","v":0},{"$f":"SUM(BJ153:BJ162)","v":0},{"$f":"SUM(BK153:BK162)","v":0},{"$f":"SUM(BL153:BL162)","v":0},{"$f":"SUM(BM153:BM162)","v":0},{"$f":"SUM(BN153:BN162)","v":0},{"$f":"SUM(BO153:BO162)","v":0},{"$f":"SUM(BP153:BP162)","v":0},{"$f":"SUM(BQ153:BQ162)","v":0},{"$f":"SUM(BR153:BR162)","v":0},{"$f":"SUM(BS153:BS162)","v":0},{"$f":"SUM(BT153:BT162)","v":0},{"$f":"SUM(BU153:BU162)","v":0},{"$f":"SUM(BV153:BV162)","v":0},{"$f":"SUM(BW153:BW162)","v":0},{"$f":"SUM(BX153:BX162)","v":0},{"$f":"SUM(BY153:BY162)","v":0},{"$f":"SUM(BZ153:BZ162)","v":0},{"$f":"SUM(CA153:CA162)","v":0},{"$f":"SUM(CB153:CB162)","v":0},{"$f":"SUM(CC153:CC162)","v":0}]
[{"$f":"ROW()","v":164},{"$f":"\"Depreciation ($m nominal)\"","v":"Depreciation ($m nominal)"}]
[{"$f":"ROW()","v":165},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N278,N339,N400,N461,N522,N583,N644,N705,N766,N827,N888,N949,N1010,N1071)","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,{"$f":"SUM(AT278,AT339,AT400,AT461,AT522,AT583,AT644,AT705,AT766,AT827,AT888,AT949,AT1010,AT1071)","v":4.884063762000002},4.884063762000002,4.884063762000002,4.8840637620000029,4.8840637620000029,4.8840637620000029,4.8840637620000029,4.8840637620000029,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000038,4.8840637620000047,4.8840637620000056,4.8840637620000056,4.8840637620000056,4.8840637620000056,4.8840637620000065,19.536255048000022,19.536255048000022,19.536255048000022,19.536255048000029,19.536255048000029,19.536255048000029,15.10648518550002,1.0253757839999986,3.1216415000000049E-2,1.2416500000000017E-3,0,0,0,0,0]
[{"$f":"ROW()","v":166},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N279,N340,N401,N462,N523,N584,N645,N706,N767,N828,N889,N950,N1011,N1072)","v":5.7335226125000006E-2},5.7807326250000006E-2,5.7807326250000013E-2,5.7807326250000013E-2,5.780732625000002E-2,0.10671411875000002,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000003,0.10671411875000002,0.10671411875000002,0.10671411875000002,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411875,0.10671411874999999,0.10671411874999999,{"$f":"SUM(AT279,AT340,AT401,AT462,AT523,AT584,AT645,AT706,AT767,AT828,AT889,AT950,AT1011,AT1072)","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]
[{"$f":"ROW()","v":167},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N280,N341,N402,N463,N524,N585,N646,N707,N768,N829,N890,N951,N1012,N1073)","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,{"$f":"SUM(AT280,AT341,AT402,AT463,AT524,AT585,AT646,AT707,AT768,AT829,AT890,AT951,AT1012,AT1073)","v":0.49146183493774687},0.49146183493774687,0.49146183493774687,0.49146183493774676,0.49146183493774681,0.49146183493774681,0.49146183493774681,0.49146183493774681,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774687,0.49146183493774692,0.49146183493774692,0.49146183493774692,0.49146183493774692,0.49146183493774692,0.49146183493774698,0.49146183493774703,1.9658473397509881,1.9658473397509881,1.9658473397509881,1.9658473397509886,1.9658473397509886,1.9658473397509886,1.6066410660009891,0.30935983425098995,4.8566239499999997E-2,1.2470964500000018E-2,0,0,0,0,0]
[{"$f":"ROW()","v":168},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N281,N342,N403,N464,N525,N586,N647,N708,N769,N830,N891,N952,N1013,N1074)","v":5.4342500000000005E-4},5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,5.4342500000000005E-4,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.0961456812252617E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,1.9023263937252614E-2,2.1835139372526138E-3,1.9023263937252611E-2,1.9023263937252611E-2,1.9023263937252611E-2,1.9023263937252607E-2,1.9023263937252607E-2,1.9023263937252607E-2,1.9023263937252604E-2,1.9023263937252604E-2,1.9023263937252601E-2,1.9023263937252601E-2,1.9023263937252601E-2,1.9023263937252601E-2,1.9023263937252597E-2,1.9023263937252597E-2,1.9023263937252594E-2,1.9023263937252594E-2,1.9023263937252594E-2,1.9023263937252594E-2,{"$f":"SUM(AT281,AT342,AT403,AT464,AT525,AT586,AT647,AT708,AT769,AT830,AT891,AT952,AT1013,AT1074)","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]
[{"$f":"ROW()","v":169},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N282,N343,N404,N465,N526,N587,N648,N709,N770,N831,N892,N953,N1014,N1075)","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,{"$f":"SUM(AT282,AT343,AT404,AT465,AT526,AT587,AT648,AT709,AT770,AT831,AT892,AT953,AT1014,AT1075)","v":0.23753206800000001},0.23753206800000001,0.23753206800000001,0.23753206800000001,0.23753206800000001,0.24049414000641026,0.24049414000641028,0.23160792398717953,0.12201125974999995,0.10006207574999999,0.10006207574999999,0.10006207574999999,0.10006207574999999,1.2218097750000012E-2,1.221809775E-2,1.221809775E-2,1.221809775E-2,1.7020000000000007E-4,1.7019999999999999E-4,1.7019999999999999E-4,1.7019999999999999E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":170},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N283,N344,N405,N466,N527,N588,N649,N710,N771,N832,N893,N954,N1015,N1076)","v":2.6636220249999999E-2},3.3390462750000002E-2,3.3390462750000002E-2,3.3390462750000002E-2,3.3390462750000002E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000008E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040739000000001E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999995E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,4.3040738999999988E-2,{"$f":"SUM(AT283,AT344,AT405,AT466,AT527,AT588,AT649,AT710,AT771,AT832,AT893,AT954,AT1015,AT1076)","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]
[{"$f":"ROW()","v":171},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N284,N345,N406,N467,N528,N589,N650,N711,N772,N833,N894,N955,N1016,N1077)","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,{"$f":"SUM(AT284,AT345,AT406,AT467,AT528,AT589,AT650,AT711,AT772,AT833,AT894,AT955,AT1016,AT1077)","v":9.1601163624999926E-2},9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999912E-2,9.1601163624999912E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,9.1601163624999926E-2,0.3664046544999997,0.36640465449999976,0.36640465449999976,0.36640465449999976,0.36640465449999976,0.3664046544999997,0.30588575999999978,5.7612332999999974E-2,6.6078550000000028E-4,6.6078550000000028E-4,0,0,0,0,0]
[{"$f":"ROW()","v":172},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N285,N346,N407,N468,N529,N590,N651,N712,N773,N834,N895,N956,N1017,N1078)","v":0},0,0,0,0,0,0,0,0,4.0810982499999999E-3,4.0810982499999999E-3,4.0810982500000008E-3,4.0810982500000008E-3,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000002E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000004E-2,1.0886684250000002E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684250000001E-2,1.0886684249999997E-2,1.0886684249999999E-2,1.0886684250000001E-2,6.8055859999999998E-3,6.8055859999999998E-3,6.8055859999999998E-3,6.8055859999999998E-3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ285,BZ346,BZ407,BZ468,BZ529,BZ590,BZ651,BZ712,BZ773,BZ834,BZ895,BZ956,BZ1017,BZ1078)","v":0},0,0,0]
[{"$f":"ROW()","v":173},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N286,N347,N408,N469,N530,N591,N652,N713,N774,N835,N896,N957,N1018,N1079)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE286,AE347,AE408,AE469,AE530,AE591,AE652,AE713,AE774,AE835,AE896,AE957,AE1018,AE1079)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ286,BZ347,BZ408,BZ469,BZ530,BZ591,BZ652,BZ713,BZ774,BZ835,BZ896,BZ957,BZ1018,BZ1079)","v":0},0,0,0]
[{"$f":"ROW()","v":174},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N287,N348,N409,N470,N531,N592,N653,N714,N775,N836,N897,N958,N1019,N1080)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ287,BZ348,BZ409,BZ470,BZ531,BZ592,BZ653,BZ714,BZ775,BZ836,BZ897,BZ958,BZ1019,BZ1080)","v":0},0,0,0]
[{"$f":"ROW()","v":175},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N165:N174)","v":5.0495307103750005},{"$f":"SUM(O165:O174)","v":5.3482509789999995},{"$f":"SUM(P165:P174)","v":5.3482509789999995},{"$f":"SUM(Q165:Q174)","v":5.3482509789999995},{"$f":"SUM(R165:R174)","v":5.3482509789999995},{"$f":"SUM(S165:S174)","v":5.8330461853750002},{"$f":"SUM(T165:T174)","v":5.8330461853750002},{"$f":"SUM(U165:U174)","v":5.8330461853750002},{"$f":"SUM(V165:V174)","v":5.8330461853750002},{"$f":"SUM(W165:W174)","v":5.7849953285},{"$f":"SUM(X165:X174)","v":5.8737544984999994},{"$f":"SUM(Y165:Y174)","v":5.8737544985000003},{"$f":"SUM(Z165:Z174)","v":5.8737544985000003},{"$f":"SUM(AA165:AA174)","v":5.8674838845000004},{"$f":"SUM(AB165:AB174)","v":5.8843236345000003},{"$f":"SUM(AC165:AC174)","v":5.8843236345000003},{"$f":"SUM(AD165:AD174)","v":5.8843236345000003},{"$f":"SUM(AE165:AE174)","v":5.8843236345000003},{"$f":"SUM(AF165:AF174)","v":5.8843236345000003},{"$f":"SUM(AG165:AG174)","v":5.8843236345000003},{"$f":"SUM(AH165:AH174)","v":5.8843236344999994},{"$f":"SUM(AI165:AI174)","v":5.8843236345000003},{"$f":"SUM(AJ165:AJ174)","v":5.8843236345000003},{"$f":"SUM(AK165:AK174)","v":5.8843236345000003},{"$f":"SUM(AL165:AL174)","v":5.8843236345000003},{"$f":"SUM(AM165:AM174)","v":5.8843236345000003},{"$f":"SUM(AN165:AN174)","v":5.8843236345000003},{"$f":"SUM(AO165:AO174)","v":5.8843236345000003},{"$f":"SUM(AP165:AP174)","v":5.8843236345000003},{"$f":"SUM(AQ165:AQ174)","v":5.8843236345000012},{"$f":"SUM(AR165:AR174)","v":5.8843236345000012},{"$f":"SUM(AS165:AS174)","v":5.8843236345000012},{"$f":"SUM(AT165:AT174)","v":5.8843236345000012},{"$f":"SUM(AU165:AU174)","v":5.8843236345000012},{"$f":"SUM(AV165:AV174)","v":5.8843236345000012},{"$f":"SUM(AW165:AW174)","v":5.8843236345000021},{"$f":"SUM(AX165:AX174)","v":5.8843236345000021},{"$f":"SUM(AY165:AY174)","v":5.8879686865128216},{"$f":"SUM(AZ165:AZ174)","v":5.8879686865128216},{"$f":"SUM(BA165:BA174)","v":5.8770335304743604},{"$f":"SUM(BB165:BB174)","v":5.7421666060000023},{"$f":"SUM(BC165:BC174)","v":5.7134631795000033},{"$f":"SUM(BD165:BD174)","v":5.7134631795000033},{"$f":"SUM(BE165:BE174)","v":5.7134631795000033},{"$f":"SUM(BF165:BF174)","v":5.7134631795000033},{"$f":"SUM(BG165:BG174)","v":5.6159689252500025},{"$f":"SUM(BH165:BH174)","v":5.6159689252500025},{"$f":"SUM(BI165:BI174)","v":5.6159689252500034},{"$f":"SUM(BJ165:BJ174)","v":5.6159689252500042},{"$f":"SUM(BK165:BK174)","v":5.5998399292500043},{"$f":"SUM(BL165:BL174)","v":5.5998399292500043},{"$f":"SUM(BM165:BM174)","v":5.5998399292500043},{"$f":"SUM(BN165:BN174)","v":5.5998399292500052},{"$f":"SUM(BO165:BO174)","v":22.371456573000017},{"$f":"SUM(BP165:BP174)","v":22.371456573000017},{"$f":"SUM(BQ165:BQ174)","v":22.371456573000017},{"$f":"SUM(BR165:BR174)","v":22.371456573000028},{"$f":"SUM(BS165:BS174)","v":22.371456573000028},{"$f":"SUM(BT165:BT174)","v":22.371456573000028},{"$f":"SUM(BU165:BU174)","v":17.464082891125017},{"$f":"SUM(BV165:BV174)","v":1.6618944769999993},{"$f":"SUM(BW165:BW174)","v":0.11269066850000001},{"$f":"SUM(BX165:BX174)","v":1.4373400000000021E-2},{"$f":"SUM(BY165:BY174)","v":0},{"$f":"SUM(BZ165:BZ174)","v":0},{"$f":"SUM(CA165:CA174)","v":0},{"$f":"SUM(CB165:CB174)","v":0},{"$f":"SUM(CC165:CC174)","v":0}]
[{"$f":"ROW()","v":176},"Closing Capital Base ($m nominal)"]
[{"$f":"ROW()","v":177},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N141+N153-N165","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,{"$f":"AT141+AT153-AT165","v":231.06312456250009},226.17906080050008,221.29499703850007,216.41093327650006,211.52686951450005,206.64280575250004,201.75874199050003,196.87467822850002,191.99061446650001,187.10655070449999,182.22248694249998,177.33842318049997,172.45435941849996,167.57029565649995,162.68623189449994,157.80216813249993,152.91810437049992,148.03404060849991,143.1499768464999,138.26591308449989,133.38184932249987,113.84559427449986,94.309339226499844,74.773084178499829,55.2368291304998,35.70057408249977,16.164319034499741,1.0578338489997208,3.2458064999722147E-2,1.2416499997220977E-3,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13,-2.7790400189409148E-13]
[{"$f":"ROW()","v":178},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N142+N154-N166","v":4.5672508738750004},4.5094435476250005,4.4516362213750007,4.3938288951250009,8.2485649688750016,8.1418508501250013,8.0351367313750011,7.9284226126250008,7.8217084938750006,7.7149943751250003,7.6082802563750001,7.5015661376249998,7.3948520188749995,7.2881379001249993,7.181423781374999,7.0747096626249988,6.9679955438749985,6.8612814251249983,6.754567306374998,6.6478531876249978,6.5411390688749975,6.4344249501249973,6.327710831374997,6.2209967126249968,6.1142825938749965,6.0075684751249963,5.900854356374996,5.7941402376249957,5.6874261188749955,5.5807120001249952,5.473997881374995,5.3672837626249947,{"$f":"AT142+AT154-AT166","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]
[{"$f":"ROW()","v":179},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N143+N155-N167","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,{"$f":"AT143+AT155-AT167","v":23.601358841512848},23.1098970065751,22.618435171637351,22.126973336699603,21.635511501761854,21.144049666824106,20.652587831886358,20.161125996948609,19.669664162010861,19.178202327073112,18.686740492135364,18.195278657197616,17.703816822259867,17.212354987322119,16.72089315238437,16.229431317446622,15.737969482508875,15.246507647571129,14.755045812633382,14.263583977695635,13.772122142757889,11.8062748030069,9.8404274632559119,7.8745801235049235,5.9087327837539352,3.9428854440029468,1.9770381042519583,0.37039703825096915,6.1037203999979195E-2,1.2470964499979198E-2,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14,-2.0820151158673639E-14]
[{"$f":"ROW()","v":180},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N144+N156-N168","v":4.2930575000000006E-2},4.2387150000000005E-2,4.1843725000000005E-2,4.1300300000000005E-2,0.87419941998020934,0.86323796316795676,0.85227650635570418,0.8413150495434516,1.475298162731199,1.4562748987939464,1.4372516348566939,1.4182283709194414,1.382365356982189,1.3801818430449364,1.3611585791076839,1.3421353151704314,1.3231120512331789,1.3040887872959264,1.2850655233586739,1.2660422594214213,1.2470189954841688,1.2279957315469163,1.2089724676096638,1.1899492036724113,1.1709259397351588,1.1519026757979063,1.1328794118606538,1.1138561479234013,1.0948328839861488,1.0758096200488962,1.0567863561116437,1.0377630921743912,{"$f":"AT144+AT156-AT168","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]
[{"$f":"ROW()","v":181},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N145+N157-N169","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,{"$f":"AT145+AT157-AT169","v":2.2345372297499964},1.9970051617499964,1.7594730937499965,1.5219410257499966,1.2844089577499966,1.0439148177435864,0.80342067773717618,0.57181275374999663,0.44980149399999669,0.34973941824999671,0.24967734249999674,0.14961526674999676,4.9553190999996763E-2,3.7335093249996752E-2,2.5116995499996752E-2,1.2898897749996752E-2,6.8079999999675136E-4,5.1059999999675124E-4,3.4039999999675122E-4,1.7019999999675123E-4,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15,-3.2487575997441898E-15]
[{"$f":"ROW()","v":182},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N146+N158-N170","v":1.3089822897500001},1.2755918270000002,1.2422013642500003,1.2088109015000004,1.5614314887500005,1.5183907497500004,1.4753500107500004,1.4323092717500003,1.3892685327500003,1.3462277937500002,1.3031870547500002,1.2601463157500001,1.2171055767500001,1.17406483775,1.13102409875,1.0879833597499999,1.0449426207499999,1.0019018817499998,0.95886114274999978,0.91582040374999973,0.87277966474999968,0.82973892574999963,0.78669818674999958,0.74365744774999953,0.70061670874999948,0.65757596974999943,0.61453523074999949,0.57149449174999956,0.52845375274999962,0.48541301374999962,0.44237227474999963,0.39933153574999963,{"$f":"AT146+AT158-AT170","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]
[{"$f":"ROW()","v":183},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N147+N159-N171","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,{"$f":"AT147+AT159-AT171","v":4.3952708635000075},4.3036696998750079,4.2120685362500083,4.1204673726250087,4.0288662090000091,3.9372650453750091,3.8456638817500091,3.754062718125009,3.662461554500009,3.5708603908750089,3.4792592272500089,3.3876580636250089,3.2960569000000088,3.2044557363750088,3.1128545727500088,3.0212534091250087,2.9296522455000087,2.8380510818750087,2.7464499182500086,2.6548487546250086,2.5632475910000085,2.1968429365000088,1.8304382820000091,1.4640336275000094,1.0976289730000097,0.73122431850001002,0.36481966400001031,5.8933904000010529E-2,1.3215710000105546E-3,6.6078550001055433E-4,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14,1.0554057627842894E-14]
[{"$f":"ROW()","v":184},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N148+N160-N172","v":0},0,0,0,0,0,0,0,0.16324393000000001,0.15916283175000001,0.15508173350000001,0.15100063525000001,0.41914297699999997,0.40825629274999997,0.39736960849999997,0.38648292424999997,0.37559623999999997,0.36470955574999997,0.35382287149999997,0.34293618724999997,0.33204950299999997,0.32116281874999997,0.31027613449999997,0.29938945024999997,0.28850276599999997,0.27761608174999997,0.26672939749999997,0.25584271324999996,0.24495602899999996,0.23406934474999996,0.22318266049999996,0.21229597624999996,0.20140929199999996,0.19052260774999996,0.17963592349999996,0.16874923924999996,0.15786255499999996,0.14697587074999996,0.13608918649999996,0.12520250224999996,0.11431581799999996,0.10342913374999996,9.2542449499999957E-2,8.1655765249999956E-2,7.0769080999999956E-2,5.9882396749999955E-2,4.8995712499999955E-2,3.8109028249999954E-2,2.7222343999999954E-2,2.0416757999999955E-2,1.3611171999999956E-2,6.8055859999999564E-3,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17,{"$f":"BZ148+BZ160-BZ172","v":-4.3368086899420177E-17},-4.3368086899420177E-17,-4.3368086899420177E-17,-4.3368086899420177E-17]
[{"$f":"ROW()","v":185},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N149+N161-N173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ149+BZ161-BZ173","v":0},0,0,0]
[{"$f":"ROW()","v":186},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N150+N162-N174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ150+BZ162-BZ174","v":0},0,0,0]
[{"$f":"ROW()","v":187},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N177:N186)","v":415.97612940962506},{"$f":"SUM(O177:O186)","v":410.62787843062495},{"$f":"SUM(P177:P186)","v":405.27962745162489},{"$f":"SUM(Q177:Q186)","v":399.93137647262489},{"$f":"SUM(R177:R186)","v":429.46697183362477},{"$f":"SUM(S177:S186)","v":423.63392564824989},{"$f":"SUM(T177:T186)","v":417.80087946287483},{"$f":"SUM(U177:U186)","v":411.96783327749989},{"$f":"SUM(V177:V186)","v":408.65753313212497},{"$f":"SUM(W177:W186)","v":402.87253780362494},{"$f":"SUM(X177:X186)","v":396.99878330512496},{"$f":"SUM(Y177:Y186)","v":391.12502880662493},{"$f":"SUM(Z177:Z186)","v":385.80093399812483},{"$f":"SUM(AA177:AA186)","v":379.93345011362487},{"$f":"SUM(AB177:AB186)","v":374.04912647912494},{"$f":"SUM(AC177:AC186)","v":368.164802844625},{"$f":"SUM(AD177:AD186)","v":362.28047921012507},{"$f":"SUM(AE177:AE186)","v":356.39615557562502},{"$f":"SUM(AF177:AF186)","v":350.51183194112502},{"$f":"SUM(AG177:AG186)","v":344.62750830662503},{"$f":"SUM(AH177:AH186)","v":338.74318467212504},{"$f":"SUM(AI177:AI186)","v":332.85886103762505},{"$f":"SUM(AJ177:AJ186)","v":326.97453740312511},{"$f":"SUM(AK177:AK186)","v":321.09021376862512},{"$f":"SUM(AL177:AL186)","v":315.20589013412513},{"$f":"SUM(AM177:AM186)","v":309.32156649962508},{"$f":"SUM(AN177:AN186)","v":303.43724286512514},{"$f":"SUM(AO177:AO186)","v":297.55291923062509},{"$f":"SUM(AP177:AP186)","v":291.6685955961251},{"$f":"SUM(AQ177:AQ186)","v":285.78427196162517},{"$f":"SUM(AR177:AR186)","v":279.89994832712512},{"$f":"SUM(AS177:AS186)","v":274.01562469262507},{"$f":"SUM(AT177:AT186)","v":268.13130105812502},{"$f":"SUM(AU177:AU186)","v":262.24697742362503},{"$f":"SUM(AV177:AV186)","v":256.36265378912503},{"$f":"SUM(AW177:AW186)","v":250.47833015462501},{"$f":"SUM(AX177:AX186)","v":244.59400652012502},{"$f":"SUM(AY177:AY186)","v":238.70603783361221},{"$f":"SUM(AZ177:AZ186)","v":232.81806914709932},{"$f":"SUM(BA177:BA186)","v":226.94103561662502},{"$f":"SUM(BB177:BB186)","v":221.19886901062495},{"$f":"SUM(BC177:BC186)","v":215.48540583112498},{"$f":"SUM(BD177:BD186)","v":209.77194265162495},{"$f":"SUM(BE177:BE186)","v":204.0584794721249},{"$f":"SUM(BF177:BF186)","v":198.34501629262496},{"$f":"SUM(BG177:BG186)","v":192.72904736737493},{"$f":"SUM(BH177:BH186)","v":187.11307844212487},{"$f":"SUM(BI177:BI186)","v":181.4971095168749},{"$f":"SUM(BJ177:BJ186)","v":175.8811405916249},{"$f":"SUM(BK177:BK186)","v":170.28130066237489},{"$f":"SUM(BL177:BL186)","v":164.68146073312488},{"$f":"SUM(BM177:BM186)","v":159.0816208038749},{"$f":"SUM(BN177:BN186)","v":153.48178087462486},{"$f":"SUM(BO177:BO186)","v":131.11032430162484},{"$f":"SUM(BP177:BP186)","v":108.73886772862481},{"$f":"SUM(BQ177:BQ186)","v":86.367411155624822},{"$f":"SUM(BR177:BR186)","v":63.995954582624776},{"$f":"SUM(BS177:BS186)","v":41.624498009624752},{"$f":"SUM(BT177:BT186)","v":19.253041436624716},{"$f":"SUM(BU177:BU186)","v":1.7889585454997026},{"$f":"SUM(BV177:BV186)","v":0.12706406849970353},{"$f":"SUM(BW177:BW186)","v":1.4373399999703506E-2},{"$f":"SUM(BX177:BX186)","v":-2.965137358736103E-13},{"$f":"SUM(BY177:BY186)","v":-2.965137358736103E-13},{"$f":"SUM(BZ177:BZ186)","v":-2.965137358736103E-13},{"$f":"SUM(CA177:CA186)","v":-2.965137358736103E-13},{"$f":"SUM(CB177:CB186)","v":-2.965137358736103E-13},{"$f":"SUM(CC177:CC186)","v":-2.965137358736103E-13}]
[{"$f":"ROW()","v":188},{"$f":"\"2000 on Capex Account\"","v":"2000 on Capex Account"}]
[{"$f":"ROW()","v":189},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"]
[{"$f":"ROW()","v":190},{"$f":"\"Capex Opening Asset Values ($m nominal)\"","v":"Capex Opening Asset Values ($m nominal)"}]
[{"$f":"ROW()","v":191},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA191+AA203-AA215","v":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,{"$f":"BG191+BG203-BG215","v":0.55022268075000003},0.5428761835,0.53552968624999997,0.60252495899999992,0.59424918962499995,0.58597342024999999,0.57769765087500002,0.58156812150000003,0.46492073200000006,0.51414734250000005,0.48043695300000006,0.47235956350000002,{"$f":"(BS191+BS203-BS215)","v":0.43736752400000001},2.1684585401472618,2.5370975515586847,2.6652443448232597,2.504463654648581,2.3427230024159993,2.398948129899015,2.2154108996948736,2.0340533272878885,1.8546574468983437]
[{"$f":"ROW()","v":192},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA192+AA204-AA216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG192+BG204-BG216","v":0},0,0,0,0,0,0,2.8259409999999999E-2,2.6846439499999999E-2,2.5433469E-2,2.4020498500000001E-2,2.2607528000000002E-2,2.1194557500000002E-2,0.12934790649344111,0.12395652473438981,0.11699024302393672,0.11002396131348363,0.10305767960303054,9.6091397892577451E-2,8.9125116182124361E-2,8.2158834471671272E-2,7.5192552761218182E-2]
[{"$f":"ROW()","v":193},"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,{"$f":"AA193+AA205-AA217","v":0},0,0,2.9064312299999999,2.8701008396250001,2.8337704492500002,2.7974400588750004,10.827822238500001,10.690657941000001,10.553493643500001,10.416329346000001,10.928618118500001,10.783335657625001,10.63805319675,10.492770735875,20.148747445000001,19.880949244500002,19.613151044000002,19.345352843500002,23.150430383000003,22.831721235750003,22.513012088500002,22.194302941250001,22.582715424,22.255167256375,21.927619088749999,21.600070921124999,22.190041843499998,21.851024687249996,21.512007530999995,21.172990374749993,21.189004868499993,{"$f":"BG193+BG205-BG217","v":20.845549816624992},20.502094764749991,20.15863971287499,20.216953140999991,19.868475983124991,19.519998825249992,19.171521667374993,19.116844419499994,18.075481212499994,16.695820814499992,15.417052210346144,14.45851115726922,13.700845085534173,12.189265099851694,10.708997114169215,10.178587128486736,8.9612792719287668,8.311018640740448,7.2665279567804593,5.9187352063843228,5.2463700616803095,4.168019879107538]
[{"$f":"ROW()","v":194},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA194+AA206-AA218","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,{"$f":"BG194+BG206-BG218","v":1.1424871213749999},1.1262562677499999,1.1100254141249999,1.0970137004999998,1.0807426076249997,1.0644715147499997,1.0482004218749996,1.0319293289999996,0.96684495749999955,0.90176058599999953,0.83667621449999952,0.90719184299999944,1.0230627455675254,1.3534696103641493,0.85633657516077311,1.1510865399573966,1.2367324788492922,1.2499262837006937,1.2843973074039763,1.789947061107265,1.6941330406561552,1.514876975298157]
[{"$f":"ROW()","v":195},"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,{"$f":"AA195+AA207-AA219","v":0},0,0,2.7940459999999997E-2,2.7241948499999998E-2,2.6543437E-2,2.5844925500000001E-2,3.0328764000000001E-2,2.9500693750000001E-2,2.8672623500000001E-2,2.7844553250000001E-2,8.2914912999999993E-2,8.068938199999999E-2,7.8463850999999987E-2,7.6238319999999984E-2,0.14340005899999997,0.13943984624999997,0.13547963349999997,0.13151942074999998,0.56713702799999999,0.55218736974999993,0.53723771149999988,0.52228805324999983,0.53883793499999977,0.52310078824999973,0.50736364149999968,0.4916264947499997,0.92570347799999975,0.89872097799999973,0.87173847799999971,0.84475597799999969,1.0131820779999998,{"$f":"BG195+BG207-BG219","v":0.98131436299999986},0.94944664799999989,0.91757893299999993,1.5907646179999999,1.5412705679999998,1.4917765179999998,1.4422824679999997,2.1084447879999999,1.8989240109999999,1.8703087139999997,2.0609827319999994,2.0848120689999989,2.8822222652881493,3.3318888967593341,3.7935583822305188,3.2766890807017037,2.8177338067219955,2.30838587843827,2.092020598486509,1.7106491492003084,1.421976685536416,1.4354243215836813]
[{"$f":"ROW()","v":196},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA196+AA208-AA220","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,{"$f":"BG196+BG208-BG220","v":1.6527600000000003E-2},1.5919200000000005E-2,1.5310800000000005E-2,0.12842706000000001,0.12497554350000001,0.12152402700000001,0.11807251050000001,1.7130800340000003,1.5394280640000002,1.3657760940000001,1.192124124,1.0184721539999999,0.84639908399999986,0.67432601399999981,0.50228264399999978,0.33106427399999971,0.15984590399999968,7.4378237534515168E-2,6.6940413781063621E-2,5.9502590027612066E-2,5.2064766274160512E-2,4.4626942520708958E-2]
[{"$f":"ROW()","v":197},"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,{"$f":"AA197+AA209-AA221","v":0},0,0,7.2917999999999993E-3,7.200652499999999E-3,7.1095049999999986E-3,7.0183574999999982E-3,1.119539E-2,1.1050890249999999E-2,1.0906390499999998E-2,1.0761890749999998E-2,1.2817390999999997E-2,1.2645391249999997E-2,1.2473391499999997E-2,1.2301391749999996E-2,1.2129391999999996E-2,1.1957392249999995E-2,1.1785392499999995E-2,1.1613392749999995E-2,1.1441392999999994E-2,1.1269393249999994E-2,1.1097393499999993E-2,1.0925393749999993E-2,1.3372393999999992E-2,1.3167656749999992E-2,1.2962919499999993E-2,1.2758182249999993E-2,4.7390744999999998E-2,4.6750541499999999E-2,4.6110338000000001E-2,4.5470134500000002E-2,5.6956791E-2,{"$f":"BG197+BG209-BG221","v":5.6165001749999999E-2},5.5373212499999998E-2,5.4581423249999997E-2,0.19853298399999997,0.19593190287499998,0.19333082174999999,0.190729740625,0.20693865950000001,0.26386707500000001,0.24910858850000001,0.234350102,1.2755916155000002,1.2258462158730759,1.182217329473376,1.1125271759075246,1.0428370223416732,0.99222615919058643,1.2310579245518058,3.338372523521123,3.3241366875897822,3.1198656931749342,2.9157046987600865]
[{"$f":"ROW()","v":198},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA198+AA210-AA222","v":0},{"$f":"AB198+AB210-AB222","v":0},{"$f":"AC198+AC210-AC222","v":0},{"$f":"AD198+AD210-AD222","v":0.54223213000000003},{"$f":"AE198+AE210-AE222","v":0.52867632674999998},{"$f":"AF198+AF210-AF222","v":0.51512052349999993},{"$f":"AG198+AG210-AG222","v":0.50156472024999998},{"$f":"AH198+AH210-AH222","v":0.70609524699999993},{"$f":"AI198+AI210-AI222","v":0.68708728549999998},{"$f":"AJ198+AJ210-AJ222","v":0.66807932400000003},{"$f":"AK198+AK210-AK222","v":0.64907136250000008},{"$f":"AL198+AL210-AL222","v":0.98276703100000018},{"$f":"AM198+AM210-AM222","v":0.95494147875000013},{"$f":"AN198+AN210-AN222","v":0.92711592650000008},{"$f":"AO198+AO210-AO222","v":0.89929037425000002},{"$f":"AP198+AP210-AP222","v":1.0542624819999999},{"$f":"AQ198+AQ210-AQ222","v":1.02186698825},{"$f":"AR198+AR210-AR222","v":0.98947149450000005},{"$f":"AS198+AS210-AS222","v":0.9570760007500001},{"$f":"AT198+AT210-AT222","v":2.5178743069999996},{"$f":"AU198+AU210-AU222","v":2.4456489682499996},{"$f":"AV198+AV210-AV222","v":2.3734236294999995},{"$f":"AW198+AW210-AW222","v":2.3011982907499995},{"$f":"AX198+AX210-AX222","v":2.6690235219999994},{"$f":"AY198+AY210-AY222","v":2.5857969189999994},{"$f":"AZ198+AZ210-AZ222","v":2.5025703159999995},{"$f":"BA198+BA210-BA222","v":2.4193437129999995},{"$f":"BB198+BB210-BB222","v":2.6791971599999993},{"$f":"BC198+BC210-BC222","v":2.5873935557499994},{"$f":"BD198+BD210-BD222","v":2.4955899514999995},{"$f":"BE198+BE210-BE222","v":2.4037863472499996},{"$f":"BF198+BF210-BF222","v":2.7780206529999996},{"$f":"BG198+BG210-BG222","v":2.6745661009999995},{"$f":"BH198+BH210-BH222","v":2.5711115489999994},{"$f":"BI198+BI210-BI222","v":2.4676569969999993},{"$f":"BJ198+BJ210-BJ222","v":2.6134515349999994},{"$f":"BK198+BK210-BK222","v":2.5037657557499995},{"$f":"BL198+BL210-BL222","v":2.3940799764999996},{"$f":"BM198+BM210-BM222","v":2.2843941972499997},{"$f":"BN198+BN210-BN222","v":2.777414088},{"$f":"BO198+BO210-BO222","v":2.3230974040000003},{"$f":"BP198+BP210-BP222","v":1.8970492330000004},{"$f":"BQ198+BQ210-BQ222","v":1.4930574950000004},{"$f":"BR198+BR210-BR222","v":1.6301093340840005},1.2588360791815223,{"$f":"BT198+BT210-BT222","v":1.0467160611388495},{"$f":"BU198+BU210-BU222","v":1.1261977289190497},{"$f":"BV198+BV210-BV222","v":1.0109271011448537},{"$f":"BW198+BW210-BW222","v":0.92760348213197008},{"$f":"BX198+BX210-BX222","v":0.95658859616224934},{"$f":"BY198+BY210-BY222","v":0.80213724646535289},{"$f":"BZ198+BZ210-BZ222","v":0.65215559676845647},{"$f":"CA198+CA210-CA222","v":0.50449514707155996},{"$f":"CB198+CB210-CB222","v":0.35941279737466347}]
[{"$f":"ROW()","v":199},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,1.0522704762105846E-2,6.3136228572635081E-3,3.7881737143581049E-3]
[{"$f":"ROW()","v":200},"Non-depreciable assets"]
[{"$f":"ROW()","v":201},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA191:AA200)","v":0},{"$f":"SUM(AB191:AB200)","v":0},{"$f":"SUM(AC191:AC200)","v":0},{"$f":"SUM(AD191:AD200)","v":0},{"$f":"SUM(AE191:AE200)","v":3.6441318599999999},{"$f":"SUM(AF191:AF200)","v":3.5914530543749996},{"$f":"SUM(AG191:AG200)","v":3.5387742487499998},{"$f":"SUM(AH191:AH200)","v":3.4860954431250004},{"$f":"SUM(AI191:AI200)","v":11.824810437500002},{"$f":"SUM(AJ191:AJ200)","v":11.664448350875002},{"$f":"SUM(AK191:AK200)","v":11.504086264250002},{"$f":"SUM(AL191:AL200)","v":11.343724177625003},{"$f":"SUM(AM191:AM200)","v":12.302740131},{"$f":"SUM(AN191:AN200)","v":12.123278293124999},{"$f":"SUM(AO191:AO200)","v":11.943816455250001},{"$f":"SUM(AP191:AP200)","v":11.764354617375},{"$f":"SUM(AQ191:AQ200)","v":21.723635249500003},{"$f":"SUM(AR191:AR200)","v":21.414089456625},{"$f":"SUM(AS191:AS200)","v":21.10454366375},{"$f":"SUM(AT191:AT200)","v":20.794997870875001},{"$f":"SUM(AU191:AU200)","v":26.624878438000003},{"$f":"SUM(AV191:AV200)","v":26.213180170375004},{"$f":"SUM(AW191:AW200)","v":25.801481902750002},{"$f":"SUM(AX191:AX200)","v":25.389783635124999},{"$f":"SUM(AY191:AY200)","v":26.478732797500005},{"$f":"SUM(AZ191:AZ200)","v":26.042378348124998},{"$f":"SUM(BA191:BA200)","v":25.606023898749999},{"$f":"SUM(BB191:BB200)","v":25.169669449375},{"$f":"SUM(BC191:BC200)","v":26.867205599999998},{"$f":"SUM(BD191:BD200)","v":26.394163215874997},{"$f":"SUM(BE191:BE200)","v":25.921120831749995},{"$f":"SUM(BF191:BF200)","v":25.448078447624994},{"$f":"SUM(BG191:BG200)","v":26.770587543499992},{"$f":"SUM(BH191:BH200)","v":26.266832684499988},{"$f":"SUM(BI191:BI200)","v":25.763077825499991},{"$f":"SUM(BJ191:BJ200)","v":25.259322966499994},{"$f":"SUM(BK191:BK200)","v":26.447667997499991},{"$f":"SUM(BL191:BL200)","v":25.909411550499989},{"$f":"SUM(BM191:BM200)","v":25.371155103499987},{"$f":"SUM(BN191:BN200)","v":24.832898656499985},{"$f":"SUM(BO191:BO200)","v":27.564478849499995},{"$f":"SUM(BP191:BP200)","v":25.559409895499996},{"$f":"SUM(BQ191:BQ200)","v":23.519404841499991},{"$f":"SUM(BR191:BR200)","v":21.738700329346145},{"$f":"SUM(BS191:BS200)","v":21.86965526435322},{"$f":"SUM(BT191:BT200)","v":21.395773556944448},{"$f":"SUM(BU191:BU200)","v":22.075689458228101},{"$f":"SUM(BV191:BV200)","v":20.760953696680154},{"$f":"SUM(BW191:BW200)","v":19.773425734479559},{"$f":"SUM(BX191:BX200)","v":17.709908718784675},{"$f":"SUM(BY191:BY200)","v":16.577136243147013},{"$f":"SUM(BZ191:BZ200)","v":17.362973415500253},{"$f":"SUM(CA191:CA200)","v":15.770185011716851},{"$f":"SUM(CB191:CB200)","v":14.161431179010359},{"$f":"SUM(CC191:CC200)","v":12.371703788018756}]
[{"$f":"ROW()","v":202},{"$f":"\"Capex ($m nominal)\"","v":"Capex ($m nominal)"}]
[{"$f":"ROW()","v":203},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA127","v":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,{"$f":"BG127","v":0},0,0,7.4341769999999988E-2,0,0,0,1.2146239999999997E-2,-8.2936999999999997E-2,0,0,2.5633E-2,0,1.7660830556472618,0.49193520369378596,0.27603974573162743,9.1424957895529723E-4,0,0.21796577971559702,0,0,0,0]
[{"$f":"ROW()","v":204},"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,{"$f":"AA128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG128","v":0},0,0,0,0,0,0,2.8259409999999999E-2,0,0,0,0,0,0.1095663194934411,1.4999047156207482E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA129","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,{"$f":"BG129","v":0},0,0,0.40176847999999998,0,0,0,0.29379991000000005,0.36723542000000003,4.7299999999999995E-2,0.15055679384615381,0.47831218461538461,0.70310277518802988,-1.5656000000000003E-2,0,0.96551400000000009,0.32689182912451098,0.91028364595038558,0.56156777547623637,0.16910092508771182,0.45248731703384248,5.2533238138305523E-2,0.55178334369202442]
[{"$f":"ROW()","v":206},"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,{"$f":"AA130","v":0},0,0,0.16023623999999997,0,0,0,9.7144369999999994E-2,0,0,0,5.9122910000000001E-2,0,0,0,6.9509370000000001E-2,0,0,0,3.3779000000000003E-2,0,0,0,1.7553669999999997E-2,0,0,0,0.38039003000000005,0,0,0,0.48073270000000001,{"$f":"BG130","v":0},0,0,3.2191399999999997E-3,0,0,0,0,0,0,0,0.1356,0.18773527406752605,0.41165799999999997,-0.3952989999999999,1.2850000000000001E-3,0.18754422409527186,0.12446930125954153,0.15196998517439964,0.63023390169184568,8.5516599354887715E-2,0,0]
[{"$f":"ROW()","v":207},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA131","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,{"$f":"BG131","v":0},0,0,0.70505340000000005,0,0,0,0.71565637000000004,6.0021060000000008E-2,0.24413459999999992,0.48731913999999987,0.36361652999999994,1.16662031528815,0.89158099999999996,0.98959199999999981,6.5031000000000005E-2,0.10990726754910647,0,0.2214170113319644,9.4692138263917688E-2,0.17305941108573086,0.4501864491208552,0.33901309761572729]
[{"$f":"ROW()","v":208},"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,{"$f":"AA132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5789000000000001E-2,0,0,0,0,0,0,0,2.9700000000000001E-4,0,0,0,8.2500000000000004E-3,0,0,0,0,{"$f":"BG132","v":0},0,0,0.11372466000000001,0,0,0,1.5984590400000003,0,0,0,0,0,0,0,0,0,7.4378237534515515E-2,0,0,0,0,0]
[{"$f":"ROW()","v":209},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA133","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,{"$f":"BG133","v":0},0,0,0.14474334999999999,0,0,0,1.881E-2,6.8273239999999999E-2,0,0,1.056,1.781308687307568E-2,2.4820254443953898E-2,0,0,1.9079290414764666E-2,0.30947588344780907,2.1934325112282971,0.18118911188905415,0,0,0]
[{"$f":"ROW()","v":210},"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,{"$f":"AA134","v":0},0,0,0.54223213000000003,0,0,0,0.21808632999999999,0,0,0,0.35270363000000005,0,0,0,0.18279765999999992,0,0,0,1.5931937999999999,0,0,0,0.44005056999999997,0,0,0,0.34308004999999997,0,0,0,0.46603791,{"$f":"BG134","v":0},0,0,0.24924908999999998,0,0,0,0.60270566999999997,4.4697000000000001E-2,2.3212E-2,2.5780999999999998E-2,0.53413231408400008,6.0940685505921806E-2,6.6868610916319404E-2,0.32115210083082424,0.12420701035951059,0.12197092915677381,0.22155184611561429,0,0,0,0,0]
[{"$f":"ROW()","v":211},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BG135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7537841270176411E-2,0,0,0,0]
[{"$f":"ROW()","v":212},"Non-depreciable assets"]
[{"$f":"ROW()","v":213},"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,{"$f":"SUM(AA203:AA212)","v":0},{"$f":"SUM(AB203:AB212)","v":0},{"$f":"SUM(AC203:AC212)","v":0},{"$f":"SUM(AD203:AD212)","v":3.6441318599999999},{"$f":"SUM(AE203:AE212)","v":0},{"$f":"SUM(AF203:AF212)","v":0},{"$f":"SUM(AG203:AG212)","v":0},{"$f":"SUM(AH203:AH212)","v":8.3913938000000012},{"$f":"SUM(AI203:AI212)","v":0},{"$f":"SUM(AJ203:AJ212)","v":0},{"$f":"SUM(AK203:AK212)","v":0},{"$f":"SUM(AL203:AL212)","v":1.11937804},{"$f":"SUM(AM203:AM212)","v":0},{"$f":"SUM(AN203:AN212)","v":0},{"$f":"SUM(AO203:AO212)","v":0},{"$f":"SUM(AP203:AP212)","v":10.13874247},{"$f":"SUM(AQ203:AQ212)","v":0},{"$f":"SUM(AR203:AR212)","v":0},{"$f":"SUM(AS203:AS212)","v":0},{"$f":"SUM(AT203:AT212)","v":6.1394263600000007},{"$f":"SUM(AU203:AU212)","v":0},{"$f":"SUM(AV203:AV212)","v":0},{"$f":"SUM(AW203:AW212)","v":0},{"$f":"SUM(AX203:AX212)","v":1.5006474299999999},{"$f":"SUM(AY203:AY212)","v":0},{"$f":"SUM(AZ203:AZ212)","v":0},{"$f":"SUM(BA203:BA212)","v":0},{"$f":"SUM(BB203:BB212)","v":2.1338906000000004},{"$f":"SUM(BC203:BC212)","v":0},{"$f":"SUM(BD203:BD212)","v":0},{"$f":"SUM(BE203:BE212)","v":0},{"$f":"SUM(BF203:BF212)","v":1.7955514800000001},{"$f":"SUM(BG203:BG212)","v":0},{"$f":"SUM(BH203:BH212)","v":0},{"$f":"SUM(BI203:BI212)","v":0},{"$f":"SUM(BJ203:BJ212)","v":1.6920998899999997},{"$f":"SUM(BK203:BK212)","v":0},{"$f":"SUM(BL203:BL212)","v":0},{"$f":"SUM(BM203:BM212)","v":0},{"$f":"SUM(BN203:BN212)","v":3.2698366400000003},{"$f":"SUM(BO203:BO212)","v":0.45728972000000007},{"$f":"SUM(BP203:BP212)","v":0.31464659999999994},{"$f":"SUM(BQ203:BQ212)","v":0.66365693384615376},{"$f":"SUM(BR203:BR212)","v":2.5932940286993849},{"$f":"SUM(BS203:BS212)","v":2.1362121369227034},{"$f":"SUM(BT203:BT212)","v":3.254921240500976},{"$f":"SUM(BU203:BU212)","v":1.4088802092402308},{"$f":"SUM(BV203:BV212)","v":1.432076756091138},{"$f":"SUM(BW203:BW212)","v":0.76630778991938309},{"$f":"SUM(BX203:BX212)","v":1.6401589143078659},{"$f":"SUM(BY203:BY212)","v":3.3638909041966714},{"$f":"SUM(BZ203:BZ212)","v":1.0752160769325292},{"$f":"SUM(CA203:CA212)","v":0.7110633274744611},{"$f":"SUM(CB203:CB212)","v":0.50271968725916072},{"$f":"SUM(CC203:CC212)","v":0.89079644130775171}]
[{"$f":"ROW()","v":214},{"$f":"\"Total Capex Depreciation ($m nominal)\"","v":"Total Capex Depreciation ($m nominal)"}]
[{"$f":"ROW()","v":215},"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,{"$f":"SUM(AB1132,AB1193,AB1254,AB1315,AB1376,AB1437,AB1498,AB1559,AB1620,AB1681,AB1742,AB1803,AB1864,AB1925,AB1986,AB2047,AB2108,AB2169,AB2230,AB2291,AB2352,AB2413,AB2474,AB2535,AB2596,AB2657,AB2718,AB2779,AB2840,AB2901,AB2962,AB3023,AB3084,AB3145,AB3206,AB3267,AB3328,AB3389,AB3450,AB3511,AB3572,AB3633,AB3694,AB3755,AB3816,AB3877,AB3938,AB3999,AB4060,AB4121,AB4194,AB4255,AB4316,AB4377,AB4438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,7.3464972500000003E-3,{"$f":"SUM(BH1132,BH1193,BH1254,BH1315,BH1376,BH1437,BH1498,BH1559,BH1620,BH1681,BH1742,BH1803,BH1864,BH1925,BH1986,BH2047,BH2108,BH2169,BH2230,BH2291,BH2352,BH2413,BH2474,BH2535,BH2596,BH2657,BH2718,BH2779,BH2840,BH2901,BH2962,BH3023,BH3084,BH3145,BH3206,BH3267,BH3328,BH3389,BH3450,BH3511,BH3572,BH3633,BH3694,BH3755,BH3816,BH3877,BH3938,BH3999,BH4060,BH4121,BH4194,BH4255,BH4316,BH4377,BH4438)","v":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-2,0.1232961922823631,0.14789295246705239,0.16169493975363375,0.16174065223258152,0.16174065223258149,0.18353723020414123,0.18135757240698525,0.17939588038954485,0.17763035757384849]
[{"$f":"ROW()","v":216},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1133,AB1194,AB1255,AB1316,AB1377,AB1438,AB1499,AB1560,AB1621,AB1682,AB1743,AB1804,AB1865,AB1926,AB1987,AB2048,AB2109,AB2170,AB2231,AB2292,AB2353,AB2414,AB2475,AB2536,AB2597,AB2658,AB2719,AB2780,AB2841,AB2902,AB2963,AB3024,AB3085,AB3146,AB3207,AB3268,AB3329,AB3390,AB3451,AB3512,AB3573,AB3634,AB3695,AB3756,AB3817,AB3878,AB3939,AB4000,AB4061,AB4122,AB4195,AB4256,AB4317,AB4378,AB4439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BH1133,BH1194,BH1255,BH1316,BH1377,BH1438,BH1499,BH1560,BH1621,BH1682,BH1743,BH1804,BH1865,BH1926,BH1987,BH2048,BH2109,BH2170,BH2231,BH2292,BH2353,BH2414,BH2475,BH2536,BH2597,BH2658,BH2719,BH2780,BH2841,BH2902,BH2963,BH3024,BH3085,BH3146,BH3207,BH3268,BH3329,BH3390,BH3451,BH3512,BH3573,BH3634,BH3695,BH3756,BH3817,BH3878,BH3939,BH4000,BH4061,BH4122,BH4195,BH4256,BH4317,BH4378,BH4439)","v":0},0,0,0,0,0,0,1.4129704999999999E-3,1.4129704999999999E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,1.4129705000000001E-3,6.8912864746720551E-3,6.9662817104530934E-3,6.9662817104530926E-3,6.9662817104530934E-3,6.9662817104530934E-3,6.9662817104530943E-3,6.9662817104530934E-3,6.9662817104530926E-3,6.9662817104530934E-3]
[{"$f":"ROW()","v":217},"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,{"$f":"SUM(AB1134,AB1195,AB1256,AB1317,AB1378,AB1439,AB1500,AB1561,AB1622,AB1683,AB1744,AB1805,AB1866,AB1927,AB1988,AB2049,AB2110,AB2171,AB2232,AB2293,AB2354,AB2415,AB2476,AB2537,AB2598,AB2659,AB2720,AB2781,AB2842,AB2903,AB2964,AB3025,AB3086,AB3147,AB3208,AB3269,AB3330,AB3391,AB3452,AB3513,AB3574,AB3635,AB3696,AB3757,AB3818,AB3879,AB3940,AB4001,AB4062,AB4123,AB4196,AB4257,AB4318,AB4379,AB4440)","v":0},0,0,3.6330390375E-2,3.6330390375E-2,3.6330390375E-2,3.6330390375000007E-2,0.1371642975,0.1371642975,0.13716429750000003,0.13716429750000003,0.14528246087500002,0.14528246087500002,0.14528246087500002,0.14528246087500002,0.26779820050000003,0.26779820050000003,0.26779820050000003,0.26779820050000008,0.3187091472500001,0.31870914725000016,0.31870914725000016,0.31870914725000016,0.32754816762500016,0.32754816762500022,0.32754816762500022,0.32754816762500022,0.33901715625000023,0.33901715625000023,0.33901715625000023,0.33901715625000023,0.34345505187500025,{"$f":"SUM(BH1134,BH1195,BH1256,BH1317,BH1378,BH1439,BH1500,BH1561,BH1622,BH1683,BH1744,BH1805,BH1866,BH1927,BH1988,BH2049,BH2110,BH2171,BH2232,BH2293,BH2354,BH2415,BH2476,BH2537,BH2598,BH2659,BH2720,BH2781,BH2842,BH2903,BH2964,BH3025,BH3086,BH3147,BH3208,BH3269,BH3330,BH3391,BH3452,BH3513,BH3574,BH3635,BH3696,BH3757,BH3818,BH3879,BH3940,BH4001,BH4062,BH4123,BH4196,BH4257,BH4318,BH4379,BH4440)","v":0.34345505187500025},0.34345505187500025,0.34345505187500031,0.34847715787500033,0.34847715787500033,0.34847715787500033,0.34847715787500033,1.4085986270000013,1.4269603980000012,1.4293253980000011,1.4368532376923089,1.4607688469230782,1.4959239856824798,1.4802679856824796,1.4959239856824798,1.5441996856824798,1.5605442771387052,1.6060584594362246,1.516893675483848,1.1248524617378559,1.1308834207110769,0.6354783055474218]
[{"$f":"ROW()","v":218},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB1135,AB1196,AB1257,AB1318,AB1379,AB1440,AB1501,AB1562,AB1623,AB1684,AB1745,AB1806,AB1867,AB1928,AB1989,AB2050,AB2111,AB2172,AB2233,AB2294,AB2355,AB2416,AB2477,AB2538,AB2599,AB2660,AB2721,AB2782,AB2843,AB2904,AB2965,AB3026,AB3087,AB3148,AB3209,AB3270,AB3331,AB3392,AB3453,AB3514,AB3575,AB3636,AB3697,AB3758,AB3819,AB3880,AB3941,AB4002,AB4063,AB4124,AB4197,AB4258,AB4319,AB4380,AB4441)","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,{"$f":"SUM(BH1135,BH1196,BH1257,BH1318,BH1379,BH1440,BH1501,BH1562,BH1623,BH1684,BH1745,BH1806,BH1867,BH1928,BH1989,BH2050,BH2111,BH2172,BH2233,BH2294,BH2355,BH2416,BH2477,BH2538,BH2599,BH2660,BH2721,BH2782,BH2843,BH2904,BH2965,BH3026,BH3087,BH3148,BH3209,BH3270,BH3331,BH3392,BH3453,BH3514,BH3575,BH3636,BH3697,BH3758,BH3819,BH3880,BH3941,BH4002,BH4063,BH4124,BH4197,BH4258,BH4319,BH4380,BH4441)","v":1.6230853625E-2},1.6230853625E-2,1.6230853625E-2,1.6271092875E-2,1.6271092874999997E-2,1.6271092874999997E-2,1.6271092874999993E-2,6.5084371499999974E-2,6.5084371499999974E-2,6.5084371499999974E-2,6.5084371499999974E-2,7.1864371499999982E-2,8.125113520337629E-2,0.10183403520337629,-0.2934649647966236,0.10189828520337631,0.1112754964081399,0.11749896147111698,0.12468414798855697,0.18133061980599749,0.17925606535799821,0.1680223688693101]
[{"$f":"ROW()","v":219},"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,{"$f":"SUM(AB1136,AB1197,AB1258,AB1319,AB1380,AB1441,AB1502,AB1563,AB1624,AB1685,AB1746,AB1807,AB1868,AB1929,AB1990,AB2051,AB2112,AB2173,AB2234,AB2295,AB2356,AB2417,AB2478,AB2539,AB2600,AB2661,AB2722,AB2783,AB2844,AB2905,AB2966,AB3027,AB3088,AB3149,AB3210,AB3271,AB3332,AB3393,AB3454,AB3515,AB3576,AB3637,AB3698,AB3759,AB3820,AB3881,AB3942,AB4003,AB4064,AB4125,AB4198,AB4259,AB4320,AB4381,AB4442)","v":0},0,0,6.9851149999999992E-4,6.9851149999999992E-4,6.9851150000000003E-4,6.9851150000000003E-4,8.2807025000000006E-4,8.2807025000000017E-4,8.2807025000000017E-4,8.2807025000000028E-4,2.2255310000000002E-3,2.2255310000000002E-3,2.2255310000000002E-3,2.2255310000000002E-3,3.9602127499999999E-3,3.9602127499999999E-3,3.9602127499999999E-3,3.960212749999999E-3,1.4949658250000001E-2,1.4949658250000001E-2,1.4949658249999997E-2,1.4949658249999999E-2,1.573714675E-2,1.573714675E-2,1.5737146749999997E-2,1.573714675E-2,2.69825E-2,2.69825E-2,2.69825E-2,2.6982500000000003E-2,3.1867715000000005E-2,3.1867714999999998E-2,3.1867715000000005E-2,3.1867715000000005E-2,4.9494050000000005E-2,4.9494050000000005E-2,4.9494050000000012E-2,4.9494049999999998E-2,0.26954183700000006,0.27274989700000007,0.29664512200000009,0.33978719300000004,0.369210119,0.44191436852881505,0.527922514528815,0.581900301528815,0.56886254152881488,0.50934792828372566,0.43778229128372553,0.47606358755011846,0.46173187474962341,0.43673881307358997,0.47479364953978809]
[{"$f":"ROW()","v":220},"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,{"$f":"SUM(AB1137,AB1198,AB1259,AB1320,AB1381,AB1442,AB1503,AB1564,AB1625,AB1686,AB1747,AB1808,AB1869,AB1930,AB1991,AB2052,AB2113,AB2174,AB2235,AB2296,AB2357,AB2418,AB2479,AB2540,AB2601,AB2662,AB2723,AB2784,AB2845,AB2906,AB2967,AB3028,AB3089,AB3150,AB3211,AB3272,AB3333,AB3394,AB3455,AB3516,AB3577,AB3638,AB3699,AB3760,AB3821,AB3882,AB3943,AB4004,AB4065,AB4126,AB4199,AB4260,AB4321,AB4382,AB4443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472500000000001E-4,3.9472499999999996E-4,3.9472499999999996E-4,4.0214999999999994E-4,4.0214999999999994E-4,4.0214999999999994E-4,4.0214999999999988E-4,6.0839999999999983E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999993E-4,6.0839999999999983E-4,6.0839999999999983E-4,3.4515165000000001E-3,3.4515164999999997E-3,3.4515164999999997E-3,3.4515164999999993E-3,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17365197000000004,0.17207307000000005,0.17207307000000005,0.17204337000000003,0.17121837000000004,0.17121837000000004,0.15984590400000004,7.4378237534515517E-3,7.4378237534515517E-3,7.4378237534515517E-3,7.4378237534515517E-3,7.4378237534515508E-3]
[{"$f":"ROW()","v":221},"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,{"$f":"SUM(AB1138,AB1199,AB1260,AB1321,AB1382,AB1443,AB1504,AB1565,AB1626,AB1687,AB1748,AB1809,AB1870,AB1931,AB1992,AB2053,AB2114,AB2175,AB2236,AB2297,AB2358,AB2419,AB2480,AB2541,AB2602,AB2663,AB2724,AB2785,AB2846,AB2907,AB2968,AB3029,AB3090,AB3151,AB3212,AB3273,AB3334,AB3395,AB3456,AB3517,AB3578,AB3639,AB3700,AB3761,AB3822,AB3883,AB3944,AB4005,AB4066,AB4127,AB4200,AB4261,AB4322,AB4383,AB4444)","v":0},0,0,9.1147499999999994E-5,9.1147499999999981E-5,9.1147499999999981E-5,9.1147499999999981E-5,1.4449974999999996E-4,1.4449974999999996E-4,1.4449974999999996E-4,1.4449974999999993E-4,1.7199974999999992E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999989E-4,1.7199974999999992E-4,1.7199974999999989E-4,1.7199974999999989E-4,2.047372499999999E-4,2.0473724999999992E-4,2.0473724999999992E-4,2.047372499999999E-4,6.4020350000000006E-4,6.4020349999999995E-4,6.4020349999999995E-4,6.4020349999999995E-4,7.9178924999999997E-4,7.9178924999999997E-4,7.9178924999999997E-4,7.9178924999999986E-4,2.6010811249999998E-3,2.6010811249999998E-3,2.6010811249999998E-3,2.6010811249999994E-3,1.1344824499999998E-2,1.4758486499999997E-2,1.4758486499999996E-2,1.4758486499999996E-2,6.7558486500000001E-2,6.8449140843653791E-2,6.9690153565851481E-2,6.9690153565851495E-2,6.9690153565851495E-2,7.0644118086589727E-2,8.6117912258980175E-2,0.19542494782039502,0.20427099441484775,0.20416099441484775,0.20416099441484775]
[{"$f":"ROW()","v":222},"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,{"$f":"SUM(AB1139,AB1200,AB1261,AB1322,AB1383,AB1444,AB1505,AB1566,AB1627,AB1688,AB1749,AB1810,AB1871,AB1932,AB1993,AB2054,AB2115,AB2176,AB2237,AB2298,AB2359,AB2420,AB2481,AB2542,AB2603,AB2664,AB2725,AB2786,AB2847,AB2908,AB2969,AB3030,AB3091,AB3152,AB3213,AB3274,AB3335,AB3396,AB3457,AB3518,AB3579,AB3640,AB3701,AB3762,AB3823,AB3884,AB3945,AB4006,AB4067,AB4128,AB4201,AB4262,AB4323,AB4384,AB4445)","v":0},0,0,1.3555803250000002E-2,1.355580325E-2,1.3555803249999998E-2,1.355580325E-2,1.90079615E-2,1.90079615E-2,1.90079615E-2,1.90079615E-2,2.7825552250000003E-2,2.7825552250000003E-2,2.7825552249999996E-2,2.7825552249999996E-2,3.2395493749999997E-2,3.2395493749999997E-2,3.2395493749999997E-2,3.2395493749999997E-2,7.2225338749999993E-2,7.2225338749999993E-2,7.2225338749999993E-2,7.2225338749999979E-2,8.3226602999999982E-2,8.3226602999999982E-2,8.3226602999999982E-2,8.3226602999999982E-2,9.1803604249999976E-2,9.1803604249999976E-2,9.1803604249999976E-2,9.1803604249999976E-2,0.10345455199999998,0.10345455199999998,0.10345455199999998,0.10345455199999998,0.10968577924999998,0.10968577924999998,0.10968577924999998,0.10968577924999998,0.49901368399999996,0.44926017099999999,0.42977273799999999,0.39708047499999999,0.43221394040839994,0.27898862895899224,0.24167043305062416,0.23947763813370654,0.20529454816965759,0.19256673208533498,0.15445134969689644,0.14998164969689642,0.14766044969689646,0.14508234969689646,9.1669118288496401E-2]
[{"$f":"ROW()","v":223},"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,{"$f":"SUM(AB1140,AB1201,AB1262,AB1323,AB1384,AB1445,AB1506,AB1567,AB1628,AB1689,AB1750,AB1811,AB1872,AB1933,AB1994,AB2055,AB2116,AB2177,AB2238,AB2299,AB2360,AB2421,AB2482,AB2543,AB2604,AB2665,AB2726,AB2787,AB2848,AB2909,AB2970,AB3031,AB3092,AB3153,AB3214,AB3275,AB3336,AB3397,AB3458,AB3519,AB3580,AB3641,AB3702,AB3763,AB3824,AB3885,AB3946,AB4007,AB4068,AB4129,AB4202,AB4263,AB4324,AB4385,AB4446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0151365080705647E-3,4.2090819048423381E-3,2.5254491429054031E-3,1.5152694857432419E-3]
[{"$f":"ROW()","v":224},"Non-depreciable assets"]
[{"$f":"ROW()","v":225},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA215:AA224)","v":0},{"$f":"SUM(AB215:AB224)","v":0},{"$f":"SUM(AC215:AC224)","v":0},{"$f":"SUM(AD215:AD224)","v":0},{"$f":"SUM(AE215:AE224)","v":5.2678805625000005E-2},{"$f":"SUM(AF215:AF224)","v":5.2678805624999998E-2},{"$f":"SUM(AG215:AG224)","v":5.2678805624999998E-2},{"$f":"SUM(AH215:AH224)","v":5.2678805625000005E-2},{"$f":"SUM(AI215:AI224)","v":0.16036208662500001},{"$f":"SUM(AJ215:AJ224)","v":0.16036208662500001},{"$f":"SUM(AK215:AK224)","v":0.16036208662500004},{"$f":"SUM(AL215:AL224)","v":0.16036208662500004},{"$f":"SUM(AM215:AM224)","v":0.17946183787500003},{"$f":"SUM(AN215:AN224)","v":0.17946183787500003},{"$f":"SUM(AO215:AO224)","v":0.17946183787500003},{"$f":"SUM(AP215:AP224)","v":0.17946183787500003},{"$f":"SUM(AQ215:AQ224)","v":0.309545792875},{"$f":"SUM(AR215:AR224)","v":0.309545792875},{"$f":"SUM(AS215:AS224)","v":0.309545792875},{"$f":"SUM(AT215:AT224)","v":0.30954579287500006},{"$f":"SUM(AU215:AU224)","v":0.41169826762500006},{"$f":"SUM(AV215:AV224)","v":0.41169826762500011},{"$f":"SUM(AW215:AW224)","v":0.41169826762500011},{"$f":"SUM(AX215:AX224)","v":0.41169826762500011},{"$f":"SUM(AY215:AY224)","v":0.43635444937500012},{"$f":"SUM(AZ215:AZ224)","v":0.43635444937500012},{"$f":"SUM(BA215:BA224)","v":0.43635444937500012},{"$f":"SUM(BB215:BB224)","v":0.43635444937500012},{"$f":"SUM(BC215:BC224)","v":0.47304238412500021},{"$f":"SUM(BD215:BD224)","v":0.47304238412500021},{"$f":"SUM(BE215:BE224)","v":0.47304238412500021},{"$f":"SUM(BF215:BF224)","v":0.47304238412500021},{"$f":"SUM(BG215:BG224)","v":0.50375485900000028},{"$f":"SUM(BH215:BH224)","v":0.50375485900000028},{"$f":"SUM(BI215:BI224)","v":0.50375485900000028},{"$f":"SUM(BJ215:BJ224)","v":0.50375485900000028},{"$f":"SUM(BK215:BK224)","v":0.5382564470000003},{"$f":"SUM(BL215:BL224)","v":0.5382564470000003},{"$f":"SUM(BM215:BM224)","v":0.5382564470000003},{"$f":"SUM(BN215:BN224)","v":0.5382564470000003},{"$f":"SUM(BO215:BO224)","v":2.4623586740000016},{"$f":"SUM(BP215:BP224)","v":2.3546516540000013},{"$f":"SUM(BQ215:BQ224)","v":2.4443614460000016},{"$f":"SUM(BR215:BR224)","v":2.4623390936923091},{"$f":"SUM(BS215:BS224)","v":2.6100938443314781},{"$f":"SUM(BT215:BT224)","v":2.5750053392173173},{"$f":"SUM(BU215:BU224)","v":2.723615970788182},{"$f":"SUM(BV215:BV224)","v":2.4196047182917351},{"$f":"SUM(BW215:BW224)","v":2.8298248056142667},{"$f":"SUM(BX215:BX224)","v":2.7729313899455299},{"$f":"SUM(BY215:BY224)","v":2.57805373184343},{"$f":"SUM(BZ215:BZ224)","v":2.6680044807159318},{"$f":"SUM(CA215:CA224)","v":2.319817160180953},{"$f":"SUM(CB215:CB224)","v":2.2924470782507642},{"$f":"SUM(CC215:CC224)","v":1.7676741691833604}]
[{"$f":"ROW()","v":226},{"$f":"\"Capex Adjustments (From Adjustments Tab) ($m nominal)\"","v":"Capex Adjustments (From Adjustments Tab) ($m nominal)"}]
[{"$f":"ROW()","v":227},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":228},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":229},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":230},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":231},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":232},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":233},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":234},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":235},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"ROW()","v":236},"Non-depreciable assets"]
[{"$f":"ROW()","v":237},"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,{"$f":"SUM(AA227:AA236)","v":0},{"$f":"SUM(AB227:AB236)","v":0},{"$f":"SUM(AC227:AC236)","v":0},{"$f":"SUM(AD227:AD236)","v":0},{"$f":"SUM(AE227:AE236)","v":0},{"$f":"SUM(AF227:AF236)","v":0},{"$f":"SUM(AG227:AG236)","v":0},{"$f":"SUM(AH227:AH236)","v":0},{"$f":"SUM(AI227:AI236)","v":0},{"$f":"SUM(AJ227:AJ236)","v":0},{"$f":"SUM(AK227:AK236)","v":0},{"$f":"SUM(AL227:AL236)","v":0},{"$f":"SUM(AM227:AM236)","v":0},{"$f":"SUM(AN227:AN236)","v":0},{"$f":"SUM(AO227:AO236)","v":0},{"$f":"SUM(AP227:AP236)","v":0},{"$f":"SUM(AQ227:AQ236)","v":0},{"$f":"SUM(AR227:AR236)","v":0},{"$f":"SUM(AS227:AS236)","v":0},{"$f":"SUM(AT227:AT236)","v":0},{"$f":"SUM(AU227:AU236)","v":0},{"$f":"SUM(AV227:AV236)","v":0},{"$f":"SUM(AW227:AW236)","v":0},{"$f":"SUM(AX227:AX236)","v":0},{"$f":"SUM(AY227:AY236)","v":0},{"$f":"SUM(AZ227:AZ236)","v":0},{"$f":"SUM(BA227:BA236)","v":0},{"$f":"SUM(BB227:BB236)","v":0},{"$f":"SUM(BC227:BC236)","v":0},{"$f":"SUM(BD227:BD236)","v":0},{"$f":"SUM(BE227:BE236)","v":0},{"$f":"SUM(BF227:BF236)","v":0},{"$f":"SUM(BG227:BG236)","v":0},{"$f":"SUM(BH227:BH236)","v":0},{"$f":"SUM(BI227:BI236)","v":0},{"$f":"SUM(BJ227:BJ236)","v":0},{"$f":"SUM(BK227:BK236)","v":0},{"$f":"SUM(BL227:BL236)","v":0},{"$f":"SUM(BM227:BM236)","v":0},{"$f":"SUM(BN227:BN236)","v":0},{"$f":"SUM(BO227:BO236)","v":0},{"$f":"SUM(BP227:BP236)","v":0},{"$f":"SUM(BQ227:BQ236)","v":0},{"$f":"SUM(BR227:BR236)","v":0},{"$f":"SUM(BS227:BS236)","v":0},{"$f":"SUM(BT227:BT236)","v":0},{"$f":"SUM(BU227:BU236)","v":0},{"$f":"SUM(BV227:BV236)","v":0},{"$f":"SUM(BW227:BW236)","v":0},{"$f":"SUM(BX227:BX236)","v":0},{"$f":"SUM(BY227:BY236)","v":0},{"$f":"SUM(BZ227:BZ236)","v":0},{"$f":"SUM(CA227:CA236)","v":0},{"$f":"SUM(CB227:CB236)","v":0},{"$f":"SUM(CC227:CC236)","v":0}]
[{"$f":"ROW()","v":238},{"$f":"\"All Capex Accounts ($m nominal)\"","v":"All Capex Accounts ($m nominal)"}]
[{"$f":"ROW()","v":239},"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":240},"30/9/1996 Capex"]
[{"$f":"ROW()","v":241},"Life at Opening (years)"]
[{"$f":"ROW()","v":242},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(N242-0.25,0)","v":19.75},{"$f":"MAX(O242-0.25,0)","v":19.5},{"$f":"MAX(P242-0.25,0)","v":19.25},19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,{"$f":"MAX(Z242-0.25,0)","v":16.75},{"$f":"MAX(AA242-0.25,0)","v":16.5},{"$f":"MAX(AB242-0.25,0)","v":16.25},{"$f":"MAX(AC242-0.25,0)","v":16},{"$f":"MAX(AD242-0.25,0)","v":15.75},{"$f":"MAX(AE242-0.25,0)","v":15.5},{"$f":"MAX(AF242-0.25,0)","v":15.25},{"$f":"MAX(AG242-0.25,0)","v":15},{"$f":"MAX(AH242-0.25,0)","v":14.75},{"$f":"MAX(AI242-0.25,0)","v":14.5},{"$f":"MAX(AJ242-0.25,0)","v":14.25},{"$f":"MAX(AK242-0.25,0)","v":14},{"$f":"MAX(AL242-0.25,0)","v":13.75},{"$f":"MAX(AM242-0.25,0)","v":13.5},{"$f":"MAX(AN242-0.25,0)","v":13.25},{"$f":"MAX(AO242-0.25,0)","v":13},{"$f":"MAX(AP242-0.25,0)","v":12.75},{"$f":"MAX(AQ242-0.25,0)","v":12.5},{"$f":"MAX(AR242-0.25,0)","v":12.25},{"$f":"MAX(AS242-0.25,0)","v":12},{"$f":"MAX(AT242-0.25,0)","v":11.75},{"$f":"MAX(AU242-0.25,0)","v":11.5},{"$f":"MAX(AV242-0.25,0)","v":11.25},{"$f":"MAX(AW242-0.25,0)","v":11},{"$f":"MAX(AX242-0.25,0)","v":10.75},{"$f":"MAX(AY242-0.25,0)","v":10.5},{"$f":"MAX(AZ242-0.25,0)","v":10.25},{"$f":"MAX(BA242-0.25,0)","v":10},{"$f":"MAX(BB242-0.25,0)","v":9.75},{"$f":"MAX(BC242-0.25,0)","v":9.5},{"$f":"MAX(BD242-0.25,0)","v":9.25},{"$f":"MAX(BE242-0.25,0)","v":9},{"$f":"MAX(BF242-0.25,0)","v":8.75},{"$f":"MAX(BG242-0.25,0)","v":8.5},{"$f":"MAX(BH242-0.25,0)","v":8.25},{"$f":"MAX(BI242-0.25,0)","v":8},{"$f":"MAX(BJ242-0.25,0)","v":7.75},{"$f":"MAX(BK242-0.25,0)","v":7.5},{"$f":"MAX(BL242-0.25,0)","v":7.25},{"$f":"MAX(BM242-0.25,0)","v":7},{"$f":"MAX(BN242-0.25,0)","v":6.75},{"$f":"MAX(BO242-1,0)","v":5.75},{"$f":"MAX(BP242-1,0)","v":4.75},{"$f":"MAX(BQ242-1,0)","v":3.75},{"$f":"MAX(BR242-1,0)","v":2.75},{"$f":"MAX(BS242-1,0)","v":1.75},{"$f":"MAX(BT242-1,0)","v":0.75},{"$f":"MAX(BU242-1,0)","v":0},{"$f":"MAX(BV242-1,0)","v":0},{"$f":"MAX(BW242-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":243},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},{"$f":"MAX(N243-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,{"$f":"MAX(BO243-1,0)","v":5.75},4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":245},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":246},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":247},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":248},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":249},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":250},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(N250-0.25,0)","v":4.75},{"$f":"MAX(O250-0.25,0)","v":4.5},{"$f":"MAX(P250-0.25,0)","v":4.25},{"$f":"MAX(Q250-0.25,0)","v":4},{"$f":"MAX(R250-0.25,0)","v":3.75},{"$f":"MAX(S250-0.25,0)","v":3.5},{"$f":"MAX(T250-0.25,0)","v":3.25},{"$f":"MAX(U250-0.25,0)","v":3},{"$f":"MAX(V250-0.25,0)","v":2.75},{"$f":"MAX(W250-0.25,0)","v":2.5},{"$f":"MAX(X250-0.25,0)","v":2.25},{"$f":"MAX(Y250-0.25,0)","v":2},{"$f":"MAX(Z250-0.25,0)","v":1.75},{"$f":"MAX(AA250-0.25,0)","v":1.5},{"$f":"MAX(AB250-0.25,0)","v":1.25},{"$f":"MAX(AC250-0.25,0)","v":1},{"$f":"MAX(AD250-0.25,0)","v":0.75},{"$f":"MAX(AE250-0.25,0)","v":0.5},{"$f":"MAX(AF250-0.25,0)","v":0.25},{"$f":"MAX(AG250-0.25,0)","v":0},{"$f":"MAX(AH250-0.25,0)","v":0},{"$f":"MAX(AI250-0.25,0)","v":0},{"$f":"MAX(AJ250-0.25,0)","v":0},{"$f":"MAX(AK250-0.25,0)","v":0},{"$f":"MAX(AL250-0.25,0)","v":0},{"$f":"MAX(AM250-0.25,0)","v":0},{"$f":"MAX(AN250-0.25,0)","v":0},{"$f":"MAX(AO250-0.25,0)","v":0},{"$f":"MAX(AP250-0.25,0)","v":0},{"$f":"MAX(AQ250-0.25,0)","v":0},{"$f":"MAX(AR250-0.25,0)","v":0},{"$f":"MAX(AS250-0.25,0)","v":0},{"$f":"MAX(AT250-0.25,0)","v":0},{"$f":"MAX(AU250-0.25,0)","v":0},{"$f":"MAX(AV250-0.25,0)","v":0},{"$f":"MAX(AW250-0.25,0)","v":0},{"$f":"MAX(AX250-0.25,0)","v":0},{"$f":"MAX(AY250-0.25,0)","v":0},{"$f":"MAX(AZ250-0.25,0)","v":0},{"$f":"MAX(BA250-0.25,0)","v":0},{"$f":"MAX(BB250-0.25,0)","v":0},{"$f":"MAX(BC250-0.25,0)","v":0},{"$f":"MAX(BD250-0.25,0)","v":0},{"$f":"MAX(BE250-0.25,0)","v":0},{"$f":"MAX(BF250-0.25,0)","v":0},{"$f":"MAX(BG250-0.25,0)","v":0},{"$f":"MAX(BH250-0.25,0)","v":0},{"$f":"MAX(BI250-0.25,0)","v":0},{"$f":"MAX(BJ250-0.25,0)","v":0},{"$f":"MAX(BK250-0.25,0)","v":0},{"$f":"MAX(BL250-0.25,0)","v":0},{"$f":"MAX(BM250-0.25,0)","v":0},{"$f":"MAX(BN250-0.25,0)","v":0},{"$f":"MAX(BO250-1,0)","v":0},{"$f":"MAX(BP250-1,0)","v":0},{"$f":"MAX(BQ250-1,0)","v":0},{"$f":"MAX(BR250-1,0)","v":0},{"$f":"MAX(BS250-1,0)","v":0},{"$f":"MAX(BT250-1,0)","v":0},{"$f":"MAX(BU250-1,0)","v":0},{"$f":"MAX(BV250-1,0)","v":0},{"$f":"MAX(BW250-1,0)","v":0},{"$f":"MAX(BX250-1,0)","v":0},{"$f":"MAX(BY250-1,0)","v":0},{"$f":"MAX(BZ250-1,0)","v":0},{"$f":"MAX(CA250-1,0)","v":0},{"$f":"MAX(CB250-1,0)","v":0}]
[{"$f":"ROW()","v":251},"Non-depreciable assets"]
[{"$f":"ROW()","v":252},"Total"]
[{"$f":"ROW()","v":253},"Opening Asset Values"]
[{"$f":"ROW()","v":254},"Pipeline and laterals",null,{"$f":"C290","v":0},2.3611559999999998,3.9662649999999999,6.9038360000000001,10.017676999999999,37.431334,102.25130799999999,170.56856399999998,228.44927299999998,310.56180999999998,{"$f":"M290","v":354.38158899999996},{"$f":"N290","v":349.95181913749997},345.52204927499997,341.09227941249998,336.66250954999998,332.23273968749999,327.80296982499999,323.3731999625,318.9434301,314.51366023750001,310.08389037500001,305.65412051250001,301.22435065000002,{"$f":"Z290","v":296.79458078750002},{"$f":"AA290","v":292.36481092500003},287.93504106250003,283.50527120000004,279.07550133750004,274.64573147500005,270.21596161250005,265.78619175000006,261.35642188750006,256.92665202500007,252.49688216250007,248.06711230000008,243.63734243750008,239.20757257500009,234.77780271250009,230.3480328500001,225.9182629875001,221.4884931250001,217.05872326250011,212.62895340000011,208.19918353750012,203.76941367500012,199.33964381250013,194.90987395000013,190.48010408750014,186.05033422500014,181.62056436250015,177.19079450000015,172.76102463750016,168.33125477500016,163.90148491250017,159.47171505000017,155.04194518750018,150.61217532500018,146.18240546250018,141.75263560000019,137.32286573750019,132.8930958750002,128.4633260125002,124.03355615000019,119.60378628750018,101.88470683750016,84.165627387500138,66.446547937500114,48.727468487500083,{"$f":"BS290","v":31.008389037500052},13.289309587500021,0,0,0,0,{"$f":"BY290","v":0},0,0,0]
[{"$f":"ROW()","v":255},"Main line valve and scraper stations",null,0,0,0,0,0,0,0.68703099999999995,2.6272760000000002,3.2416520000000002,4.5276840000000007,{"$f":"M291","v":4.5868180900000004},4.5294828638750007,4.4721476377500009,4.4148124116250012,4.3574771855000014,4.3001419593750017,4.2428067332500019,4.1854715071250022,4.1281362810000024,4.0708010548750027,4.0134658287500029,3.9561306026250027,3.8987953765000025,3.8414601503750023,3.7841249242500021,3.7267896981250019,3.6694544720000017,3.6121192458750015,3.5547840197500014,3.4974487936250012,3.440113567500001,3.3827783413750008,3.3254431152500006,3.2681078891250004,3.2107726630000002,3.153437436875,3.0961022107499998,3.0387669846249996,2.9814317584999994,2.9240965323749992,2.866761306249999,2.8094260801249988,2.7520908539999986,2.6947556278749989,2.6374204017499987,2.5800851756249985,2.5227499494999988,2.465414723374999,2.4080794972499988,2.3507442711249986,2.2934090449999989,2.2360738188749991,2.1787385927499989,2.1214033666249987,2.064068140499999,2.0067329143749992,1.9493976882499993,1.8920624621249993,1.8347272359999993,1.7773920098749993,1.7200567837499994,1.6627215576249994,1.6053863314999994,1.5480511053749995,1.3187102008749996,1.0893692963749997,0.8600283918749998,0.63068748737499991,{"$f":"BS291","v":0.40134658287499991},0.17200567837499997,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":256},"Compressor stations",null,0,0,0,0,0,0,0,2.9007869999999998,7.6067409999999995,16.781374999999997,28.736501899999997,28.377295626249996,28.018089352499995,27.658883078749994,27.299676804999994,26.940470531249993,26.581264257499992,26.222057983749991,25.86285170999999,25.50364543624999,25.144439162499989,24.785232888749988,24.426026614999987,24.066820341249986,23.707614067499986,23.348407793749985,22.989201519999984,22.629995246249983,22.270788972499982,21.911582698749982,21.552376424999981,21.19317015124998,20.833963877499979,20.474757603749978,20.115551329999978,19.756345056249977,19.397138782499976,19.037932508749975,18.678726234999974,18.319519961249974,17.960313687499973,17.601107413749972,17.241901139999971,16.88269486624997,16.523488592499969,16.164282318749969,15.80507604499997,15.445869771249971,15.086663497499972,14.727457223749973,14.368250949999974,14.009044676249975,13.649838402499975,13.290632128749976,12.931425854999977,12.572219581249978,12.213013307499979,11.85380703374998,11.494600759999981,11.135394486249982,10.776188212499983,10.416981938749984,10.057775664999985,9.6985693912499862,8.2617442962499883,6.8249192012499904,5.3880941062499925,3.9512690112499946,2.5144439162499967,1.0776188212499986,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":257},"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]
[{"$f":"ROW()","v":258},"SCADA and communications",null,0,0,0,0,0,0,0.30599500000000002,2.006408,3.583272,4.1906100000000004,4.6208323300000007,4.5053115217500004,4.3897907135000001,4.2742699052499997,4.1587490969999994,4.0432282887499991,3.9277074804999992,3.8121866722499993,3.6966658639999994,3.5811450557499995,3.4656242474999996,3.3501034392499998,3.2345826309999999,3.11906182275,3.0035410145000001,2.8880202062500002,2.7724993980000003,2.6569785897500005,2.5414577815000006,2.4259369732500007,2.3104161650000008,2.1948953567500009,2.079374548500001,1.9638537402500009,1.8483329320000008,1.7328121237500007,1.6172913155000006,1.5017705072500005,1.3862496990000004,1.2707288907500003,1.1552080825000002,1.0396872742500001,0.92416646600000008,0.80864565775000008,0.69312484950000008,0.57760404125000009,0.46208323300000009,0.3465624247500001,0.2280795444935898,0.10959666423717952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":259},"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,{"$f":"AK295","v":0.42617952399999992},{"$f":"AL295","v":0.39954330374999991},{"$f":"AM295","v":0.3729070834999999},{"$f":"AN295","v":0.34627086324999989},{"$f":"AO295","v":0.31963464299999989},{"$f":"AP295","v":0.29299842274999988},{"$f":"AQ295","v":0.26636220249999987},{"$f":"AR295","v":0.23972598224999989},{"$f":"AS295","v":0.2130897619999999},{"$f":"AT295","v":0.18645354174999992},{"$f":"AU295","v":0.15981732149999994},{"$f":"AV295","v":0.13318110124999996},{"$f":"AW295","v":0.10654488099999997},{"$f":"AX295","v":7.9908660749999971E-2},{"$f":"AY295","v":5.2589460493589715E-2},{"$f":"AZ295","v":2.5270260237179463E-2},{"$f":"BA295","v":0},{"$f":"BB295","v":0},{"$f":"BC295","v":0},{"$f":"BD295","v":0},{"$f":"BE295","v":0},{"$f":"BF295","v":0},{"$f":"BG295","v":0},{"$f":"BH295","v":0},{"$f":"BI295","v":0},{"$f":"BJ295","v":0},{"$f":"BK295","v":0},{"$f":"BL295","v":0},{"$f":"BM295","v":0},{"$f":"BN295","v":0},{"$f":"BO295","v":0},{"$f":"BP295","v":0},{"$f":"BQ295","v":0},{"$f":"BR295","v":0},0,{"$f":"BT295","v":0},{"$f":"BU295","v":0},{"$f":"BV295","v":0},{"$f":"BW295","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":260},"Maintenance bases and depots",null,0,0,0,0,0,0,0.37883,1.302489,2.105302,3.0878299999999999,4.8415115599999998,4.7809926654999995,4.7204737709999991,4.6599548764999987,4.5994359819999984,4.538917087499998,4.4783981929999976,4.4178792984999973,4.3573604039999969,4.2968415094999965,4.2363226149999962,4.1758037204999958,4.1152848259999955,4.0547659314999951,{"$f":"AA296","v":3.9942470369999952},{"$f":"AB296","v":3.9337281424999953},{"$f":"AC296","v":3.8732092479999953},{"$f":"AD296","v":3.8126903534999954},{"$f":"AE296","v":3.7521714589999955},{"$f":"AF296","v":3.6916525644999956},{"$f":"AG296","v":3.6311336699999957},{"$f":"AH296","v":3.5706147754999957},{"$f":"AI296","v":3.5100958809999958},{"$f":"AJ296","v":3.4495769864999959},3.389058091999996,3.328539197499996,3.2680203029999961,3.2075014084999962,3.1469825139999963,3.0864636194999964,3.0259447249999964,2.9654258304999965,2.9049069359999966,2.8443880414999967,2.7838691469999968,2.7233502524999968,2.6628313579999969,2.602312463499997,2.5417935689999971,2.4812746744999972,2.4207557799999972,2.3602368854999973,2.2997179909999974,2.2391990964999975,2.1786802019999976,2.1181613074999976,2.0576424129999977,1.9971235184999978,1.9366046239999979,1.876085729499998,1.815566834999998,1.7550479404999981,1.6945290459999982,1.6340101514999983,1.3919345734999986,1.1498589954999989,0.90778341749999913,0.66570783949999934,0.42363226149999955,0.18155668349999982,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":261},"Other assets",null,{"$f":"C297","v":0},{"$f":"D297","v":0},{"$f":"E297","v":0},{"$f":"F297","v":0},{"$f":"G297","v":0},{"$f":"H297","v":0},{"$f":"I297","v":0},{"$f":"J297","v":0},{"$f":"K297","v":0},{"$f":"L297","v":0},{"$f":"M297","v":0},{"$f":"N297","v":0},{"$f":"O297","v":0},{"$f":"P297","v":0},{"$f":"Q297","v":0},{"$f":"R297","v":0},{"$f":"S297","v":0},{"$f":"T297","v":0},{"$f":"U297","v":0},{"$f":"V297","v":0},{"$f":"W297","v":0},{"$f":"X297","v":0},{"$f":"Y297","v":0},{"$f":"Z297","v":0},{"$f":"AA297","v":0},{"$f":"AB297","v":0},{"$f":"AC297","v":0},{"$f":"AD297","v":0},{"$f":"AE297","v":0},{"$f":"AF297","v":0},{"$f":"AG297","v":0},{"$f":"AH297","v":0},{"$f":"AI297","v":0},{"$f":"AJ297","v":0},{"$f":"AK297","v":0},{"$f":"AL297","v":0},{"$f":"AM297","v":0},{"$f":"AN297","v":0},{"$f":"AO297","v":0},{"$f":"AP297","v":0},{"$f":"AQ297","v":0},{"$f":"AR297","v":0},{"$f":"AS297","v":0},{"$f":"AT297","v":0},{"$f":"AU297","v":0},{"$f":"AV297","v":0},{"$f":"AW297","v":0},{"$f":"AX297","v":0},{"$f":"AY297","v":0},{"$f":"AZ297","v":0},{"$f":"BA297","v":0},{"$f":"BB297","v":0},{"$f":"BC297","v":0},{"$f":"BD297","v":0},{"$f":"BE297","v":0},{"$f":"BF297","v":0},{"$f":"BG297","v":0},{"$f":"BH297","v":0},{"$f":"BI297","v":0},{"$f":"BJ297","v":0},{"$f":"BK297","v":0},{"$f":"BL297","v":0},{"$f":"BM297","v":0},{"$f":"BN297","v":0},{"$f":"BO297","v":0},{"$f":"BP297","v":0},{"$f":"BQ297","v":0},{"$f":"BR297","v":0},{"$f":"BS297","v":0},{"$f":"BT297","v":0},{"$f":"BU297","v":0},{"$f":"BV297","v":0},{"$f":"BW297","v":0},{"$f":"BX297","v":0},{"$f":"BY297","v":0},{"$f":"BZ297","v":0},{"$f":"CA297","v":0},{"$f":"CB297","v":0}]
[{"$f":"ROW()","v":262},"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":263},"Non-depreciable assets"]
[{"$f":"ROW()","v":264},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N254:N263)","v":398.27617569},{"$f":"SUM(O254:O263)","v":393.22664497962495},388.17711426925007,383.12758355887496,378.07805284849991,373.02852213812503,367.97899142774992,362.92946071737498,357.87993000699998,352.83039929662493,347.78086858624994,342.731337875875,337.68180716550006,332.63227645512501,327.58274574475001,322.53321503437502,317.48368432400002,312.43415361362503,307.38462290325009,302.33509219287492,297.28556148250004,292.2360307721251,287.18650006175005,282.13696935137506,277.08743864100001,272.03790793062507,266.98837722025007,261.93884650987508,256.88931579950003,251.83978508912506,246.79025437875006,241.74072366837513,236.6911929580001,231.64166224762511,226.59213153725008,221.54260082687506,216.49307011650006,211.4435394061251,206.39036364373729,201.33718788134948,196.29494727500014,191.38757359312515,186.48019991125011,181.57282622937515,176.66545254750017,171.75807886562515,166.85070518375016,161.94333150187515,157.03595782000016,152.12858413812521,147.22121045625019,142.31383677437518,137.40646309250016,132.49908941062517,112.86959468312514,93.240099955625126,73.61060522812511,53.981110500625078,34.35161577312504,14.72212104562502,0,0,0,0,0,{"$f":"SUM(CA254:CA263)","v":0},0,0]
[{"$f":"ROW()","v":265},"Capex"]
[{"$f":"ROW()","v":266},"Pipeline and laterals",null,{"$f":"D127","v":2.3611559999999998},1.6051089999999999,2.9375710000000002,3.1138409999999999,27.413657000000001,64.819974000000002,68.317256,57.880709000000003,82.112537000000003,{"$f":"M$127","v":43.819778999999997}]
[{"$f":"ROW()","v":267},"Main line valve and scraper stations",null,{"$f":"D128","v":0},0,0,0,0,0.68703099999999995,1.940245,0.61437600000000003,1.2860320000000001,{"$f":"M$128","v":5.9134089999999993E-2}]
[{"$f":"ROW()","v":268},"Compressor stations",null,{"$f":"D129","v":0},0,0,0,0,0,2.9007869999999998,4.7059540000000002,9.1746339999999993,{"$f":"M$129","v":11.9551269}]
[{"$f":"ROW()","v":269},"Receipt and delivery point facilities",null,{"$f":"D130","v":0},0,0,0,0,0,0,0,4.2049000000000003E-2,{"$f":"M$130","v":1.4250000000000001E-3}]
[{"$f":"ROW()","v":270},"SCADA and communications",null,{"$f":"D131","v":0},0,0,0,0,0.30599500000000002,1.700413,1.576864,0.60733800000000004,{"$f":"M$131","v":0.43022233000000004}]
[{"$f":"ROW()","v":271},"Cathodic protection",null,{"$f":"D132","v":0},0,0,0,0,0,0.23589599999999999,0.25594099999999997,0.29785299999999998,{"$f":"M$132","v":0.27575881000000002}]
[{"$f":"ROW()","v":272},"Maintenance bases and depots",null,{"$f":"D133","v":0},0,0,0,0,0.37883,0.92365900000000001,0.802813,0.98252799999999996,{"$f":"M$133","v":1.75368156}]
[{"$f":"ROW()","v":273},"Other assets",null,{"$f":"D134","v":0},0,0,0,0,0,0,0,0,{"$f":"M$134","v":0}]
[{"$f":"ROW()","v":274},"Equity Raising Cost",null,{"$f":"D135","v":0},0,0,0,0,0,0,0,0,{"$f":"M$134","v":0}]
[{"$f":"ROW()","v":275},"Non-depreciable assets",null,{"$f":"D136","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N266:N275)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ266:BZ275)","v":0},0,0,0]
[{"$f":"ROW()","v":277},"Depreciation"]
[{"$f":"ROW()","v":278},"Pipeline and laterals",null,{"$f":"MIN(D254,IF(D242>=1,(D254/D242)*D$12,IF(D242>0,MIN(D254,$N254/$O242*D$12),0)))","v":0},{"$f":"MIN(E254,IF(E242>=1,(E254/E242)*E$12,IF(E242>0,MIN(E254,$N254/$O242*E$12),0)))","v":0},0,0,0,0,0,0,0,0,4.4297698624999997,4.4297698624999997,4.4297698624999997,{"$f":"MIN(Q254,IF(Q242>=1,(Q254/Q242)*Q$12,IF(Q242>0,MIN(Q254,$N254/$O242*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(BY254,IF(BY242>=1,(BY254/BY242)*BY$12,IF(BY242>0,MIN(BY254,$N254/$O242*BY$12),0)))","v":0},0,{"$f":"MIN(CA254,IF(CA242>=1,(CA254/CA242)*CA$12,IF(CA242>0,MIN(CA254,$N254/$O242*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":279},"Main line valve and scraper stations",null,0,{"$f":"MIN(E255,IF(E243>=1,(E255/E243)*E$12,IF(E243>0,MIN(E255,$N255/$O243*E$12),0)))","v":0},0,0,0,0,0,0,0,0,5.7335226125000006E-2,5.7335226125000006E-2,{"$f":"MIN(P255,IF(P243>=1,(P255/P243)*P$12,IF(P243>0,MIN(P255,$N255/$O243*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(BY255,IF(BY243>=1,(BY255/BY243)*BY$12,IF(BY243>0,MIN(BY255,$N255/$O243*BY$12),0)))","v":0},0,{"$f":"MIN(CA255,IF(CA243>=1,(CA255/CA243)*CA$12,IF(CA243>0,MIN(CA255,$N255/$O243*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":280},"Compressor stations",null,0,{"$f":"MIN(E256,IF(E244>=1,(E256/E244)*E$12,IF(E244>0,MIN(E256,$N256/$O244*E$12),0)))","v":0},0,0,0,0,0,0,0,0,0.35920627374999997,0.35920627374999997,{"$f":"MIN(P256,IF(P244>=1,(P256/P244)*P$12,IF(P244>0,MIN(P256,$N256/$O244*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(BY256,IF(BY244>=1,(BY256/BY244)*BY$12,IF(BY244>0,MIN(BY256,$N256/$O244*BY$12),0)))","v":0},0,{"$f":"MIN(CA256,IF(CA244>=1,(CA256/CA244)*CA$12,IF(CA244>0,MIN(CA256,$N256/$O244*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":281},"Receipt and delivery point facilities",null,0,{"$f":"MIN(E257,IF(E245>=1,(E257/E245)*E$12,IF(E245>0,MIN(E257,$N257/$O245*E$12),0)))","v":0},0,0,0,0,0,0,0,0,5.4342500000000005E-4,5.4342500000000005E-4,{"$f":"MIN(P257,IF(P245>=1,(P257/P245)*P$12,IF(P245>0,MIN(P257,$N257/$O245*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(BY257,IF(BY245>=1,(BY257/BY245)*BY$12,IF(BY245>0,MIN(BY257,$N257/$O245*BY$12),0)))","v":0},0,{"$f":"MIN(CA257,IF(CA245>=1,(CA257/CA245)*CA$12,IF(CA245>0,MIN(CA257,$N257/$O245*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":282},"SCADA and communications",null,0,{"$f":"MIN(E258,IF(E246>=1,(E258/E246)*E$12,IF(E246>0,MIN(E258,$N258/$O246*E$12),0)))","v":0},0,0,0,0,0,0,0,0,0.11552080825000002,0.11552080825000001,{"$f":"MIN(P258,IF(P246>=1,(P258/P246)*P$12,IF(P246>0,MIN(P258,$N258/$O246*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(BY258,IF(BY246>=1,(BY258/BY246)*BY$12,IF(BY246>0,MIN(BY258,$N258/$O246*BY$12),0)))","v":0},0,{"$f":"MIN(CA258,IF(CA246>=1,(CA258/CA246)*CA$12,IF(CA246>0,MIN(CA258,$N258/$O246*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":283},"Cathodic protection",null,0,{"$f":"MIN(E259,IF(E247>=1,(E259/E247)*E$12,IF(E247>0,MIN(E259,$N259/$O247*E$12),0)))","v":0},0,0,0,0,0,0,0,0,2.6636220249999999E-2,2.6636220250000002E-2,{"$f":"MIN(P259,IF(P247>=1,(P259/P247)*P$12,IF(P247>0,MIN(P259,$N259/$O247*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(BY259,IF(BY247>=1,(BY259/BY247)*BY$12,IF(BY247>0,MIN(BY259,$N259/$O247*BY$12),0)))","v":0},0,{"$f":"MIN(CA259,IF(CA247>=1,(CA259/CA247)*CA$12,IF(CA247>0,MIN(CA259,$N259/$O247*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":284},"Maintenance bases and depots",null,0,{"$f":"MIN(E260,IF(E248>=1,(E260/E248)*E$12,IF(E248>0,MIN(E260,$N260/$O248*E$12),0)))","v":0},0,0,0,0,0,0,0,0,6.0518894499999996E-2,6.0518894499999996E-2,{"$f":"MIN(P260,IF(P248>=1,(P260/P248)*P$12,IF(P248>0,MIN(P260,$N260/$O248*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(BY260,IF(BY248>=1,(BY260/BY248)*BY$12,IF(BY248>0,MIN(BY260,$N260/$O248*BY$12),0)))","v":0},0,{"$f":"MIN(CA260,IF(CA248>=1,(CA260/CA248)*CA$12,IF(CA248>0,MIN(CA260,$N260/$O248*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":285},"Other assets",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(T261,IF(T249>=1,(T261/T249)*T$12,IF(T249>0,MIN(T261,$N261/$O249*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(T262,IF(T250>=1,(T262/T250)*T$12,IF(T250>0,MIN(T262,$N262/$O250*T$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},"Non-depreciable assets"]
[{"$f":"ROW()","v":288},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N278:N287)","v":5.0495307103750005},{"$f":"SUM(O278:O287)","v":5.0495307103750005},{"$f":"SUM(P278:P287)","v":5.0495307103750005},{"$f":"SUM(Q278:Q287)","v":5.0495307103750005},{"$f":"SUM(R278:R287)","v":5.0495307103750005},{"$f":"SUM(S278:S287)","v":5.0495307103750005},{"$f":"SUM(T278:T287)","v":5.0495307103750005},{"$f":"SUM(U278:U287)","v":5.0495307103750005},{"$f":"SUM(V278:V287)","v":5.0495307103750005},{"$f":"SUM(W278:W287)","v":5.0495307103750005},{"$f":"SUM(X278:X287)","v":5.0495307103750005},{"$f":"SUM(Y278:Y287)","v":5.0495307103750013},{"$f":"SUM(Z278:Z287)","v":5.0495307103750013},{"$f":"SUM(AA278:AA287)","v":5.0495307103750013},{"$f":"SUM(AB278:AB287)","v":5.0495307103750013},{"$f":"SUM(AC278:AC287)","v":5.0495307103750013},{"$f":"SUM(AD278:AD287)","v":5.0495307103750013},{"$f":"SUM(AE278:AE287)","v":5.0495307103750013},{"$f":"SUM(AF278:AF287)","v":5.0495307103750013},{"$f":"SUM(AG278:AG287)","v":5.0495307103750013},{"$f":"SUM(AH278:AH287)","v":5.0495307103750013},{"$f":"SUM(AI278:AI287)","v":5.0495307103750022},{"$f":"SUM(AJ278:AJ287)","v":5.0495307103750022},{"$f":"SUM(AK278:AK287)","v":5.0495307103750022},{"$f":"SUM(AL278:AL287)","v":5.0495307103750022},{"$f":"SUM(AM278:AM287)","v":5.0495307103750022},{"$f":"SUM(AN278:AN287)","v":5.0495307103750022},{"$f":"SUM(AO278:AO287)","v":5.0495307103750022},{"$f":"SUM(AP278:AP287)","v":5.0495307103750022},{"$f":"SUM(AQ278:AQ287)","v":5.0495307103750022},{"$f":"SUM(AR278:AR287)","v":5.0495307103750022},{"$f":"SUM(AS278:AS287)","v":5.0495307103750022},{"$f":"SUM(AT278:AT287)","v":5.0495307103750022},{"$f":"SUM(AU278:AU287)","v":5.0495307103750022},{"$f":"SUM(AV278:AV287)","v":5.0495307103750022},{"$f":"SUM(AW278:AW287)","v":5.0495307103750031},{"$f":"SUM(AX278:AX287)","v":5.0495307103750031},{"$f":"SUM(AY278:AY287)","v":5.0531757623878226},{"$f":"SUM(AZ278:AZ287)","v":5.0531757623878226},{"$f":"SUM(BA278:BA287)","v":5.0422406063493614},{"$f":"SUM(BB278:BB287)","v":4.9073736818750033},{"$f":"SUM(BC278:BC287)","v":4.9073736818750033},{"$f":"SUM(BD278:BD287)","v":4.9073736818750033},{"$f":"SUM(BE278:BE287)","v":4.9073736818750033},{"$f":"SUM(BF278:BF287)","v":4.9073736818750042},{"$f":"SUM(BG278:BG287)","v":4.9073736818750042},{"$f":"SUM(BH278:BH287)","v":4.9073736818750042},{"$f":"SUM(BI278:BI287)","v":4.9073736818750051},{"$f":"SUM(BJ278:BJ287)","v":4.9073736818750051},{"$f":"SUM(BK278:BK287)","v":4.9073736818750051},{"$f":"SUM(BL278:BL287)","v":4.907373681875006},{"$f":"SUM(BM278:BM287)","v":4.9073736818750069},{"$f":"SUM(BN278:BN287)","v":4.9073736818750069},{"$f":"SUM(BO278:BO287)","v":19.629494727500028},{"$f":"SUM(BP278:BP287)","v":19.629494727500028},{"$f":"SUM(BQ278:BQ287)","v":19.629494727500028},{"$f":"SUM(BR278:BR287)","v":19.629494727500031},{"$f":"SUM(BS278:BS287)","v":19.629494727500031},{"$f":"SUM(BT278:BT287)","v":19.629494727500031},{"$f":"SUM(BU278:BU287)","v":14.72212104562502},{"$f":"SUM(BV278:BV287)","v":0},{"$f":"SUM(BW278:BW287)","v":0},{"$f":"SUM(BX278:BX287)","v":0},{"$f":"SUM(BY278:BY287)","v":0},{"$f":"SUM(BZ278:BZ287)","v":0},{"$f":"SUM(CA278:CA287)","v":0},{"$f":"SUM(CB278:CB287)","v":0},{"$f":"SUM(CC278:CC287)","v":0}]
[{"$f":"ROW()","v":289},"Closing Asset Values"]
[{"$f":"ROW()","v":290},"Pipeline and laterals",null,{"$f":"D254+D266-D278","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,{"$f":"AJ254+AJ266-AJ278","v":252.49688216250007},248.06711230000008,243.63734243750008,239.20757257500009,234.77780271250009,230.3480328500001,225.9182629875001,221.4884931250001,217.05872326250011,212.62895340000011,208.19918353750012,203.76941367500012,199.33964381250013,194.90987395000013,190.48010408750014,186.05033422500014,181.62056436250015,177.19079450000015,172.76102463750016,168.33125477500016,163.90148491250017,159.47171505000017,155.04194518750018,150.61217532500018,146.18240546250018,141.75263560000019,137.32286573750019,132.8930958750002,128.4633260125002,124.03355615000019,119.60378628750018,101.88470683750016,{"$f":"BP254+BP266-BP278","v":84.165627387500138},66.446547937500114,48.727468487500083,31.008389037500052,13.289309587500021,0,0,0,0,{"$f":"BY254+BY266-BY278","v":0},0,{"$f":"CA254+CA266-CA278","v":0},0,0]
[{"$f":"ROW()","v":291},"Main line valve and scraper stations",null,{"$f":"D255+D267-D279","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,{"$f":"AJ255+AJ267-AJ279","v":3.2681078891250004},3.2107726630000002,3.153437436875,3.0961022107499998,3.0387669846249996,2.9814317584999994,2.9240965323749992,2.866761306249999,2.8094260801249988,2.7520908539999986,2.6947556278749989,2.6374204017499987,2.5800851756249985,2.5227499494999988,2.465414723374999,2.4080794972499988,2.3507442711249986,2.2934090449999989,2.2360738188749991,2.1787385927499989,2.1214033666249987,2.064068140499999,2.0067329143749992,1.9493976882499993,1.8920624621249993,1.8347272359999993,1.7773920098749993,1.7200567837499994,1.6627215576249994,1.6053863314999994,1.5480511053749995,1.3187102008749996,{"$f":"BP255+BP267-BP279","v":1.0893692963749997},0.8600283918749998,0.63068748737499991,0.40134658287499991,0.17200567837499997,0,0,0,0,{"$f":"BY255+BY267-BY279","v":0},0,{"$f":"CA255+CA267-CA279","v":0},0,0]
[{"$f":"ROW()","v":292},"Compressor stations",null,{"$f":"D256+D268-D280","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,{"$f":"AJ256+AJ268-AJ280","v":20.474757603749978},20.115551329999978,19.756345056249977,19.397138782499976,19.037932508749975,18.678726234999974,18.319519961249974,17.960313687499973,17.601107413749972,17.241901139999971,16.88269486624997,16.523488592499969,16.164282318749969,15.80507604499997,15.445869771249971,15.086663497499972,14.727457223749973,14.368250949999974,14.009044676249975,13.649838402499975,13.290632128749976,12.931425854999977,12.572219581249978,12.213013307499979,11.85380703374998,11.494600759999981,11.135394486249982,10.776188212499983,10.416981938749984,10.057775664999985,9.6985693912499862,8.2617442962499883,{"$f":"BP256+BP268-BP280","v":6.8249192012499904},5.3880941062499925,3.9512690112499946,2.5144439162499967,1.0776188212499986,0,0,0,0,{"$f":"BY256+BY268-BY280","v":0},0,{"$f":"CA256+CA268-CA280","v":0},0,0]
[{"$f":"ROW()","v":293},"Receipt and delivery point facilities",null,{"$f":"D257+D269-D281","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,{"$f":"AJ257+AJ269-AJ281","v":3.0975225000000002E-2},3.0431800000000002E-2,2.9888375000000002E-2,2.9344950000000002E-2,2.8801525000000001E-2,2.8258100000000001E-2,2.7714675000000001E-2,2.7171250000000001E-2,2.6627825000000001E-2,2.6084400000000001E-2,2.5540975E-2,2.499755E-2,2.4454125E-2,2.39107E-2,2.3367275E-2,2.282385E-2,2.2280425E-2,2.1736999999999999E-2,2.1193574999999999E-2,2.0650149999999999E-2,2.0106724999999999E-2,1.9563299999999999E-2,1.9019874999999999E-2,1.8476449999999998E-2,1.7933024999999998E-2,1.7389599999999998E-2,1.6846174999999998E-2,1.6302749999999998E-2,1.5759324999999998E-2,1.5215899999999997E-2,1.4672474999999997E-2,1.2498774999999997E-2,{"$f":"BP257+BP269-BP281","v":1.0325074999999998E-2},8.1513749999999989E-3,5.9776749999999991E-3,3.8039749999999994E-3,1.6302749999999996E-3,0,0,0,0,{"$f":"BY257+BY269-BY281","v":0},0,{"$f":"CA257+CA269-CA281","v":0},0,0]
[{"$f":"ROW()","v":294},"SCADA and communications",null,{"$f":"D258+D270-D282","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,{"$f":"AJ258+AJ270-AJ282","v":1.9638537402500009},1.8483329320000008,1.7328121237500007,1.6172913155000006,1.5017705072500005,1.3862496990000004,1.2707288907500003,1.1552080825000002,1.0396872742500001,0.92416646600000008,0.80864565775000008,0.69312484950000008,0.57760404125000009,0.46208323300000009,0.3465624247500001,0.2280795444935898,0.10959666423717952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP258+BP270-BP282","v":0},0,0,0,0,0,0,0,0,{"$f":"BY258+BY270-BY282","v":0},0,{"$f":"CA258+CA270-CA282","v":0},0,0]
[{"$f":"ROW()","v":295},"Cathodic protection",null,{"$f":"D259+D271-D283","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,{"$f":"AJ259+AJ271-AJ283","v":0.45281574424999993},0.42617952399999992,0.39954330374999991,0.3729070834999999,0.34627086324999989,0.31963464299999989,0.29299842274999988,0.26636220249999987,0.23972598224999989,0.2130897619999999,0.18645354174999992,0.15981732149999994,0.13318110124999996,0.10654488099999997,7.9908660749999971E-2,5.2589460493589715E-2,2.5270260237179463E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP259+BP271-BP283","v":0},0,0,0,0,0,0,0,0,{"$f":"BY259+BY271-BY283","v":0},0,{"$f":"CA259+CA271-CA283","v":0},0,0]
[{"$f":"ROW()","v":296},"Maintenance bases and depots",null,{"$f":"D260+D272-D284","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,{"$f":"AJ260+AJ272-AJ284","v":3.4495769864999959},3.389058091999996,3.328539197499996,3.2680203029999961,3.2075014084999962,3.1469825139999963,3.0864636194999964,3.0259447249999964,2.9654258304999965,2.9049069359999966,2.8443880414999967,2.7838691469999968,2.7233502524999968,2.6628313579999969,2.602312463499997,2.5417935689999971,2.4812746744999972,2.4207557799999972,2.3602368854999973,2.2997179909999974,2.2391990964999975,2.1786802019999976,2.1181613074999976,2.0576424129999977,1.9971235184999978,1.9366046239999979,1.876085729499998,1.815566834999998,1.7550479404999981,1.6945290459999982,1.6340101514999983,1.3919345734999986,{"$f":"BP260+BP272-BP284","v":1.1498589954999989},0.90778341749999913,0.66570783949999934,0.42363226149999955,0.18155668349999982,0,0,0,0,{"$f":"BY260+BY272-BY284","v":0},0,{"$f":"CA260+CA272-CA284","v":0},0,0]
[{"$f":"ROW()","v":297},"Other assets",null,{"$f":"D261+D273-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,{"$f":"AJ261+AJ273-AJ285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP261+BP273-BP285","v":0},0,0,0,0,0,0,0,0,{"$f":"BY261+BY273-BY285","v":0},0,{"$f":"CA261+CA273-CA285","v":0},0,0]
[{"$f":"ROW()","v":298},"Equity Raising Cost",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},"Non-depreciable 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]
[{"$f":"ROW()","v":300},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N290:N299)","v":393.22664497962495},{"$f":"SUM(O290:O299)","v":388.17711426925007},{"$f":"SUM(P290:P299)","v":383.12758355887496},{"$f":"SUM(Q290:Q299)","v":378.07805284849991},{"$f":"SUM(R290:R299)","v":373.02852213812503},{"$f":"SUM(S290:S299)","v":367.97899142774992},{"$f":"SUM(T290:T299)","v":362.92946071737498},{"$f":"SUM(U290:U299)","v":357.87993000699998},{"$f":"SUM(V290:V299)","v":352.83039929662493},{"$f":"SUM(W290:W299)","v":347.78086858624994},{"$f":"SUM(X290:X299)","v":342.731337875875},{"$f":"SUM(Y290:Y299)","v":337.68180716550006},{"$f":"SUM(Z290:Z299)","v":332.63227645512501},{"$f":"SUM(AA290:AA299)","v":327.58274574475001},{"$f":"SUM(AB290:AB299)","v":322.53321503437502},{"$f":"SUM(AC290:AC299)","v":317.48368432400002},{"$f":"SUM(AD290:AD299)","v":312.43415361362503},{"$f":"SUM(AE290:AE299)","v":307.38462290325009},{"$f":"SUM(AF290:AF299)","v":302.33509219287492},{"$f":"SUM(AG290:AG299)","v":297.28556148250004},{"$f":"SUM(AH290:AH299)","v":292.2360307721251},{"$f":"SUM(AI290:AI299)","v":287.18650006175005},{"$f":"SUM(AJ290:AJ299)","v":282.13696935137506},{"$f":"SUM(AK290:AK299)","v":277.08743864100001},{"$f":"SUM(AL290:AL299)","v":272.03790793062507},{"$f":"SUM(AM290:AM299)","v":266.98837722025007},{"$f":"SUM(AN290:AN299)","v":261.93884650987508},{"$f":"SUM(AO290:AO299)","v":256.88931579950003},{"$f":"SUM(AP290:AP299)","v":251.83978508912506},{"$f":"SUM(AQ290:AQ299)","v":246.79025437875006},{"$f":"SUM(AR290:AR299)","v":241.74072366837513},{"$f":"SUM(AS290:AS299)","v":236.6911929580001},{"$f":"SUM(AT290:AT299)","v":231.64166224762511},{"$f":"SUM(AU290:AU299)","v":226.59213153725008},{"$f":"SUM(AV290:AV299)","v":221.54260082687506},{"$f":"SUM(AW290:AW299)","v":216.49307011650006},{"$f":"SUM(AX290:AX299)","v":211.4435394061251},{"$f":"SUM(AY290:AY299)","v":206.39036364373729},{"$f":"SUM(AZ290:AZ299)","v":201.33718788134948},{"$f":"SUM(BA290:BA299)","v":196.29494727500014},{"$f":"SUM(BB290:BB299)","v":191.38757359312515},{"$f":"SUM(BC290:BC299)","v":186.48019991125011},{"$f":"SUM(BD290:BD299)","v":181.57282622937515},{"$f":"SUM(BE290:BE299)","v":176.66545254750017},{"$f":"SUM(BF290:BF299)","v":171.75807886562515},{"$f":"SUM(BG290:BG299)","v":166.85070518375016},{"$f":"SUM(BH290:BH299)","v":161.94333150187515},{"$f":"SUM(BI290:BI299)","v":157.03595782000016},{"$f":"SUM(BJ290:BJ299)","v":152.12858413812521},{"$f":"SUM(BK290:BK299)","v":147.22121045625019},{"$f":"SUM(BL290:BL299)","v":142.31383677437518},{"$f":"SUM(BM290:BM299)","v":137.40646309250016},{"$f":"SUM(BN290:BN299)","v":132.49908941062517},{"$f":"SUM(BO290:BO299)","v":112.86959468312514},{"$f":"SUM(BP290:BP299)","v":93.240099955625126},{"$f":"SUM(BQ290:BQ299)","v":73.61060522812511},{"$f":"SUM(BR290:BR299)","v":53.981110500625078},{"$f":"SUM(BS290:BS299)","v":34.35161577312504},{"$f":"SUM(BT290:BT299)","v":14.72212104562502},{"$f":"SUM(BU290:BU299)","v":0},{"$f":"SUM(BV290:BV299)","v":0},{"$f":"SUM(BW290:BW299)","v":0},{"$f":"SUM(BX290:BX299)","v":0},{"$f":"SUM(BY290:BY299)","v":0},{"$f":"SUM(BZ290:BZ299)","v":0},{"$f":"SUM(CA290:CA299)","v":0},{"$f":"SUM(CB290:CB299)","v":0},{"$f":"SUM(CC290:CC299)","v":0}]
[{"$f":"ROW()","v":301},"31/12/1996 Capex"]
[{"$f":"ROW()","v":302},"Life (years)"]
[{"$f":"ROW()","v":303},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(O303-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,{"$f":"MAX(AA303-0.25,0)","v":16.75},{"$f":"MAX(AB303-0.25,0)","v":16.5},{"$f":"MAX(AC303-0.25,0)","v":16.25},{"$f":"MAX(AD303-0.25,0)","v":16},{"$f":"MAX(AE303-0.25,0)","v":15.75},{"$f":"MAX(AF303-0.25,0)","v":15.5},{"$f":"MAX(AG303-0.25,0)","v":15.25},{"$f":"MAX(AH303-0.25,0)","v":15},{"$f":"MAX(AI303-0.25,0)","v":14.75},{"$f":"MAX(AJ303-0.25,0)","v":14.5},{"$f":"MAX(AK303-0.25,0)","v":14.25},{"$f":"MAX(AL303-0.25,0)","v":14},{"$f":"MAX(AM303-0.25,0)","v":13.75},{"$f":"MAX(AN303-0.25,0)","v":13.5},{"$f":"MAX(AO303-0.25,0)","v":13.25},{"$f":"MAX(AP303-0.25,0)","v":13},{"$f":"MAX(AQ303-0.25,0)","v":12.75},{"$f":"MAX(AR303-0.25,0)","v":12.5},{"$f":"MAX(AS303-0.25,0)","v":12.25},{"$f":"MAX(AT303-0.25,0)","v":12},{"$f":"MAX(AU303-0.25,0)","v":11.75},{"$f":"MAX(AV303-0.25,0)","v":11.5},{"$f":"MAX(AW303-0.25,0)","v":11.25},{"$f":"MAX(AX303-0.25,0)","v":11},{"$f":"MAX(AY303-0.25,0)","v":10.75},{"$f":"MAX(AZ303-0.25,0)","v":10.5},{"$f":"MAX(BA303-0.25,0)","v":10.25},{"$f":"MAX(BB303-0.25,0)","v":10},{"$f":"MAX(BC303-0.25,0)","v":9.75},{"$f":"MAX(BD303-0.25,0)","v":9.5},{"$f":"MAX(BE303-0.25,0)","v":9.25},{"$f":"MAX(BF303-0.25,0)","v":9},{"$f":"MAX(BG303-0.25,0)","v":8.75},{"$f":"MAX(BH303-0.25,0)","v":8.5},{"$f":"MAX(BI303-0.25,0)","v":8.25},{"$f":"MAX(BJ303-0.25,0)","v":8},{"$f":"MAX(BK303-0.25,0)","v":7.75},{"$f":"MAX(BL303-0.25,0)","v":7.5},{"$f":"MAX(BM303-0.25,0)","v":7.25},{"$f":"MAX(BN303-0.25,0)","v":7},{"$f":"MAX(BO303-1,0)","v":6},{"$f":"MAX(BP303-1,0)","v":5},{"$f":"MAX(BQ303-1,0)","v":4},{"$f":"MAX(BR303-1,0)","v":3},{"$f":"MAX(BS303-1,0)","v":2},{"$f":"MAX(BT303-1,0)","v":1},{"$f":"MAX(BU303-1,0)","v":0},{"$f":"MAX(BV303-1,0)","v":0},{"$f":"MAX(BW303-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":304},"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(BO304-1,0)","v":6},5,4,3,2,1,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":306},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":307},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":308},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":309},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":310},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":311},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(O311-0.25,0)","v":4.75},{"$f":"MAX(P311-0.25,0)","v":4.5},{"$f":"MAX(Q311-0.25,0)","v":4.25},{"$f":"MAX(R311-0.25,0)","v":4},{"$f":"MAX(S311-0.25,0)","v":3.75},{"$f":"MAX(T311-0.25,0)","v":3.5},{"$f":"MAX(U311-0.25,0)","v":3.25},{"$f":"MAX(V311-0.25,0)","v":3},{"$f":"MAX(W311-0.25,0)","v":2.75},{"$f":"MAX(X311-0.25,0)","v":2.5},{"$f":"MAX(Y311-0.25,0)","v":2.25},{"$f":"MAX(Z311-0.25,0)","v":2},{"$f":"MAX(AA311-0.25,0)","v":1.75},{"$f":"MAX(AB311-0.25,0)","v":1.5},{"$f":"MAX(AC311-0.25,0)","v":1.25},{"$f":"MAX(AD311-0.25,0)","v":1},{"$f":"MAX(AE311-0.25,0)","v":0.75},{"$f":"MAX(AF311-0.25,0)","v":0.5},{"$f":"MAX(AG311-0.25,0)","v":0.25},{"$f":"MAX(AH311-0.25,0)","v":0},{"$f":"MAX(AI311-0.25,0)","v":0},{"$f":"MAX(AJ311-0.25,0)","v":0},{"$f":"MAX(AK311-0.25,0)","v":0},{"$f":"MAX(AL311-0.25,0)","v":0},{"$f":"MAX(AM311-0.25,0)","v":0},{"$f":"MAX(AN311-0.25,0)","v":0},{"$f":"MAX(AO311-0.25,0)","v":0},{"$f":"MAX(AP311-0.25,0)","v":0},{"$f":"MAX(AQ311-0.25,0)","v":0},{"$f":"MAX(AR311-0.25,0)","v":0},{"$f":"MAX(AS311-0.25,0)","v":0},{"$f":"MAX(AT311-0.25,0)","v":0},{"$f":"MAX(AU311-0.25,0)","v":0},{"$f":"MAX(AV311-0.25,0)","v":0},{"$f":"MAX(AW311-0.25,0)","v":0},{"$f":"MAX(AX311-0.25,0)","v":0},{"$f":"MAX(AY311-0.25,0)","v":0},{"$f":"MAX(AZ311-0.25,0)","v":0},{"$f":"MAX(BA311-0.25,0)","v":0},{"$f":"MAX(BB311-0.25,0)","v":0},{"$f":"MAX(BC311-0.25,0)","v":0},{"$f":"MAX(BD311-0.25,0)","v":0},{"$f":"MAX(BE311-0.25,0)","v":0},{"$f":"MAX(BF311-0.25,0)","v":0},{"$f":"MAX(BG311-0.25,0)","v":0},{"$f":"MAX(BH311-0.25,0)","v":0},{"$f":"MAX(BI311-0.25,0)","v":0},{"$f":"MAX(BJ311-0.25,0)","v":0},{"$f":"MAX(BK311-0.25,0)","v":0},{"$f":"MAX(BL311-0.25,0)","v":0},{"$f":"MAX(BM311-0.25,0)","v":0},{"$f":"MAX(BN311-0.25,0)","v":0},{"$f":"MAX(BO311-1,0)","v":0},{"$f":"MAX(BP311-1,0)","v":0},{"$f":"MAX(BQ311-1,0)","v":0},{"$f":"MAX(BR311-1,0)","v":0},{"$f":"MAX(BS311-1,0)","v":0},{"$f":"MAX(BT311-1,0)","v":0},{"$f":"MAX(BU311-1,0)","v":0},{"$f":"MAX(BV311-1,0)","v":0},{"$f":"MAX(BW311-1,0)","v":0},{"$f":"MAX(BX311-1,0)","v":0},{"$f":"MAX(BY311-1,0)","v":0},{"$f":"MAX(BZ311-1,0)","v":0},{"$f":"MAX(CA311-1,0)","v":0},{"$f":"MAX(CB311-1,0)","v":0}]
[{"$f":"ROW()","v":312},"Non-depreciable assets"]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":314},"Opening Asset Values"]
[{"$f":"ROW()","v":315},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N351","v":15.835996280000002},{"$f":"O351","v":15.638046326500001},15.440096373000001,15.242146419500001,15.044196466000001,14.8462465125,14.648296559,14.4503466055,14.252396652,14.0544466985,13.856496744999999,13.658546791499999,{"$f":"Z351","v":13.460596837999999},{"$f":"AA351","v":13.262646884499999},13.064696930999999,12.866746977499998,12.668797023999998,12.470847070499998,12.272897116999998,12.074947163499997,11.876997209999997,11.679047256499997,11.481097302999997,11.283147349499997,11.085197395999996,10.887247442499996,10.689297488999996,10.491347535499996,10.293397581999995,10.095447628499995,9.897497674999995,9.6995477214999948,9.5015977679999946,9.3036478144999943,9.1056978609999941,8.9077479074999939,8.7097979539999937,8.5118480004999935,8.3138980469999932,8.115948093499993,7.9179981399999928,7.7200481864999926,7.5220982329999924,7.3241482794999921,7.1261983259999919,6.9282483724999917,6.7302984189999915,6.5323484654999922,6.3343985119999928,6.1364485584999926,5.9384986049999933,5.7405486514999939,5.5425986979999937,4.7507988839999946,3.9589990699999955,3.1671992559999964,2.3753994419999973,{"$f":"BS351","v":1.5835996279999982},0.7917998139999991,0,0,0,0,{"$f":"BY351","v":0},0,0,0]
[{"$f":"ROW()","v":316},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N352","v":3.7768010000000005E-2},3.7295909875000005E-2,3.6823809750000006E-2,3.6351709625000006E-2,3.5879609500000006E-2,3.5407509375000007E-2,3.4935409250000007E-2,3.4463309125000008E-2,3.3991209000000008E-2,3.3519108875000009E-2,3.3047008750000009E-2,3.257490862500001E-2,3.210280850000001E-2,3.1630708375000011E-2,3.1158608250000011E-2,3.0686508125000012E-2,3.0214408000000012E-2,2.9742307875000012E-2,2.9270207750000013E-2,2.8798107625000013E-2,2.8326007500000014E-2,2.7853907375000014E-2,2.7381807250000015E-2,2.6909707125000015E-2,2.6437607000000016E-2,2.5965506875000016E-2,2.5493406750000017E-2,2.5021306625000017E-2,2.4549206500000018E-2,2.4077106375000018E-2,2.3605006250000019E-2,2.3132906125000019E-2,2.2660806000000019E-2,2.218870587500002E-2,2.171660575000002E-2,2.1244505625000021E-2,2.0772405500000021E-2,2.0300305375000022E-2,1.9828205250000022E-2,1.9356105125000023E-2,1.8884005000000023E-2,1.8411904875000024E-2,1.7939804750000024E-2,1.7467704625000025E-2,1.6995604500000025E-2,1.6523504375000025E-2,1.6051404250000026E-2,1.5579304125000025E-2,1.5107204000000023E-2,1.4635103875000022E-2,1.4163003750000021E-2,1.369090362500002E-2,1.3218803500000018E-2,1.1330403000000015E-2,9.4420025000000116E-3,7.5536020000000091E-3,5.6652015000000066E-3,{"$f":"BS352","v":3.7768010000000041E-3},1.8884005000000021E-3,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,4.3932482100000003,4.3383326073750004,4.2834170047500004,4.2285014021250005,4.1735857995000005,4.1186701968750006,4.0637545942500006,4.0088389916250007,3.9539233890000007,3.8990077863750008,3.8440921837500008,3.7891765811250009,3.7342609785000009,3.679345375875001,3.624429773250001,3.5695141706250011,3.5145985680000011,3.4596829653750012,3.4047673627500012,3.3498517601250013,3.2949361575000014,3.2400205548750014,3.1851049522500015,3.1301893496250015,3.0752737470000016,3.0203581443750016,2.9654425417500017,2.9105269391250017,2.8556113365000018,2.8006957338750018,2.7457801312500019,2.6908645286250019,2.635948926000002,2.581033323375002,2.5261177207500021,2.4712021181250021,2.4162865155000022,2.3613709128750022,2.3064553102500023,2.2515397076250023,2.1966241050000024,2.1417085023750024,2.0867928997500025,2.0318772971250025,1.9769616945000024,1.9220460918750022,1.8671304892500022,1.8122148866250021,1.7572992840000019,1.702383681375002,1.6474680787500018,1.5925524761250016,1.5376368735000017,1.3179744630000014,1.0983120525000012,0.87864964200000095,0.65898723150000071,0.43932482100000048,0.21966241050000024,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":318},"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]
[{"$f":"ROW()","v":319},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,0.87796735999999986,0.85601817599999985,0.83406899199999984,0.81211980799999983,0.79017062399999982,0.76822143999999981,0.7462722559999998,0.72432307199999979,0.70237388799999978,0.68042470399999977,0.65847551999999976,0.63652633599999975,0.61457715199999974,0.59262796799999973,0.57067878399999972,0.54872959999999971,0.5267804159999997,0.50483123199999969,0.48288204799999968,0.46093286399999966,0.43898367999999965,0.41703449599999964,0.39508531199999963,0.37313612799999968,0.35118694399999972,0.32923775999999971,0.30728857599999976,0.2853393919999998,0.26339020799999979,0.24144102399999981,0.21949183999999983,0.19754265599999984,0.17559347199999986,0.15364428799999988,0.1316951039999999,0.10974591999999991,8.7796735999999931E-2,6.5847551999999948E-2,4.3898367999999952E-2,2.1949183999999955E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},"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,{"$f":"AK356","v":0.11482212249999987},{"$f":"AL356","v":0.10806787999999988},{"$f":"AM356","v":0.10131363749999989},{"$f":"AN356","v":9.4559394999999893E-2},{"$f":"AO356","v":8.78051524999999E-2},{"$f":"AP356","v":8.1050909999999907E-2},{"$f":"AQ356","v":7.4296667499999913E-2},{"$f":"AR356","v":6.754242499999992E-2},{"$f":"AS356","v":6.0788182499999927E-2},{"$f":"AT356","v":5.4033939999999933E-2},{"$f":"AU356","v":4.727969749999994E-2},{"$f":"AV356","v":4.0525454999999946E-2},{"$f":"AW356","v":3.3771212499999953E-2},{"$f":"AX356","v":2.7016969999999963E-2},{"$f":"AY356","v":2.0262727499999973E-2},{"$f":"AZ356","v":1.3508484999999973E-2},{"$f":"BA356","v":6.7542424999999726E-3},{"$f":"BB356","v":0},{"$f":"BC356","v":0},{"$f":"BD356","v":0},{"$f":"BE356","v":0},{"$f":"BF356","v":0},{"$f":"BG356","v":0},{"$f":"BH356","v":0},{"$f":"BI356","v":0},{"$f":"BJ356","v":0},{"$f":"BK356","v":0},{"$f":"BL356","v":0},{"$f":"BM356","v":0},{"$f":"BN356","v":0},{"$f":"BO356","v":0},{"$f":"BP356","v":0},{"$f":"BQ356","v":0},{"$f":"BR356","v":0},0,{"$f":"BT356","v":0},{"$f":"BU356","v":0},{"$f":"BV356","v":0},{"$f":"BW356","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":321},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,1.33433487,1.317655684125,1.3009764982500001,1.2842973123750001,1.2676181265000002,1.2509389406250002,1.2342597547500003,1.2175805688750003,1.2009013830000004,1.1842221971250004,1.1675430112500005,1.1508638253750005,1.1341846395000006,{"$f":"AA357","v":1.1175054536250006},{"$f":"AB357","v":1.1008262677500007},{"$f":"AC357","v":1.0841470818750008},{"$f":"AD357","v":1.0674678960000008},{"$f":"AE357","v":1.0507887101250009},{"$f":"AF357","v":1.0341095242500009},{"$f":"AG357","v":1.017430338375001},{"$f":"AH357","v":1.000751152500001},{"$f":"AI357","v":0.98407196662500096},{"$f":"AJ357","v":0.9673927807500009},0.95071359487500084,0.93403440900000079,0.91735522312500073,0.90067603725000067,0.88399685137500061,0.86731766550000056,0.8506384796250005,0.83395929375000044,0.81728010787500038,0.80060092200000033,0.78392173612500027,0.76724255025000021,0.75056336437500015,0.7338841785000001,0.71720499262500015,0.7005258067500002,0.68384662087500014,0.66716743500000009,0.65048824912500014,0.63380906325000019,0.61712987737500014,0.60045069150000008,0.58377150562500013,0.56709231975000018,0.55041313387500013,0.53373394800000007,0.51705476212500012,0.50037557625000006,0.48369639037500006,0.46701720450000006,0.40030046100000005,0.33358371750000004,0.26686697400000003,0.20015023050000003,0.13343348700000002,6.6716743500000009E-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":322},"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]
[{"$f":"ROW()","v":323},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N359","v":0},{"$f":"O359","v":0},{"$f":"P359","v":0},{"$f":"Q359","v":0},{"$f":"R359","v":0},{"$f":"S359","v":0},{"$f":"T359","v":0},{"$f":"U359","v":0},{"$f":"V359","v":0},{"$f":"W359","v":0},{"$f":"X359","v":0},{"$f":"Y359","v":0},{"$f":"Z359","v":0},{"$f":"AA359","v":0},{"$f":"AB359","v":0},{"$f":"AC359","v":0},{"$f":"AD359","v":0},{"$f":"AE359","v":0},{"$f":"AF359","v":0},{"$f":"AG359","v":0},{"$f":"AH359","v":0},{"$f":"AI359","v":0},{"$f":"AJ359","v":0},{"$f":"AK359","v":0},{"$f":"AL359","v":0},{"$f":"AM359","v":0},{"$f":"AN359","v":0},{"$f":"AO359","v":0},{"$f":"AP359","v":0},{"$f":"AQ359","v":0},{"$f":"AR359","v":0},{"$f":"AS359","v":0},{"$f":"AT359","v":0},{"$f":"AU359","v":0},{"$f":"AV359","v":0},{"$f":"AW359","v":0},{"$f":"AX359","v":0},{"$f":"AY359","v":0},{"$f":"AZ359","v":0},{"$f":"BA359","v":0},{"$f":"BB359","v":0},{"$f":"BC359","v":0},{"$f":"BD359","v":0},{"$f":"BE359","v":0},{"$f":"BF359","v":0},{"$f":"BG359","v":0},{"$f":"BH359","v":0},{"$f":"BI359","v":0},{"$f":"BJ359","v":0},{"$f":"BK359","v":0},{"$f":"BL359","v":0},{"$f":"BM359","v":0},{"$f":"BN359","v":0},{"$f":"BO359","v":0},{"$f":"BP359","v":0},{"$f":"BQ359","v":0},{"$f":"BR359","v":0},{"$f":"BS359","v":0},{"$f":"BT359","v":0},{"$f":"BU359","v":0},{"$f":"BV359","v":0},{"$f":"BW359","v":0},{"$f":"BX359","v":0},{"$f":"BY359","v":0},{"$f":"BZ359","v":0},{"$f":"CA359","v":0},{"$f":"CB359","v":0}]
[{"$f":"ROW()","v":324},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N360","v":0},{"$f":"O360","v":0},{"$f":"P360","v":0},{"$f":"Q360","v":0},{"$f":"R360","v":0},{"$f":"S360","v":0},{"$f":"T360","v":0},{"$f":"U360","v":0},{"$f":"V360","v":0},{"$f":"W360","v":0},{"$f":"X360","v":0},{"$f":"Y360","v":0},{"$f":"Z360","v":0},{"$f":"AA360","v":0},{"$f":"AB360","v":0},{"$f":"AC360","v":0},{"$f":"AD360","v":0},{"$f":"AE360","v":0},{"$f":"AF360","v":0},{"$f":"AG360","v":0},{"$f":"AH360","v":0},{"$f":"AI360","v":0},{"$f":"AJ360","v":0},{"$f":"AK360","v":0},{"$f":"AL360","v":0},{"$f":"AM360","v":0},{"$f":"AN360","v":0},{"$f":"AO360","v":0},{"$f":"AP360","v":0},{"$f":"AQ360","v":0},{"$f":"AR360","v":0},{"$f":"AS360","v":0},{"$f":"AT360","v":0},{"$f":"AU360","v":0},{"$f":"AV360","v":0},{"$f":"AW360","v":0},{"$f":"AX360","v":0},{"$f":"AY360","v":0},{"$f":"AZ360","v":0},{"$f":"BA360","v":0},{"$f":"BB360","v":0},{"$f":"BC360","v":0},{"$f":"BD360","v":0},{"$f":"BE360","v":0},{"$f":"BF360","v":0},{"$f":"BG360","v":0},{"$f":"BH360","v":0},{"$f":"BI360","v":0},{"$f":"BJ360","v":0},{"$f":"BK360","v":0},{"$f":"BL360","v":0},{"$f":"BM360","v":0},{"$f":"BN360","v":0},{"$f":"BO360","v":0},{"$f":"BP360","v":0},{"$f":"BQ360","v":0},{"$f":"BR360","v":0},{"$f":"BS360","v":0},{"$f":"BT360","v":0},{"$f":"BU360","v":0},{"$f":"BV360","v":0},{"$f":"BW360","v":0},{"$f":"BX360","v":0},{"$f":"BY360","v":0},{"$f":"BZ360","v":0},{"$f":"CA360","v":0},{"$f":"CB360","v":0}]
[{"$f":"ROW()","v":325},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N315:N324)","v":0},{"$f":"SUM(O315:O324)","v":22.749484430000003},{"$f":"SUM(P315:P324)","v":22.450764161375002},{"$f":"SUM(Q315:Q324)","v":22.152043892750005},{"$f":"SUM(R315:R324)","v":21.853323624125},{"$f":"SUM(S315:S324)","v":21.554603355499999},{"$f":"SUM(T315:T324)","v":21.255883086875006},{"$f":"SUM(U315:U324)","v":20.957162818250001},{"$f":"SUM(V315:V324)","v":20.658442549625004},{"$f":"SUM(W315:W324)","v":20.359722281000003},{"$f":"SUM(X315:X324)","v":20.061002012374999},{"$f":"SUM(Y315:Y324)","v":19.762281743750002},{"$f":"SUM(Z315:Z324)","v":19.463561475125001},{"$f":"SUM(AA315:AA324)","v":19.164841206499997},{"$f":"SUM(AB315:AB324)","v":18.866120937874999},{"$f":"SUM(AC315:AC324)","v":18.567400669249999},{"$f":"SUM(AD315:AD324)","v":18.268680400625001},{"$f":"SUM(AE315:AE324)","v":17.969960132000001},{"$f":"SUM(AF315:AF324)","v":17.671239863375},{"$f":"SUM(AG315:AG324)","v":17.372519594750003},{"$f":"SUM(AH315:AH324)","v":17.073799326124998},{"$f":"SUM(AI315:AI324)","v":16.775079057499998},{"$f":"SUM(AJ315:AJ324)","v":16.476358788875},{"$f":"SUM(AK315:AK324)","v":16.177638520249996},{"$f":"SUM(AL315:AL324)","v":15.878918251624999},{"$f":"SUM(AM315:AM324)","v":15.580197982999998},{"$f":"SUM(AN315:AN324)","v":15.281477714374997},{"$f":"SUM(AO315:AO324)","v":14.982757445749996},{"$f":"SUM(AP315:AP324)","v":14.684037177124996},{"$f":"SUM(AQ315:AQ324)","v":14.385316908499997},{"$f":"SUM(AR315:AR324)","v":14.086596639874998},{"$f":"SUM(AS315:AS324)","v":13.787876371249995},{"$f":"SUM(AT315:AT324)","v":13.489156102624994},{"$f":"SUM(AU315:AU324)","v":13.190435833999995},{"$f":"SUM(AV315:AV324)","v":12.891715565374996},{"$f":"SUM(AW315:AW324)","v":12.592995296749997},{"$f":"SUM(AX315:AX324)","v":12.294275028124998},{"$f":"SUM(AY315:AY324)","v":11.995554759499997},{"$f":"SUM(AZ315:AZ324)","v":11.696834490874997},{"$f":"SUM(BA315:BA324)","v":11.398114222249998},{"$f":"SUM(BB315:BB324)","v":11.099393953624997},{"$f":"SUM(BC315:BC324)","v":10.800673684999996},{"$f":"SUM(BD315:BD324)","v":10.530656842874997},{"$f":"SUM(BE315:BE324)","v":10.260640000749996},{"$f":"SUM(BF315:BF324)","v":9.9906231586249952},{"$f":"SUM(BG315:BG324)","v":9.7206063164999943},{"$f":"SUM(BH315:BH324)","v":9.4505894743749934},{"$f":"SUM(BI315:BI324)","v":9.1805726322499925},{"$f":"SUM(BJ315:BJ324)","v":8.9105557901249952},{"$f":"SUM(BK315:BK324)","v":8.6405389479999943},{"$f":"SUM(BL315:BL324)","v":8.3705221058749952},{"$f":"SUM(BM315:BM324)","v":8.1005052637499961},{"$f":"SUM(BN315:BN324)","v":7.8304884216249953},{"$f":"SUM(BO315:BO324)","v":7.5604715794999953},{"$f":"SUM(BP315:BP324)","v":6.4804042109999962},{"$f":"SUM(BQ315:BQ324)","v":5.4003368424999962},{"$f":"SUM(BR315:BR324)","v":4.3202694739999972},{"$f":"SUM(BS315:BS324)","v":3.2402021054999981},{"$f":"SUM(BT315:BT324)","v":2.1601347369999986},{"$f":"SUM(BU315:BU324)","v":1.0800673684999993},{"$f":"SUM(BV315:BV324)","v":0},{"$f":"SUM(BW315:BW324)","v":0},{"$f":"SUM(BX315:BX324)","v":0},{"$f":"SUM(BY315:BY324)","v":0},{"$f":"SUM(BZ315:BZ324)","v":0},{"$f":"SUM(CA315:CA324)","v":0},{"$f":"SUM(CB315:CB324)","v":0},{"$f":"SUM(CC315:CC324)","v":0}]
[{"$f":"ROW()","v":326},"Capex"]
[{"$f":"ROW()","v":327},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$127","v":15.835996280000002}]
[{"$f":"ROW()","v":328},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$128","v":3.7768010000000005E-2}]
[{"$f":"ROW()","v":329},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$129","v":4.3932482100000003}]
[{"$f":"ROW()","v":330},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$130","v":0}]
[{"$f":"ROW()","v":331},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$131","v":0.87796735999999986}]
[{"$f":"ROW()","v":332},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$132","v":0.27016970000000001}]
[{"$f":"ROW()","v":333},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$133","v":1.33433487}]
[{"$f":"ROW()","v":334},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$134","v":0}]
[{"$f":"ROW()","v":335},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$134","v":0}]
[{"$f":"ROW()","v":336},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$136","v":0}]
[{"$f":"ROW()","v":337},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N327:N336)","v":22.749484430000003},{"$f":"SUM(O327:O336)","v":0},{"$f":"SUM(P327:P336)","v":0},{"$f":"SUM(Q327:Q336)","v":0},{"$f":"SUM(R327:R336)","v":0},{"$f":"SUM(S327:S336)","v":0},{"$f":"SUM(T327:T336)","v":0},{"$f":"SUM(U327:U336)","v":0},{"$f":"SUM(V327:V336)","v":0},{"$f":"SUM(W327:W336)","v":0},{"$f":"SUM(X327:X336)","v":0},{"$f":"SUM(Y327:Y336)","v":0},{"$f":"SUM(Z327:Z336)","v":0},{"$f":"SUM(AA327:AA336)","v":0},{"$f":"SUM(AB327:AB336)","v":0},{"$f":"SUM(AC327:AC336)","v":0},{"$f":"SUM(AD327:AD336)","v":0},{"$f":"SUM(AE327:AE336)","v":0},{"$f":"SUM(AF327:AF336)","v":0},{"$f":"SUM(AG327:AG336)","v":0},{"$f":"SUM(AH327:AH336)","v":0},{"$f":"SUM(AI327:AI336)","v":0},{"$f":"SUM(AJ327:AJ336)","v":0},{"$f":"SUM(AK327:AK336)","v":0},{"$f":"SUM(AL327:AL336)","v":0},{"$f":"SUM(AM327:AM336)","v":0},{"$f":"SUM(AN327:AN336)","v":0},{"$f":"SUM(AO327:AO336)","v":0},{"$f":"SUM(AP327:AP336)","v":0},{"$f":"SUM(AQ327:AQ336)","v":0},{"$f":"SUM(AR327:AR336)","v":0},{"$f":"SUM(AS327:AS336)","v":0},{"$f":"SUM(AT327:AT336)","v":0},{"$f":"SUM(AU327:AU336)","v":0},{"$f":"SUM(AV327:AV336)","v":0},{"$f":"SUM(AW327:AW336)","v":0},{"$f":"SUM(AX327:AX336)","v":0},{"$f":"SUM(AY327:AY336)","v":0},{"$f":"SUM(AZ327:AZ336)","v":0},{"$f":"SUM(BA327:BA336)","v":0},{"$f":"SUM(BB327:BB336)","v":0},{"$f":"SUM(BC327:BC336)","v":0},{"$f":"SUM(BD327:BD336)","v":0},{"$f":"SUM(BE327:BE336)","v":0},{"$f":"SUM(BF327:BF336)","v":0},{"$f":"SUM(BG327:BG336)","v":0},{"$f":"SUM(BH327:BH336)","v":0},{"$f":"SUM(BI327:BI336)","v":0},{"$f":"SUM(BJ327:BJ336)","v":0},{"$f":"SUM(BK327:BK336)","v":0},{"$f":"SUM(BL327:BL336)","v":0},{"$f":"SUM(BM327:BM336)","v":0},{"$f":"SUM(BN327:BN336)","v":0},{"$f":"SUM(BO327:BO336)","v":0},{"$f":"SUM(BP327:BP336)","v":0},{"$f":"SUM(BQ327:BQ336)","v":0},{"$f":"SUM(BR327:BR336)","v":0},{"$f":"SUM(BS327:BS336)","v":0},{"$f":"SUM(BT327:BT336)","v":0},{"$f":"SUM(BU327:BU336)","v":0},{"$f":"SUM(BV327:BV336)","v":0},{"$f":"SUM(BW327:BW336)","v":0},{"$f":"SUM(BX327:BX336)","v":0},{"$f":"SUM(BY327:BY336)","v":0},{"$f":"SUM(BZ327:BZ336)","v":0},{"$f":"SUM(CA327:CA336)","v":0},{"$f":"SUM(CB327:CB336)","v":0},{"$f":"SUM(CC327:CC336)","v":0}]
[{"$f":"ROW()","v":338},"Depreciation"]
[{"$f":"ROW()","v":339},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O315,IF(O303>=1,(O315/O303)*O$12,IF(O303>0,MIN(O315,$N327/$O303*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(AU315,IF(AU303>=1,(AU315/AU303)*AU$12,IF(AU303>0,MIN(AU315,$N327/$O303*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(CA315,IF(CA303>=1,(CA315/CA303)*CA$12,IF(CA303>0,MIN(CA315,$N327/$O303*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":340},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O316,IF(O304>=1,(O316/O304)*O$12,IF(O304>0,MIN(O316,$N328/$O304*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(AU316,IF(AU304>=1,(AU316/AU304)*AU$12,IF(AU304>0,MIN(AU316,$N328/$O304*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(CA316,IF(CA304>=1,(CA316/CA304)*CA$12,IF(CA304>0,MIN(CA316,$N328/$O304*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":341},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O317,IF(O305>=1,(O317/O305)*O$12,IF(O305>0,MIN(O317,$N329/$O305*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(AU317,IF(AU305>=1,(AU317/AU305)*AU$12,IF(AU305>0,MIN(AU317,$N329/$O305*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(CA317,IF(CA305>=1,(CA317/CA305)*CA$12,IF(CA305>0,MIN(CA317,$N329/$O305*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":342},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O318,IF(O306>=1,(O318/O306)*O$12,IF(O306>0,MIN(O318,$N330/$O306*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(AU318,IF(AU306>=1,(AU318/AU306)*AU$12,IF(AU306>0,MIN(AU318,$N330/$O306*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(CA318,IF(CA306>=1,(CA318/CA306)*CA$12,IF(CA306>0,MIN(CA318,$N330/$O306*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":343},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O319,IF(O307>=1,(O319/O307)*O$12,IF(O307>0,MIN(O319,$N331/$O307*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(AU319,IF(AU307>=1,(AU319/AU307)*AU$12,IF(AU307>0,MIN(AU319,$N331/$O307*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(BY319,IF(BY307>=1,(BY319/BY307)*BY$12,IF(BY307>0,MIN(BY319,$N331/$O307*BY$12),0)))","v":0},0,{"$f":"MIN(CA319,IF(CA307>=1,(CA319/CA307)*CA$12,IF(CA307>0,MIN(CA319,$N331/$O307*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":344},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O320,IF(O308>=1,(O320/O308)*O$12,IF(O308>0,MIN(O320,$N332/$O308*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(AU320,IF(AU308>=1,(AU320/AU308)*AU$12,IF(AU308>0,MIN(AU320,$N332/$O308*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(BY320,IF(BY308>=1,(BY320/BY308)*BY$12,IF(BY308>0,MIN(BY320,$N332/$O308*BY$12),0)))","v":0},0,{"$f":"MIN(CA320,IF(CA308>=1,(CA320/CA308)*CA$12,IF(CA308>0,MIN(CA320,$N332/$O308*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":345},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O321,IF(O309>=1,(O321/O309)*O$12,IF(O309>0,MIN(O321,$N333/$O309*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(AU321,IF(AU309>=1,(AU321/AU309)*AU$12,IF(AU309>0,MIN(AU321,$N333/$O309*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(BY321,IF(BY309>=1,(BY321/BY309)*BY$12,IF(BY309>0,MIN(BY321,$N333/$O309*BY$12),0)))","v":0},0,{"$f":"MIN(CA321,IF(CA309>=1,(CA321/CA309)*CA$12,IF(CA309>0,MIN(CA321,$N333/$O309*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":346},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(O322,IF(O310>=1,(O322/O310)*O$12,IF(O310>0,MIN(O322,$N334/$O310*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(AU322,IF(AU310>=1,(AU322/AU310)*AU$12,IF(AU310>0,MIN(AU322,$N334/$O310*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(BY322,IF(BY310>=1,(BY322/BY310)*BY$12,IF(BY310>0,MIN(BY322,$N334/$O310*BY$12),0)))","v":0},0,{"$f":"MIN(CA322,IF(CA310>=1,(CA322/CA310)*CA$12,IF(CA310>0,MIN(CA322,$N334/$O310*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":347},"Equity Raising Cost",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]
[{"$f":"ROW()","v":348},"Non-depreciable assets"]
[{"$f":"ROW()","v":349},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N339:N348)","v":0},{"$f":"SUM(O339:O348)","v":0.29872026862500006},{"$f":"SUM(P339:P348)","v":0.29872026862500006},{"$f":"SUM(Q339:Q348)","v":0.29872026862500006},{"$f":"SUM(R339:R348)","v":0.29872026862500006},{"$f":"SUM(S339:S348)","v":0.29872026862500006},{"$f":"SUM(T339:T348)","v":0.29872026862500006},{"$f":"SUM(U339:U348)","v":0.29872026862500006},{"$f":"SUM(V339:V348)","v":0.29872026862500006},{"$f":"SUM(W339:W348)","v":0.29872026862500006},{"$f":"SUM(X339:X348)","v":0.29872026862500006},{"$f":"SUM(Y339:Y348)","v":0.29872026862500006},{"$f":"SUM(Z339:Z348)","v":0.29872026862500006},{"$f":"SUM(AA339:AA348)","v":0.29872026862500006},{"$f":"SUM(AB339:AB348)","v":0.29872026862500001},{"$f":"SUM(AC339:AC348)","v":0.29872026862500001},{"$f":"SUM(AD339:AD348)","v":0.29872026862500001},{"$f":"SUM(AE339:AE348)","v":0.29872026862500001},{"$f":"SUM(AF339:AF348)","v":0.29872026862500001},{"$f":"SUM(AG339:AG348)","v":0.29872026862500001},{"$f":"SUM(AH339:AH348)","v":0.29872026862499995},{"$f":"SUM(AI339:AI348)","v":0.29872026862499995},{"$f":"SUM(AJ339:AJ348)","v":0.29872026862499995},{"$f":"SUM(AK339:AK348)","v":0.29872026862499995},{"$f":"SUM(AL339:AL348)","v":0.29872026862499995},{"$f":"SUM(AM339:AM348)","v":0.29872026862499995},{"$f":"SUM(AN339:AN348)","v":0.29872026862499995},{"$f":"SUM(AO339:AO348)","v":0.29872026862499995},{"$f":"SUM(AP339:AP348)","v":0.29872026862499995},{"$f":"SUM(AQ339:AQ348)","v":0.29872026862499995},{"$f":"SUM(AR339:AR348)","v":0.29872026862499995},{"$f":"SUM(AS339:AS348)","v":0.29872026862499995},{"$f":"SUM(AT339:AT348)","v":0.29872026862499995},{"$f":"SUM(AU339:AU348)","v":0.29872026862499995},{"$f":"SUM(AV339:AV348)","v":0.29872026862499995},{"$f":"SUM(AW339:AW348)","v":0.29872026862499995},{"$f":"SUM(AX339:AX348)","v":0.29872026862499995},{"$f":"SUM(AY339:AY348)","v":0.29872026862499995},{"$f":"SUM(AZ339:AZ348)","v":0.29872026862499995},{"$f":"SUM(BA339:BA348)","v":0.2987202686249999},{"$f":"SUM(BB339:BB348)","v":0.29872026862499984},{"$f":"SUM(BC339:BC348)","v":0.27001684212499993},{"$f":"SUM(BD339:BD348)","v":0.27001684212499988},{"$f":"SUM(BE339:BE348)","v":0.27001684212499988},{"$f":"SUM(BF339:BF348)","v":0.27001684212499988},{"$f":"SUM(BG339:BG348)","v":0.27001684212499988},{"$f":"SUM(BH339:BH348)","v":0.27001684212499982},{"$f":"SUM(BI339:BI348)","v":0.27001684212499982},{"$f":"SUM(BJ339:BJ348)","v":0.27001684212499982},{"$f":"SUM(BK339:BK348)","v":0.27001684212499982},{"$f":"SUM(BL339:BL348)","v":0.27001684212499982},{"$f":"SUM(BM339:BM348)","v":0.27001684212499982},{"$f":"SUM(BN339:BN348)","v":0.27001684212499988},{"$f":"SUM(BO339:BO348)","v":1.0800673684999993},{"$f":"SUM(BP339:BP348)","v":1.0800673684999993},{"$f":"SUM(BQ339:BQ348)","v":1.0800673684999993},{"$f":"SUM(BR339:BR348)","v":1.0800673684999993},{"$f":"SUM(BS339:BS348)","v":1.0800673684999993},{"$f":"SUM(BT339:BT348)","v":1.0800673684999993},{"$f":"SUM(BU339:BU348)","v":1.0800673684999993},{"$f":"SUM(BV339:BV348)","v":0},{"$f":"SUM(BW339:BW348)","v":0},{"$f":"SUM(BX339:BX348)","v":0},{"$f":"SUM(BY339:BY348)","v":0},{"$f":"SUM(BZ339:BZ348)","v":0},{"$f":"SUM(CA339:CA348)","v":0},{"$f":"SUM(CB339:CB348)","v":0},{"$f":"SUM(CC339:CC348)","v":0}]
[{"$f":"ROW()","v":350},"Closing Asset Values"]
[{"$f":"ROW()","v":351},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N315+N327-N339","v":15.835996280000002},15.638046326500001,15.440096373000001,15.242146419500001,15.044196466000001,14.8462465125,14.648296559,14.4503466055,14.252396652,14.0544466985,13.856496744999999,13.658546791499999,13.460596837999999,13.262646884499999,13.064696930999999,12.866746977499998,12.668797023999998,12.470847070499998,12.272897116999998,12.074947163499997,11.876997209999997,11.679047256499997,11.481097302999997,11.283147349499997,11.085197395999996,10.887247442499996,10.689297488999996,10.491347535499996,10.293397581999995,10.095447628499995,9.897497674999995,9.6995477214999948,{"$f":"AT315+AT327-AT339","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,{"$f":"CA315+CA327-CA339","v":0},0,0]
[{"$f":"ROW()","v":352},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N316+N328-N340","v":3.7768010000000005E-2},3.7295909875000005E-2,3.6823809750000006E-2,3.6351709625000006E-2,3.5879609500000006E-2,3.5407509375000007E-2,3.4935409250000007E-2,3.4463309125000008E-2,3.3991209000000008E-2,3.3519108875000009E-2,3.3047008750000009E-2,3.257490862500001E-2,3.210280850000001E-2,3.1630708375000011E-2,3.1158608250000011E-2,3.0686508125000012E-2,3.0214408000000012E-2,2.9742307875000012E-2,2.9270207750000013E-2,2.8798107625000013E-2,2.8326007500000014E-2,2.7853907375000014E-2,2.7381807250000015E-2,2.6909707125000015E-2,2.6437607000000016E-2,2.5965506875000016E-2,2.5493406750000017E-2,2.5021306625000017E-2,2.4549206500000018E-2,2.4077106375000018E-2,2.3605006250000019E-2,2.3132906125000019E-2,{"$f":"AT316+AT328-AT340","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,{"$f":"CA316+CA328-CA340","v":0},0,0]
[{"$f":"ROW()","v":353},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N317+N329-N341","v":4.3932482100000003},4.3383326073750004,4.2834170047500004,4.2285014021250005,4.1735857995000005,4.1186701968750006,4.0637545942500006,4.0088389916250007,3.9539233890000007,3.8990077863750008,3.8440921837500008,3.7891765811250009,3.7342609785000009,3.679345375875001,3.624429773250001,3.5695141706250011,3.5145985680000011,3.4596829653750012,3.4047673627500012,3.3498517601250013,3.2949361575000014,3.2400205548750014,3.1851049522500015,3.1301893496250015,3.0752737470000016,3.0203581443750016,2.9654425417500017,2.9105269391250017,2.8556113365000018,2.8006957338750018,2.7457801312500019,2.6908645286250019,{"$f":"AT317+AT329-AT341","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,{"$f":"CA317+CA329-CA341","v":0},0,0]
[{"$f":"ROW()","v":354},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N318+N330-N342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT318+AT330-AT342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA318+CA330-CA342","v":0},0,0]
[{"$f":"ROW()","v":355},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N319+N331-N343","v":0.87796735999999986},0.85601817599999985,0.83406899199999984,0.81211980799999983,0.79017062399999982,0.76822143999999981,0.7462722559999998,0.72432307199999979,0.70237388799999978,0.68042470399999977,0.65847551999999976,0.63652633599999975,0.61457715199999974,0.59262796799999973,0.57067878399999972,0.54872959999999971,0.5267804159999997,0.50483123199999969,0.48288204799999968,0.46093286399999966,0.43898367999999965,0.41703449599999964,0.39508531199999963,0.37313612799999968,0.35118694399999972,0.32923775999999971,0.30728857599999976,0.2853393919999998,0.26339020799999979,0.24144102399999981,0.21949183999999983,0.19754265599999984,{"$f":"AT319+AT331-AT343","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,{"$f":"BY319+BY331-BY343","v":0},0,{"$f":"CA319+CA331-CA343","v":0},0,0]
[{"$f":"ROW()","v":356},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N320+N332-N344","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,{"$f":"AT320+AT332-AT344","v":5.4033939999999933E-2},4.727969749999994E-2,4.0525454999999946E-2,3.3771212499999953E-2,2.7016969999999963E-2,2.0262727499999973E-2,1.3508484999999973E-2,6.7542424999999726E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY320+BY332-BY344","v":0},0,{"$f":"CA320+CA332-CA344","v":0},0,0]
[{"$f":"ROW()","v":357},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N321+N333-N345","v":1.33433487},1.317655684125,1.3009764982500001,1.2842973123750001,1.2676181265000002,1.2509389406250002,1.2342597547500003,1.2175805688750003,1.2009013830000004,1.1842221971250004,1.1675430112500005,1.1508638253750005,1.1341846395000006,1.1175054536250006,1.1008262677500007,1.0841470818750008,1.0674678960000008,1.0507887101250009,1.0341095242500009,1.017430338375001,1.000751152500001,0.98407196662500096,0.9673927807500009,0.95071359487500084,0.93403440900000079,0.91735522312500073,0.90067603725000067,0.88399685137500061,0.86731766550000056,0.8506384796250005,0.83395929375000044,0.81728010787500038,{"$f":"AT321+AT333-AT345","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,{"$f":"BY321+BY333-BY345","v":0},0,{"$f":"CA321+CA333-CA345","v":0},0,0]
[{"$f":"ROW()","v":358},"Other assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N322+N334-N346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT322+AT334-AT346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY322+BY334-BY346","v":0},0,0,0,0]
[{"$f":"ROW()","v":359},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N324+N336-N348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT324+AT336-AT348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY324+BY336-BY348","v":0},0,{"$f":"CA324+CA336-CA348","v":0},0,0]
[{"$f":"ROW()","v":361},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N351:N360)","v":22.749484430000003},{"$f":"SUM(O351:O360)","v":22.450764161375002},{"$f":"SUM(P351:P360)","v":22.152043892750005},{"$f":"SUM(Q351:Q360)","v":21.853323624125},{"$f":"SUM(R351:R360)","v":21.554603355499999},{"$f":"SUM(S351:S360)","v":21.255883086875006},{"$f":"SUM(T351:T360)","v":20.957162818250001},{"$f":"SUM(U351:U360)","v":20.658442549625004},{"$f":"SUM(V351:V360)","v":20.359722281000003},{"$f":"SUM(W351:W360)","v":20.061002012374999},{"$f":"SUM(X351:X360)","v":19.762281743750002},{"$f":"SUM(Y351:Y360)","v":19.463561475125001},{"$f":"SUM(Z351:Z360)","v":19.164841206499997},{"$f":"SUM(AA351:AA360)","v":18.866120937874999},{"$f":"SUM(AB351:AB360)","v":18.567400669249999},{"$f":"SUM(AC351:AC360)","v":18.268680400625001},{"$f":"SUM(AD351:AD360)","v":17.969960132000001},{"$f":"SUM(AE351:AE360)","v":17.671239863375},{"$f":"SUM(AF351:AF360)","v":17.372519594750003},{"$f":"SUM(AG351:AG360)","v":17.073799326124998},{"$f":"SUM(AH351:AH360)","v":16.775079057499998},{"$f":"SUM(AI351:AI360)","v":16.476358788875},{"$f":"SUM(AJ351:AJ360)","v":16.177638520249996},{"$f":"SUM(AK351:AK360)","v":15.878918251624999},{"$f":"SUM(AL351:AL360)","v":15.580197982999998},{"$f":"SUM(AM351:AM360)","v":15.281477714374997},{"$f":"SUM(AN351:AN360)","v":14.982757445749996},{"$f":"SUM(AO351:AO360)","v":14.684037177124996},{"$f":"SUM(AP351:AP360)","v":14.385316908499997},{"$f":"SUM(AQ351:AQ360)","v":14.086596639874998},{"$f":"SUM(AR351:AR360)","v":13.787876371249995},{"$f":"SUM(AS351:AS360)","v":13.489156102624994},{"$f":"SUM(AT351:AT360)","v":13.190435833999995},{"$f":"SUM(AU351:AU360)","v":12.891715565374996},{"$f":"SUM(AV351:AV360)","v":12.592995296749997},{"$f":"SUM(AW351:AW360)","v":12.294275028124998},{"$f":"SUM(AX351:AX360)","v":11.995554759499997},{"$f":"SUM(AY351:AY360)","v":11.696834490874997},{"$f":"SUM(AZ351:AZ360)","v":11.398114222249998},{"$f":"SUM(BA351:BA360)","v":11.099393953624997},{"$f":"SUM(BB351:BB360)","v":10.800673684999996},{"$f":"SUM(BC351:BC360)","v":10.530656842874997},{"$f":"SUM(BD351:BD360)","v":10.260640000749996},{"$f":"SUM(BE351:BE360)","v":9.9906231586249952},{"$f":"SUM(BF351:BF360)","v":9.7206063164999943},{"$f":"SUM(BG351:BG360)","v":9.4505894743749934},{"$f":"SUM(BH351:BH360)","v":9.1805726322499925},{"$f":"SUM(BI351:BI360)","v":8.9105557901249952},{"$f":"SUM(BJ351:BJ360)","v":8.6405389479999943},{"$f":"SUM(BK351:BK360)","v":8.3705221058749952},{"$f":"SUM(BL351:BL360)","v":8.1005052637499961},{"$f":"SUM(BM351:BM360)","v":7.8304884216249953},{"$f":"SUM(BN351:BN360)","v":7.5604715794999953},{"$f":"SUM(BO351:BO360)","v":6.4804042109999962},{"$f":"SUM(BP351:BP360)","v":5.4003368424999962},{"$f":"SUM(BQ351:BQ360)","v":4.3202694739999972},{"$f":"SUM(BR351:BR360)","v":3.2402021054999981},{"$f":"SUM(BS351:BS360)","v":2.1601347369999986},{"$f":"SUM(BT351:BT360)","v":1.0800673684999993},{"$f":"SUM(BU351:BU360)","v":0},{"$f":"SUM(BV351:BV360)","v":0},{"$f":"SUM(BW351:BW360)","v":0},{"$f":"SUM(BX351:BX360)","v":0},{"$f":"SUM(BY351:BY360)","v":0},{"$f":"SUM(BZ351:BZ360)","v":0},{"$f":"SUM(CA351:CA360)","v":0},{"$f":"SUM(CB351:CB360)","v":0},{"$f":"SUM(CC351:CC360)","v":0}]
[{"$f":"ROW()","v":362},{"$f":"TEXT(EOMONTH(LEFT(B301,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/1997 Capex"}]
[{"$f":"ROW()","v":363},"Life (years)"]
[{"$f":"ROW()","v":364},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(P364-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,{"$f":"MAX(Z364-0.25,0)","v":17.25},{"$f":"MAX(AA364-0.25,0)","v":17},{"$f":"MAX(AB364-0.25,0)","v":16.75},{"$f":"MAX(AC364-0.25,0)","v":16.5},{"$f":"MAX(AD364-0.25,0)","v":16.25},{"$f":"MAX(AE364-0.25,0)","v":16},{"$f":"MAX(AF364-0.25,0)","v":15.75},{"$f":"MAX(AG364-0.25,0)","v":15.5},{"$f":"MAX(AH364-0.25,0)","v":15.25},{"$f":"MAX(AI364-0.25,0)","v":15},{"$f":"MAX(AJ364-0.25,0)","v":14.75},{"$f":"MAX(AK364-0.25,0)","v":14.5},{"$f":"MAX(AL364-0.25,0)","v":14.25},{"$f":"MAX(AM364-0.25,0)","v":14},{"$f":"MAX(AN364-0.25,0)","v":13.75},{"$f":"MAX(AO364-0.25,0)","v":13.5},{"$f":"MAX(AP364-0.25,0)","v":13.25},{"$f":"MAX(AQ364-0.25,0)","v":13},{"$f":"MAX(AR364-0.25,0)","v":12.75},{"$f":"MAX(AS364-0.25,0)","v":12.5},{"$f":"MAX(AT364-0.25,0)","v":12.25},{"$f":"MAX(AU364-0.25,0)","v":12},{"$f":"MAX(AV364-0.25,0)","v":11.75},{"$f":"MAX(AW364-0.25,0)","v":11.5},{"$f":"MAX(AX364-0.25,0)","v":11.25},{"$f":"MAX(AY364-0.25,0)","v":11},{"$f":"MAX(AZ364-0.25,0)","v":10.75},{"$f":"MAX(BA364-0.25,0)","v":10.5},{"$f":"MAX(BB364-0.25,0)","v":10.25},{"$f":"MAX(BC364-0.25,0)","v":10},{"$f":"MAX(BD364-0.25,0)","v":9.75},{"$f":"MAX(BE364-0.25,0)","v":9.5},{"$f":"MAX(BF364-0.25,0)","v":9.25},{"$f":"MAX(BG364-0.25,0)","v":9},{"$f":"MAX(BH364-0.25,0)","v":8.75},{"$f":"MAX(BI364-0.25,0)","v":8.5},{"$f":"MAX(BJ364-0.25,0)","v":8.25},{"$f":"MAX(BK364-0.25,0)","v":8},{"$f":"MAX(BL364-0.25,0)","v":7.75},{"$f":"MAX(BM364-0.25,0)","v":7.5},{"$f":"MAX(BN364-0.25,0)","v":7.25},{"$f":"MAX(BO364-1,0)","v":6.25},{"$f":"MAX(BP364-1,0)","v":5.25},{"$f":"MAX(BQ364-1,0)","v":4.25},{"$f":"MAX(BR364-1,0)","v":3.25},{"$f":"MAX(BS364-1,0)","v":2.25},{"$f":"MAX(BT364-1,0)","v":1.25},{"$f":"MAX(BU364-1,0)","v":0.25},{"$f":"MAX(BV364-1,0)","v":0},{"$f":"MAX(BW364-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":365},"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(BO365-1,0)","v":6.25},5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":366},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":367},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":368},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":369},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":370},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":371},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":372},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(P372-0.25,0)","v":4.75},{"$f":"MAX(Q372-0.25,0)","v":4.5},{"$f":"MAX(R372-0.25,0)","v":4.25},{"$f":"MAX(S372-0.25,0)","v":4},{"$f":"MAX(T372-0.25,0)","v":3.75},{"$f":"MAX(U372-0.25,0)","v":3.5},{"$f":"MAX(V372-0.25,0)","v":3.25},{"$f":"MAX(W372-0.25,0)","v":3},{"$f":"MAX(X372-0.25,0)","v":2.75},{"$f":"MAX(Y372-0.25,0)","v":2.5},{"$f":"MAX(Z372-0.25,0)","v":2.25},{"$f":"MAX(AA372-0.25,0)","v":2},{"$f":"MAX(AB372-0.25,0)","v":1.75},{"$f":"MAX(AC372-0.25,0)","v":1.5},{"$f":"MAX(AD372-0.25,0)","v":1.25},{"$f":"MAX(AE372-0.25,0)","v":1},{"$f":"MAX(AF372-0.25,0)","v":0.75},{"$f":"MAX(AG372-0.25,0)","v":0.5},{"$f":"MAX(AH372-0.25,0)","v":0.25},{"$f":"MAX(AI372-0.25,0)","v":0},{"$f":"MAX(AJ372-0.25,0)","v":0},{"$f":"MAX(AK372-0.25,0)","v":0},{"$f":"MAX(AL372-0.25,0)","v":0},{"$f":"MAX(AM372-0.25,0)","v":0},{"$f":"MAX(AN372-0.25,0)","v":0},{"$f":"MAX(AO372-0.25,0)","v":0},{"$f":"MAX(AP372-0.25,0)","v":0},{"$f":"MAX(AQ372-0.25,0)","v":0},{"$f":"MAX(AR372-0.25,0)","v":0},{"$f":"MAX(AS372-0.25,0)","v":0},{"$f":"MAX(AT372-0.25,0)","v":0},{"$f":"MAX(AU372-0.25,0)","v":0},{"$f":"MAX(AV372-0.25,0)","v":0},{"$f":"MAX(AW372-0.25,0)","v":0},{"$f":"MAX(AX372-0.25,0)","v":0},{"$f":"MAX(AY372-0.25,0)","v":0},{"$f":"MAX(AZ372-0.25,0)","v":0},{"$f":"MAX(BA372-0.25,0)","v":0},{"$f":"MAX(BB372-0.25,0)","v":0},{"$f":"MAX(BC372-0.25,0)","v":0},{"$f":"MAX(BD372-0.25,0)","v":0},{"$f":"MAX(BE372-0.25,0)","v":0},{"$f":"MAX(BF372-0.25,0)","v":0},{"$f":"MAX(BG372-0.25,0)","v":0},{"$f":"MAX(BH372-0.25,0)","v":0},{"$f":"MAX(BI372-0.25,0)","v":0},{"$f":"MAX(BJ372-0.25,0)","v":0},{"$f":"MAX(BK372-0.25,0)","v":0},{"$f":"MAX(BL372-0.25,0)","v":0},{"$f":"MAX(BM372-0.25,0)","v":0},{"$f":"MAX(BN372-0.25,0)","v":0},{"$f":"MAX(BO372-1,0)","v":0},{"$f":"MAX(BP372-1,0)","v":0},{"$f":"MAX(BQ372-1,0)","v":0},{"$f":"MAX(BR372-1,0)","v":0},{"$f":"MAX(BS372-1,0)","v":0},{"$f":"MAX(BT372-1,0)","v":0},{"$f":"MAX(BU372-1,0)","v":0},{"$f":"MAX(BV372-1,0)","v":0},{"$f":"MAX(BW372-1,0)","v":0},{"$f":"MAX(BX372-1,0)","v":0},{"$f":"MAX(BY372-1,0)","v":0},{"$f":"MAX(BZ372-1,0)","v":0},{"$f":"MAX(CA372-1,0)","v":0},{"$f":"MAX(CB372-1,0)","v":0}]
[{"$f":"ROW()","v":373},"Non-depreciable assets"]
[{"$f":"ROW()","v":374}]
[{"$f":"ROW()","v":375},"Opening Asset Values"]
[{"$f":"ROW()","v":376},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O412","v":0},{"$f":"P412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS412","v":0},0,0,0,0,0,{"$f":"BY412","v":0},0,0,0]
[{"$f":"ROW()","v":377},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":378},"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]
[{"$f":"ROW()","v":379},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":380},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT416","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":381},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT417","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"P418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT418","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O419","v":0},{"$f":"P419","v":0},{"$f":"Q419","v":0},{"$f":"R419","v":0},{"$f":"S419","v":0},{"$f":"T419","v":0},{"$f":"U419","v":0},{"$f":"V419","v":0},{"$f":"W419","v":0},{"$f":"X419","v":0},{"$f":"Y419","v":0},{"$f":"Z419","v":0},{"$f":"AA419","v":0},{"$f":"AB419","v":0},{"$f":"AC419","v":0},{"$f":"AD419","v":0},{"$f":"AE419","v":0},{"$f":"AF419","v":0},{"$f":"AG419","v":0},{"$f":"AH419","v":0},{"$f":"AI419","v":0},{"$f":"AJ419","v":0},{"$f":"AK419","v":0},{"$f":"AL419","v":0},{"$f":"AM419","v":0},{"$f":"AN419","v":0},{"$f":"AO419","v":0},{"$f":"AP419","v":0},{"$f":"AQ419","v":0},{"$f":"AR419","v":0},{"$f":"AS419","v":0},{"$f":"AT419","v":0},{"$f":"AU419","v":0},{"$f":"AV419","v":0},{"$f":"AW419","v":0},{"$f":"AX419","v":0},{"$f":"AY419","v":0},{"$f":"AZ419","v":0},{"$f":"BA419","v":0},{"$f":"BB419","v":0},{"$f":"BC419","v":0},{"$f":"BD419","v":0},{"$f":"BE419","v":0},{"$f":"BF419","v":0},{"$f":"BG419","v":0},{"$f":"BH419","v":0},{"$f":"BI419","v":0},{"$f":"BJ419","v":0},{"$f":"BK419","v":0},{"$f":"BL419","v":0},{"$f":"BM419","v":0},{"$f":"BN419","v":0},{"$f":"BO419","v":0},{"$f":"BP419","v":0},{"$f":"BQ419","v":0},{"$f":"BR419","v":0},{"$f":"BS419","v":0},{"$f":"BT419","v":0},{"$f":"BU419","v":0},{"$f":"BV419","v":0},{"$f":"BW419","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":384},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O420","v":0},{"$f":"P420","v":0},{"$f":"Q420","v":0},{"$f":"R420","v":0},{"$f":"S420","v":0},{"$f":"T420","v":0},{"$f":"U420","v":0},{"$f":"V420","v":0},{"$f":"W420","v":0},{"$f":"X420","v":0},{"$f":"Y420","v":0},{"$f":"Z420","v":0},{"$f":"AA420","v":0},{"$f":"AB420","v":0},{"$f":"AC420","v":0},{"$f":"AD420","v":0},{"$f":"AE420","v":0},{"$f":"AF420","v":0},{"$f":"AG420","v":0},{"$f":"AH420","v":0},{"$f":"AI420","v":0},{"$f":"AJ420","v":0},{"$f":"AK420","v":0},{"$f":"AL420","v":0},{"$f":"AM420","v":0},{"$f":"AN420","v":0},{"$f":"AO420","v":0},{"$f":"AP420","v":0},{"$f":"AQ420","v":0},{"$f":"AR420","v":0},{"$f":"AS420","v":0},{"$f":"AT420","v":0},{"$f":"AU420","v":0},{"$f":"AV420","v":0},{"$f":"AW420","v":0},{"$f":"AX420","v":0},{"$f":"AY420","v":0},{"$f":"AZ420","v":0},{"$f":"BA420","v":0},{"$f":"BB420","v":0},{"$f":"BC420","v":0},{"$f":"BD420","v":0},{"$f":"BE420","v":0},{"$f":"BF420","v":0},{"$f":"BG420","v":0},{"$f":"BH420","v":0},{"$f":"BI420","v":0},{"$f":"BJ420","v":0},{"$f":"BK420","v":0},{"$f":"BL420","v":0},{"$f":"BM420","v":0},{"$f":"BN420","v":0},{"$f":"BO420","v":0},{"$f":"BP420","v":0},{"$f":"BQ420","v":0},{"$f":"BR420","v":0},{"$f":"BS420","v":0},{"$f":"BT420","v":0},{"$f":"BU420","v":0},{"$f":"BV420","v":0},{"$f":"BW420","v":0},{"$f":"BX420","v":0},{"$f":"BY420","v":0},{"$f":"BZ420","v":0},{"$f":"CA420","v":0},{"$f":"CB420","v":0}]
[{"$f":"ROW()","v":385},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O421","v":0},{"$f":"P421","v":0},{"$f":"Q421","v":0},{"$f":"R421","v":0},{"$f":"S421","v":0},{"$f":"T421","v":0},{"$f":"U421","v":0},{"$f":"V421","v":0},{"$f":"W421","v":0},{"$f":"X421","v":0},{"$f":"Y421","v":0},{"$f":"Z421","v":0},{"$f":"AA421","v":0},{"$f":"AB421","v":0},{"$f":"AC421","v":0},{"$f":"AD421","v":0},{"$f":"AE421","v":0},{"$f":"AF421","v":0},{"$f":"AG421","v":0},{"$f":"AH421","v":0},{"$f":"AI421","v":0},{"$f":"AJ421","v":0},{"$f":"AK421","v":0},{"$f":"AL421","v":0},{"$f":"AM421","v":0},{"$f":"AN421","v":0},{"$f":"AO421","v":0},{"$f":"AP421","v":0},{"$f":"AQ421","v":0},{"$f":"AR421","v":0},{"$f":"AS421","v":0},{"$f":"AT421","v":0},{"$f":"AU421","v":0},{"$f":"AV421","v":0},{"$f":"AW421","v":0},{"$f":"AX421","v":0},{"$f":"AY421","v":0},{"$f":"AZ421","v":0},{"$f":"BA421","v":0},{"$f":"BB421","v":0},{"$f":"BC421","v":0},{"$f":"BD421","v":0},{"$f":"BE421","v":0},{"$f":"BF421","v":0},{"$f":"BG421","v":0},{"$f":"BH421","v":0},{"$f":"BI421","v":0},{"$f":"BJ421","v":0},{"$f":"BK421","v":0},{"$f":"BL421","v":0},{"$f":"BM421","v":0},{"$f":"BN421","v":0},{"$f":"BO421","v":0},{"$f":"BP421","v":0},{"$f":"BQ421","v":0},{"$f":"BR421","v":0},{"$f":"BS421","v":0},{"$f":"BT421","v":0},{"$f":"BU421","v":0},{"$f":"BV421","v":0},{"$f":"BW421","v":0},{"$f":"BX421","v":0},{"$f":"BY421","v":0},{"$f":"BZ421","v":0},{"$f":"CA421","v":0},{"$f":"CB421","v":0}]
[{"$f":"ROW()","v":386},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N376:N385)","v":0},{"$f":"SUM(O376:O385)","v":0},{"$f":"SUM(P376:P385)","v":0},{"$f":"SUM(Q376:Q385)","v":0},{"$f":"SUM(R376:R385)","v":0},{"$f":"SUM(S376:S385)","v":0},{"$f":"SUM(T376:T385)","v":0},{"$f":"SUM(U376:U385)","v":0},{"$f":"SUM(V376:V385)","v":0},{"$f":"SUM(W376:W385)","v":0},{"$f":"SUM(X376:X385)","v":0},{"$f":"SUM(Y376:Y385)","v":0},{"$f":"SUM(Z376:Z385)","v":0},{"$f":"SUM(AA376:AA385)","v":0},{"$f":"SUM(AB376:AB385)","v":0},{"$f":"SUM(AC376:AC385)","v":0},{"$f":"SUM(AD376:AD385)","v":0},{"$f":"SUM(AE376:AE385)","v":0},{"$f":"SUM(AF376:AF385)","v":0},{"$f":"SUM(AG376:AG385)","v":0},{"$f":"SUM(AH376:AH385)","v":0},{"$f":"SUM(AI376:AI385)","v":0},{"$f":"SUM(AJ376:AJ385)","v":0},{"$f":"SUM(AK376:AK385)","v":0},{"$f":"SUM(AL376:AL385)","v":0},{"$f":"SUM(AM376:AM385)","v":0},{"$f":"SUM(AN376:AN385)","v":0},{"$f":"SUM(AO376:AO385)","v":0},{"$f":"SUM(AP376:AP385)","v":0},{"$f":"SUM(AQ376:AQ385)","v":0},{"$f":"SUM(AR376:AR385)","v":0},{"$f":"SUM(AS376:AS385)","v":0},{"$f":"SUM(AT376:AT385)","v":0},{"$f":"SUM(AU376:AU385)","v":0},{"$f":"SUM(AV376:AV385)","v":0},{"$f":"SUM(AW376:AW385)","v":0},{"$f":"SUM(AX376:AX385)","v":0},{"$f":"SUM(AY376:AY385)","v":0},{"$f":"SUM(AZ376:AZ385)","v":0},{"$f":"SUM(BA376:BA385)","v":0},{"$f":"SUM(BB376:BB385)","v":0},{"$f":"SUM(BC376:BC385)","v":0},{"$f":"SUM(BD376:BD385)","v":0},{"$f":"SUM(BE376:BE385)","v":0},{"$f":"SUM(BF376:BF385)","v":0},{"$f":"SUM(BG376:BG385)","v":0},{"$f":"SUM(BH376:BH385)","v":0},{"$f":"SUM(BI376:BI385)","v":0},{"$f":"SUM(BJ376:BJ385)","v":0},{"$f":"SUM(BK376:BK385)","v":0},{"$f":"SUM(BL376:BL385)","v":0},{"$f":"SUM(BM376:BM385)","v":0},{"$f":"SUM(BN376:BN385)","v":0},{"$f":"SUM(BO376:BO385)","v":0},{"$f":"SUM(BP376:BP385)","v":0},{"$f":"SUM(BQ376:BQ385)","v":0},{"$f":"SUM(BR376:BR385)","v":0},{"$f":"SUM(BS376:BS385)","v":0},{"$f":"SUM(BT376:BT385)","v":0},{"$f":"SUM(BU376:BU385)","v":0},{"$f":"SUM(BV376:BV385)","v":0},{"$f":"SUM(BW376:BW385)","v":0},{"$f":"SUM(BX376:BX385)","v":0},{"$f":"SUM(BY376:BY385)","v":0},{"$f":"SUM(BZ376:BZ385)","v":0},{"$f":"SUM(CA376:CA385)","v":0},{"$f":"SUM(CB376:CB385)","v":0},{"$f":"SUM(CC376:CC385)","v":0}]
[{"$f":"ROW()","v":387},"Capex"]
[{"$f":"ROW()","v":388},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$127","v":0}]
[{"$f":"ROW()","v":389},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$128","v":0}]
[{"$f":"ROW()","v":390},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$129","v":0}]
[{"$f":"ROW()","v":391},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$130","v":0}]
[{"$f":"ROW()","v":392},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$131","v":0}]
[{"$f":"ROW()","v":393},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$132","v":0}]
[{"$f":"ROW()","v":394},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$133","v":0}]
[{"$f":"ROW()","v":395},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$134","v":0}]
[{"$f":"ROW()","v":396},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$134","v":0}]
[{"$f":"ROW()","v":397},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$136","v":0}]
[{"$f":"ROW()","v":398},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N388:N397)","v":0},{"$f":"SUM(O388:O397)","v":0},{"$f":"SUM(P388:P397)","v":0},{"$f":"SUM(Q388:Q397)","v":0},{"$f":"SUM(R388:R397)","v":0},{"$f":"SUM(S388:S397)","v":0},{"$f":"SUM(T388:T397)","v":0},{"$f":"SUM(U388:U397)","v":0},{"$f":"SUM(V388:V397)","v":0},{"$f":"SUM(W388:W397)","v":0},{"$f":"SUM(X388:X397)","v":0},{"$f":"SUM(Y388:Y397)","v":0},{"$f":"SUM(Z388:Z397)","v":0},{"$f":"SUM(AA388:AA397)","v":0},{"$f":"SUM(AB388:AB397)","v":0},{"$f":"SUM(AC388:AC397)","v":0},{"$f":"SUM(AD388:AD397)","v":0},{"$f":"SUM(AE388:AE397)","v":0},{"$f":"SUM(AF388:AF397)","v":0},{"$f":"SUM(AG388:AG397)","v":0},{"$f":"SUM(AH388:AH397)","v":0},{"$f":"SUM(AI388:AI397)","v":0},{"$f":"SUM(AJ388:AJ397)","v":0},{"$f":"SUM(AK388:AK397)","v":0},{"$f":"SUM(AL388:AL397)","v":0},{"$f":"SUM(AM388:AM397)","v":0},{"$f":"SUM(AN388:AN397)","v":0},{"$f":"SUM(AO388:AO397)","v":0},{"$f":"SUM(AP388:AP397)","v":0},{"$f":"SUM(AQ388:AQ397)","v":0},{"$f":"SUM(AR388:AR397)","v":0},{"$f":"SUM(AS388:AS397)","v":0},{"$f":"SUM(AT388:AT397)","v":0},{"$f":"SUM(AU388:AU397)","v":0},{"$f":"SUM(AV388:AV397)","v":0},{"$f":"SUM(AW388:AW397)","v":0},{"$f":"SUM(AX388:AX397)","v":0},{"$f":"SUM(AY388:AY397)","v":0},{"$f":"SUM(AZ388:AZ397)","v":0},{"$f":"SUM(BA388:BA397)","v":0},{"$f":"SUM(BB388:BB397)","v":0},{"$f":"SUM(BC388:BC397)","v":0},{"$f":"SUM(BD388:BD397)","v":0},{"$f":"SUM(BE388:BE397)","v":0},{"$f":"SUM(BF388:BF397)","v":0},{"$f":"SUM(BG388:BG397)","v":0},{"$f":"SUM(BH388:BH397)","v":0},{"$f":"SUM(BI388:BI397)","v":0},{"$f":"SUM(BJ388:BJ397)","v":0},{"$f":"SUM(BK388:BK397)","v":0},{"$f":"SUM(BL388:BL397)","v":0},{"$f":"SUM(BM388:BM397)","v":0},{"$f":"SUM(BN388:BN397)","v":0},{"$f":"SUM(BO388:BO397)","v":0},{"$f":"SUM(BP388:BP397)","v":0},{"$f":"SUM(BQ388:BQ397)","v":0},{"$f":"SUM(BR388:BR397)","v":0},{"$f":"SUM(BS388:BS397)","v":0},{"$f":"SUM(BT388:BT397)","v":0},{"$f":"SUM(BU388:BU397)","v":0},{"$f":"SUM(BV388:BV397)","v":0},{"$f":"SUM(BW388:BW397)","v":0},{"$f":"SUM(BX388:BX397)","v":0},{"$f":"SUM(BY388:BY397)","v":0},{"$f":"SUM(BZ388:BZ397)","v":0},{"$f":"SUM(CA388:CA397)","v":0},{"$f":"SUM(CB388:CB397)","v":0},{"$f":"SUM(CC388:CC397)","v":0}]
[{"$f":"ROW()","v":399},"Depreciation"]
[{"$f":"ROW()","v":400},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P376,IF(P364>=1,(P376/P364)*P$12,IF(P364>0,MIN(P376,$O388/$P364*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(AV376,IF(AV364>=1,(AV376/AV364)*AV$12,IF(AV364>0,MIN(AV376,$O388/$P364*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":401},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P377,IF(P365>=1,(P377/P365)*P$12,IF(P365>0,MIN(P377,$O389/$P365*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(AV377,IF(AV365>=1,(AV377/AV365)*AV$12,IF(AV365>0,MIN(AV377,$O389/$P365*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":402},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P378,IF(P366>=1,(P378/P366)*P$12,IF(P366>0,MIN(P378,$O390/$P366*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(AV378,IF(AV366>=1,(AV378/AV366)*AV$12,IF(AV366>0,MIN(AV378,$O390/$P366*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":403},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P379,IF(P367>=1,(P379/P367)*P$12,IF(P367>0,MIN(P379,$O391/$P367*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(AV379,IF(AV367>=1,(AV379/AV367)*AV$12,IF(AV367>0,MIN(AV379,$O391/$P367*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":404},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P380,IF(P368>=1,(P380/P368)*P$12,IF(P368>0,MIN(P380,$O392/$P368*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(AV380,IF(AV368>=1,(AV380/AV368)*AV$12,IF(AV368>0,MIN(AV380,$O392/$P368*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":405},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P381,IF(P369>=1,(P381/P369)*P$12,IF(P369>0,MIN(P381,$O393/$P369*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(AV381,IF(AV369>=1,(AV381/AV369)*AV$12,IF(AV369>0,MIN(AV381,$O393/$P369*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":406},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P382,IF(P370>=1,(P382/P370)*P$12,IF(P370>0,MIN(P382,$O394/$P370*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(AV382,IF(AV370>=1,(AV382/AV370)*AV$12,IF(AV370>0,MIN(AV382,$O394/$P370*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":407},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(P383,IF(P371>=1,(P383/P371)*P$12,IF(P371>0,MIN(P383,$O395/$P371*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(AV383,IF(AV371>=1,(AV383/AV371)*AV$12,IF(AV371>0,MIN(AV383,$O395/$P371*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":408},"Equity Raising Cost",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]
[{"$f":"ROW()","v":409},"Non-depreciable assets"]
[{"$f":"ROW()","v":410},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N400:N409)","v":0},{"$f":"SUM(O400:O409)","v":0},{"$f":"SUM(P400:P409)","v":0},{"$f":"SUM(Q400:Q409)","v":0},{"$f":"SUM(R400:R409)","v":0},{"$f":"SUM(S400:S409)","v":0},{"$f":"SUM(T400:T409)","v":0},{"$f":"SUM(U400:U409)","v":0},{"$f":"SUM(V400:V409)","v":0},{"$f":"SUM(W400:W409)","v":0},{"$f":"SUM(X400:X409)","v":0},{"$f":"SUM(Y400:Y409)","v":0},{"$f":"SUM(Z400:Z409)","v":0},{"$f":"SUM(AA400:AA409)","v":0},{"$f":"SUM(AB400:AB409)","v":0},{"$f":"SUM(AC400:AC409)","v":0},{"$f":"SUM(AD400:AD409)","v":0},{"$f":"SUM(AE400:AE409)","v":0},{"$f":"SUM(AF400:AF409)","v":0},{"$f":"SUM(AG400:AG409)","v":0},{"$f":"SUM(AH400:AH409)","v":0},{"$f":"SUM(AI400:AI409)","v":0},{"$f":"SUM(AJ400:AJ409)","v":0},{"$f":"SUM(AK400:AK409)","v":0},{"$f":"SUM(AL400:AL409)","v":0},{"$f":"SUM(AM400:AM409)","v":0},{"$f":"SUM(AN400:AN409)","v":0},{"$f":"SUM(AO400:AO409)","v":0},{"$f":"SUM(AP400:AP409)","v":0},{"$f":"SUM(AQ400:AQ409)","v":0},{"$f":"SUM(AR400:AR409)","v":0},{"$f":"SUM(AS400:AS409)","v":0},{"$f":"SUM(AT400:AT409)","v":0},{"$f":"SUM(AU400:AU409)","v":0},{"$f":"SUM(AV400:AV409)","v":0},{"$f":"SUM(AW400:AW409)","v":0},{"$f":"SUM(AX400:AX409)","v":0},{"$f":"SUM(AY400:AY409)","v":0},{"$f":"SUM(AZ400:AZ409)","v":0},{"$f":"SUM(BA400:BA409)","v":0},{"$f":"SUM(BB400:BB409)","v":0},{"$f":"SUM(BC400:BC409)","v":0},{"$f":"SUM(BD400:BD409)","v":0},{"$f":"SUM(BE400:BE409)","v":0},{"$f":"SUM(BF400:BF409)","v":0},{"$f":"SUM(BG400:BG409)","v":0},{"$f":"SUM(BH400:BH409)","v":0},{"$f":"SUM(BI400:BI409)","v":0},{"$f":"SUM(BJ400:BJ409)","v":0},{"$f":"SUM(BK400:BK409)","v":0},{"$f":"SUM(BL400:BL409)","v":0},{"$f":"SUM(BM400:BM409)","v":0},{"$f":"SUM(BN400:BN409)","v":0},{"$f":"SUM(BO400:BO409)","v":0},{"$f":"SUM(BP400:BP409)","v":0},{"$f":"SUM(BQ400:BQ409)","v":0},{"$f":"SUM(BR400:BR409)","v":0},{"$f":"SUM(BS400:BS409)","v":0},{"$f":"SUM(BT400:BT409)","v":0},{"$f":"SUM(BU400:BU409)","v":0},{"$f":"SUM(BV400:BV409)","v":0},{"$f":"SUM(BW400:BW409)","v":0},{"$f":"SUM(BX400:BX409)","v":0},{"$f":"SUM(BY400:BY409)","v":0},{"$f":"SUM(BZ400:BZ409)","v":0},{"$f":"SUM(CA400:CA409)","v":0},{"$f":"SUM(CB400:CB409)","v":0},{"$f":"SUM(CC400:CC409)","v":0}]
[{"$f":"ROW()","v":411},"Closing Asset Values"]
[{"$f":"ROW()","v":412},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O376+O388-O400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU376+AU388-AU400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":413},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O377+O389-O401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU377+AU389-AU401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":414},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O378+O390-O402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU378+AU390-AU402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O379+O391-O403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU379+AU391-AU403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O380+O392-O404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU380+AU392-AU404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":417},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O381+O393-O405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU381+AU393-AU405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":418},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O382+O394-O406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU382+AU394-AU406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":419},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O383+O395-O407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU383+AU395-AU407","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":420},"Equity Raising Cost",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]
[{"$f":"ROW()","v":421},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O385+O397-O409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU385+AU397-AU409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":422},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N412:N421)","v":0},{"$f":"SUM(O412:O421)","v":0},{"$f":"SUM(P412:P421)","v":0},{"$f":"SUM(Q412:Q421)","v":0},{"$f":"SUM(R412:R421)","v":0},{"$f":"SUM(S412:S421)","v":0},{"$f":"SUM(T412:T421)","v":0},{"$f":"SUM(U412:U421)","v":0},{"$f":"SUM(V412:V421)","v":0},{"$f":"SUM(W412:W421)","v":0},{"$f":"SUM(X412:X421)","v":0},{"$f":"SUM(Y412:Y421)","v":0},{"$f":"SUM(Z412:Z421)","v":0},{"$f":"SUM(AA412:AA421)","v":0},{"$f":"SUM(AB412:AB421)","v":0},{"$f":"SUM(AC412:AC421)","v":0},{"$f":"SUM(AD412:AD421)","v":0},{"$f":"SUM(AE412:AE421)","v":0},{"$f":"SUM(AF412:AF421)","v":0},{"$f":"SUM(AG412:AG421)","v":0},{"$f":"SUM(AH412:AH421)","v":0},{"$f":"SUM(AI412:AI421)","v":0},{"$f":"SUM(AJ412:AJ421)","v":0},{"$f":"SUM(AK412:AK421)","v":0},{"$f":"SUM(AL412:AL421)","v":0},{"$f":"SUM(AM412:AM421)","v":0},{"$f":"SUM(AN412:AN421)","v":0},{"$f":"SUM(AO412:AO421)","v":0},{"$f":"SUM(AP412:AP421)","v":0},{"$f":"SUM(AQ412:AQ421)","v":0},{"$f":"SUM(AR412:AR421)","v":0},{"$f":"SUM(AS412:AS421)","v":0},{"$f":"SUM(AT412:AT421)","v":0},{"$f":"SUM(AU412:AU421)","v":0},{"$f":"SUM(AV412:AV421)","v":0},{"$f":"SUM(AW412:AW421)","v":0},{"$f":"SUM(AX412:AX421)","v":0},{"$f":"SUM(AY412:AY421)","v":0},{"$f":"SUM(AZ412:AZ421)","v":0},{"$f":"SUM(BA412:BA421)","v":0},{"$f":"SUM(BB412:BB421)","v":0},{"$f":"SUM(BC412:BC421)","v":0},{"$f":"SUM(BD412:BD421)","v":0},{"$f":"SUM(BE412:BE421)","v":0},{"$f":"SUM(BF412:BF421)","v":0},{"$f":"SUM(BG412:BG421)","v":0},{"$f":"SUM(BH412:BH421)","v":0},{"$f":"SUM(BI412:BI421)","v":0},{"$f":"SUM(BJ412:BJ421)","v":0},{"$f":"SUM(BK412:BK421)","v":0},{"$f":"SUM(BL412:BL421)","v":0},{"$f":"SUM(BM412:BM421)","v":0},{"$f":"SUM(BN412:BN421)","v":0},{"$f":"SUM(BO412:BO421)","v":0},{"$f":"SUM(BP412:BP421)","v":0},{"$f":"SUM(BQ412:BQ421)","v":0},{"$f":"SUM(BR412:BR421)","v":0},{"$f":"SUM(BS412:BS421)","v":0},{"$f":"SUM(BT412:BT421)","v":0},{"$f":"SUM(BU412:BU421)","v":0},{"$f":"SUM(BV412:BV421)","v":0},{"$f":"SUM(BW412:BW421)","v":0},{"$f":"SUM(BX412:BX421)","v":0},{"$f":"SUM(BY412:BY421)","v":0},{"$f":"SUM(BZ412:BZ421)","v":0},{"$f":"SUM(CA412:CA421)","v":0},{"$f":"SUM(CB412:CB421)","v":0},{"$f":"SUM(CC412:CC421)","v":0}]
[{"$f":"ROW()","v":423},{"$f":"TEXT(EOMONTH(LEFT(B362,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/1997 Capex"}]
[{"$f":"ROW()","v":424},"Life (years)"]
[{"$f":"ROW()","v":425},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(Q425-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,{"$f":"MAX(Z425-0.25,0)","v":17.5},{"$f":"MAX(AA425-0.25,0)","v":17.25},{"$f":"MAX(AB425-0.25,0)","v":17},{"$f":"MAX(AC425-0.25,0)","v":16.75},{"$f":"MAX(AD425-0.25,0)","v":16.5},{"$f":"MAX(AE425-0.25,0)","v":16.25},{"$f":"MAX(AF425-0.25,0)","v":16},{"$f":"MAX(AG425-0.25,0)","v":15.75},{"$f":"MAX(AH425-0.25,0)","v":15.5},{"$f":"MAX(AI425-0.25,0)","v":15.25},{"$f":"MAX(AJ425-0.25,0)","v":15},{"$f":"MAX(AK425-0.25,0)","v":14.75},{"$f":"MAX(AL425-0.25,0)","v":14.5},{"$f":"MAX(AM425-0.25,0)","v":14.25},{"$f":"MAX(AN425-0.25,0)","v":14},{"$f":"MAX(AO425-0.25,0)","v":13.75},{"$f":"MAX(AP425-0.25,0)","v":13.5},{"$f":"MAX(AQ425-0.25,0)","v":13.25},{"$f":"MAX(AR425-0.25,0)","v":13},{"$f":"MAX(AS425-0.25,0)","v":12.75},{"$f":"MAX(AT425-0.25,0)","v":12.5},{"$f":"MAX(AU425-0.25,0)","v":12.25},{"$f":"MAX(AV425-0.25,0)","v":12},{"$f":"MAX(AW425-0.25,0)","v":11.75},{"$f":"MAX(AX425-0.25,0)","v":11.5},{"$f":"MAX(AY425-0.25,0)","v":11.25},{"$f":"MAX(AZ425-0.25,0)","v":11},{"$f":"MAX(BA425-0.25,0)","v":10.75},{"$f":"MAX(BB425-0.25,0)","v":10.5},{"$f":"MAX(BC425-0.25,0)","v":10.25},{"$f":"MAX(BD425-0.25,0)","v":10},{"$f":"MAX(BE425-0.25,0)","v":9.75},{"$f":"MAX(BF425-0.25,0)","v":9.5},{"$f":"MAX(BG425-0.25,0)","v":9.25},{"$f":"MAX(BH425-0.25,0)","v":9},{"$f":"MAX(BI425-0.25,0)","v":8.75},{"$f":"MAX(BJ425-0.25,0)","v":8.5},{"$f":"MAX(BK425-0.25,0)","v":8.25},{"$f":"MAX(BL425-0.25,0)","v":8},{"$f":"MAX(BM425-0.25,0)","v":7.75},{"$f":"MAX(BN425-0.25,0)","v":7.5},{"$f":"MAX(BO425-1,0)","v":6.5},{"$f":"MAX(BP425-1,0)","v":5.5},{"$f":"MAX(BQ425-1,0)","v":4.5},{"$f":"MAX(BR425-1,0)","v":3.5},{"$f":"MAX(BS425-1,0)","v":2.5},{"$f":"MAX(BT425-1,0)","v":1.5},{"$f":"MAX(BU425-1,0)","v":0.5},{"$f":"MAX(BV425-1,0)","v":0},{"$f":"MAX(BW425-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":426},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"MAX(BO426-1,0)","v":6.5},5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":427},"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":428},"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":429},"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":430},"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":431},"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":432},"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":433},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(Q433-0.25,0)","v":4.75},{"$f":"MAX(R433-0.25,0)","v":4.5},{"$f":"MAX(S433-0.25,0)","v":4.25},{"$f":"MAX(T433-0.25,0)","v":4},{"$f":"MAX(U433-0.25,0)","v":3.75},{"$f":"MAX(V433-0.25,0)","v":3.5},{"$f":"MAX(W433-0.25,0)","v":3.25},{"$f":"MAX(X433-0.25,0)","v":3},{"$f":"MAX(Y433-0.25,0)","v":2.75},{"$f":"MAX(Z433-0.25,0)","v":2.5},{"$f":"MAX(AA433-0.25,0)","v":2.25},{"$f":"MAX(AB433-0.25,0)","v":2},{"$f":"MAX(AC433-0.25,0)","v":1.75},{"$f":"MAX(AD433-0.25,0)","v":1.5},{"$f":"MAX(AE433-0.25,0)","v":1.25},{"$f":"MAX(AF433-0.25,0)","v":1},{"$f":"MAX(AG433-0.25,0)","v":0.75},{"$f":"MAX(AH433-0.25,0)","v":0.5},{"$f":"MAX(AI433-0.25,0)","v":0.25},{"$f":"MAX(AJ433-0.25,0)","v":0},{"$f":"MAX(AK433-0.25,0)","v":0},{"$f":"MAX(AL433-0.25,0)","v":0},{"$f":"MAX(AM433-0.25,0)","v":0},{"$f":"MAX(AN433-0.25,0)","v":0},{"$f":"MAX(AO433-0.25,0)","v":0},{"$f":"MAX(AP433-0.25,0)","v":0},{"$f":"MAX(AQ433-0.25,0)","v":0},{"$f":"MAX(AR433-0.25,0)","v":0},{"$f":"MAX(AS433-0.25,0)","v":0},{"$f":"MAX(AT433-0.25,0)","v":0},{"$f":"MAX(AU433-0.25,0)","v":0},{"$f":"MAX(AV433-0.25,0)","v":0},{"$f":"MAX(AW433-0.25,0)","v":0},{"$f":"MAX(AX433-0.25,0)","v":0},{"$f":"MAX(AY433-0.25,0)","v":0},{"$f":"MAX(AZ433-0.25,0)","v":0},{"$f":"MAX(BA433-0.25,0)","v":0},{"$f":"MAX(BB433-0.25,0)","v":0},{"$f":"MAX(BC433-0.25,0)","v":0},{"$f":"MAX(BD433-0.25,0)","v":0},{"$f":"MAX(BE433-0.25,0)","v":0},{"$f":"MAX(BF433-0.25,0)","v":0},{"$f":"MAX(BG433-0.25,0)","v":0},{"$f":"MAX(BH433-0.25,0)","v":0},{"$f":"MAX(BI433-0.25,0)","v":0},{"$f":"MAX(BJ433-0.25,0)","v":0},{"$f":"MAX(BK433-0.25,0)","v":0},{"$f":"MAX(BL433-0.25,0)","v":0},{"$f":"MAX(BM433-0.25,0)","v":0},{"$f":"MAX(BN433-0.25,0)","v":0},{"$f":"MAX(BO433-1,0)","v":0},{"$f":"MAX(BP433-1,0)","v":0},{"$f":"MAX(BQ433-1,0)","v":0},{"$f":"MAX(BR433-1,0)","v":0},{"$f":"MAX(BS433-1,0)","v":0},{"$f":"MAX(BT433-1,0)","v":0},{"$f":"MAX(BU433-1,0)","v":0},{"$f":"MAX(BV433-1,0)","v":0},{"$f":"MAX(BW433-1,0)","v":0},{"$f":"MAX(BX433-1,0)","v":0},{"$f":"MAX(BY433-1,0)","v":0},{"$f":"MAX(BZ433-1,0)","v":0},{"$f":"MAX(CA433-1,0)","v":0},{"$f":"MAX(CB433-1,0)","v":0}]
[{"$f":"ROW()","v":434},"Non-depreciable assets"]
[{"$f":"ROW()","v":435}]
[{"$f":"ROW()","v":436},"Opening Asset Values"]
[{"$f":"ROW()","v":437},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P473","v":0},{"$f":"Q473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS473","v":0},0,0,0,0,0,{"$f":"BY473","v":0},0,0,0]
[{"$f":"ROW()","v":438},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS474","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":440},"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]
[{"$f":"ROW()","v":441},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ477","v":0},{"$f":"AK477","v":0},{"$f":"AL477","v":0},{"$f":"AM477","v":0},{"$f":"AN477","v":0},{"$f":"AO477","v":0},{"$f":"AP477","v":0},{"$f":"AQ477","v":0},{"$f":"AR477","v":0},{"$f":"AS477","v":0},{"$f":"AT477","v":0},{"$f":"AU477","v":0},{"$f":"AV477","v":0},{"$f":"AW477","v":0},{"$f":"AX477","v":0},{"$f":"AY477","v":0},{"$f":"AZ477","v":0},{"$f":"BA477","v":0},{"$f":"BB477","v":0},{"$f":"BC477","v":0},{"$f":"BD477","v":0},{"$f":"BE477","v":0},{"$f":"BF477","v":0},{"$f":"BG477","v":0},{"$f":"BH477","v":0},{"$f":"BI477","v":0},{"$f":"BJ477","v":0},{"$f":"BK477","v":0},{"$f":"BL477","v":0},{"$f":"BM477","v":0},{"$f":"BN477","v":0},{"$f":"BO477","v":0},{"$f":"BP477","v":0},{"$f":"BQ477","v":0},{"$f":"BR477","v":0},0,{"$f":"BT477","v":0},{"$f":"BU477","v":0},{"$f":"BV477","v":0},{"$f":"BW477","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":442},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Q478","v":0},{"$f":"R478","v":0},{"$f":"S478","v":0},{"$f":"T478","v":0},{"$f":"U478","v":0},{"$f":"V478","v":0},{"$f":"W478","v":0},{"$f":"X478","v":0},{"$f":"Y478","v":0},{"$f":"Z478","v":0},{"$f":"AA478","v":0},{"$f":"AB478","v":0},{"$f":"AC478","v":0},{"$f":"AD478","v":0},{"$f":"AE478","v":0},{"$f":"AF478","v":0},{"$f":"AG478","v":0},{"$f":"AH478","v":0},{"$f":"AI478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":443},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":444},"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]
[{"$f":"ROW()","v":445},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P481","v":0},{"$f":"Q481","v":0},{"$f":"R481","v":0},{"$f":"S481","v":0},{"$f":"T481","v":0},{"$f":"U481","v":0},{"$f":"V481","v":0},{"$f":"W481","v":0},{"$f":"X481","v":0},{"$f":"Y481","v":0},{"$f":"Z481","v":0},{"$f":"AA481","v":0},{"$f":"AB481","v":0},{"$f":"AC481","v":0},{"$f":"AD481","v":0},{"$f":"AE481","v":0},{"$f":"AF481","v":0},{"$f":"AG481","v":0},{"$f":"AH481","v":0},{"$f":"AI481","v":0},{"$f":"AJ481","v":0},{"$f":"AK481","v":0},{"$f":"AL481","v":0},{"$f":"AM481","v":0},{"$f":"AN481","v":0},{"$f":"AO481","v":0},{"$f":"AP481","v":0},{"$f":"AQ481","v":0},{"$f":"AR481","v":0},{"$f":"AS481","v":0},{"$f":"AT481","v":0},{"$f":"AU481","v":0},{"$f":"AV481","v":0},{"$f":"AW481","v":0},{"$f":"AX481","v":0},{"$f":"AY481","v":0},{"$f":"AZ481","v":0},{"$f":"BA481","v":0},{"$f":"BB481","v":0},{"$f":"BC481","v":0},{"$f":"BD481","v":0},{"$f":"BE481","v":0},{"$f":"BF481","v":0},{"$f":"BG481","v":0},{"$f":"BH481","v":0},{"$f":"BI481","v":0},{"$f":"BJ481","v":0},{"$f":"BK481","v":0},{"$f":"BL481","v":0},{"$f":"BM481","v":0},{"$f":"BN481","v":0},{"$f":"BO481","v":0},{"$f":"BP481","v":0},{"$f":"BQ481","v":0},{"$f":"BR481","v":0},{"$f":"BS481","v":0},{"$f":"BT481","v":0},{"$f":"BU481","v":0},{"$f":"BV481","v":0},{"$f":"BW481","v":0},{"$f":"BX481","v":0},{"$f":"BY481","v":0},{"$f":"BZ481","v":0},{"$f":"CA481","v":0},{"$f":"CB481","v":0}]
[{"$f":"ROW()","v":446},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P482","v":0},{"$f":"Q482","v":0},{"$f":"R482","v":0},{"$f":"S482","v":0},{"$f":"T482","v":0},{"$f":"U482","v":0},{"$f":"V482","v":0},{"$f":"W482","v":0},{"$f":"X482","v":0},{"$f":"Y482","v":0},{"$f":"Z482","v":0},{"$f":"AA482","v":0},{"$f":"AB482","v":0},{"$f":"AC482","v":0},{"$f":"AD482","v":0},{"$f":"AE482","v":0},{"$f":"AF482","v":0},{"$f":"AG482","v":0},{"$f":"AH482","v":0},{"$f":"AI482","v":0},{"$f":"AJ482","v":0},{"$f":"AK482","v":0},{"$f":"AL482","v":0},{"$f":"AM482","v":0},{"$f":"AN482","v":0},{"$f":"AO482","v":0},{"$f":"AP482","v":0},{"$f":"AQ482","v":0},{"$f":"AR482","v":0},{"$f":"AS482","v":0},{"$f":"AT482","v":0},{"$f":"AU482","v":0},{"$f":"AV482","v":0},{"$f":"AW482","v":0},{"$f":"AX482","v":0},{"$f":"AY482","v":0},{"$f":"AZ482","v":0},{"$f":"BA482","v":0},{"$f":"BB482","v":0},{"$f":"BC482","v":0},{"$f":"BD482","v":0},{"$f":"BE482","v":0},{"$f":"BF482","v":0},{"$f":"BG482","v":0},{"$f":"BH482","v":0},{"$f":"BI482","v":0},{"$f":"BJ482","v":0},{"$f":"BK482","v":0},{"$f":"BL482","v":0},{"$f":"BM482","v":0},{"$f":"BN482","v":0},{"$f":"BO482","v":0},{"$f":"BP482","v":0},{"$f":"BQ482","v":0},{"$f":"BR482","v":0},{"$f":"BS482","v":0},{"$f":"BT482","v":0},{"$f":"BU482","v":0},{"$f":"BV482","v":0},{"$f":"BW482","v":0},{"$f":"BX482","v":0},{"$f":"BY482","v":0},{"$f":"BZ482","v":0},{"$f":"CA482","v":0},{"$f":"CB482","v":0}]
[{"$f":"ROW()","v":447},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N437:N446)","v":0},{"$f":"SUM(O437:O446)","v":0},{"$f":"SUM(P437:P446)","v":0},{"$f":"SUM(Q437:Q446)","v":0},{"$f":"SUM(R437:R446)","v":0},{"$f":"SUM(S437:S446)","v":0},{"$f":"SUM(T437:T446)","v":0},{"$f":"SUM(U437:U446)","v":0},{"$f":"SUM(V437:V446)","v":0},{"$f":"SUM(W437:W446)","v":0},{"$f":"SUM(X437:X446)","v":0},{"$f":"SUM(Y437:Y446)","v":0},{"$f":"SUM(Z437:Z446)","v":0},{"$f":"SUM(AA437:AA446)","v":0},{"$f":"SUM(AB437:AB446)","v":0},{"$f":"SUM(AC437:AC446)","v":0},{"$f":"SUM(AD437:AD446)","v":0},{"$f":"SUM(AE437:AE446)","v":0},{"$f":"SUM(AF437:AF446)","v":0},{"$f":"SUM(AG437:AG446)","v":0},{"$f":"SUM(AH437:AH446)","v":0},{"$f":"SUM(AI437:AI446)","v":0},{"$f":"SUM(AJ437:AJ446)","v":0},{"$f":"SUM(AK437:AK446)","v":0},{"$f":"SUM(AL437:AL446)","v":0},{"$f":"SUM(AM437:AM446)","v":0},{"$f":"SUM(AN437:AN446)","v":0},{"$f":"SUM(AO437:AO446)","v":0},{"$f":"SUM(AP437:AP446)","v":0},{"$f":"SUM(AQ437:AQ446)","v":0},{"$f":"SUM(AR437:AR446)","v":0},{"$f":"SUM(AS437:AS446)","v":0},{"$f":"SUM(AT437:AT446)","v":0},{"$f":"SUM(AU437:AU446)","v":0},{"$f":"SUM(AV437:AV446)","v":0},{"$f":"SUM(AW437:AW446)","v":0},{"$f":"SUM(AX437:AX446)","v":0},{"$f":"SUM(AY437:AY446)","v":0},{"$f":"SUM(AZ437:AZ446)","v":0},{"$f":"SUM(BA437:BA446)","v":0},{"$f":"SUM(BB437:BB446)","v":0},{"$f":"SUM(BC437:BC446)","v":0},{"$f":"SUM(BD437:BD446)","v":0},{"$f":"SUM(BE437:BE446)","v":0},{"$f":"SUM(BF437:BF446)","v":0},{"$f":"SUM(BG437:BG446)","v":0},{"$f":"SUM(BH437:BH446)","v":0},{"$f":"SUM(BI437:BI446)","v":0},{"$f":"SUM(BJ437:BJ446)","v":0},{"$f":"SUM(BK437:BK446)","v":0},{"$f":"SUM(BL437:BL446)","v":0},{"$f":"SUM(BM437:BM446)","v":0},{"$f":"SUM(BN437:BN446)","v":0},{"$f":"SUM(BO437:BO446)","v":0},{"$f":"SUM(BP437:BP446)","v":0},{"$f":"SUM(BQ437:BQ446)","v":0},{"$f":"SUM(BR437:BR446)","v":0},{"$f":"SUM(BS437:BS446)","v":0},{"$f":"SUM(BT437:BT446)","v":0},{"$f":"SUM(BU437:BU446)","v":0},{"$f":"SUM(BV437:BV446)","v":0},{"$f":"SUM(BW437:BW446)","v":0},{"$f":"SUM(BX437:BX446)","v":0},{"$f":"SUM(BY437:BY446)","v":0},{"$f":"SUM(BZ437:BZ446)","v":0},{"$f":"SUM(CA437:CA446)","v":0},{"$f":"SUM(CB437:CB446)","v":0},{"$f":"SUM(CC437:CC446)","v":0}]
[{"$f":"ROW()","v":448},"Capex"]
[{"$f":"ROW()","v":449},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$127","v":0}]
[{"$f":"ROW()","v":450},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$128","v":0}]
[{"$f":"ROW()","v":451},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$129","v":0}]
[{"$f":"ROW()","v":452},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$130","v":0}]
[{"$f":"ROW()","v":453},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$131","v":0}]
[{"$f":"ROW()","v":454},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$132","v":0}]
[{"$f":"ROW()","v":455},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$133","v":0}]
[{"$f":"ROW()","v":456},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$134","v":0}]
[{"$f":"ROW()","v":457},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$134","v":0}]
[{"$f":"ROW()","v":458},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$136","v":0}]
[{"$f":"ROW()","v":459},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N449:N458)","v":0},{"$f":"SUM(O449:O458)","v":0},{"$f":"SUM(P449:P458)","v":0},{"$f":"SUM(Q449:Q458)","v":0},{"$f":"SUM(R449:R458)","v":0},{"$f":"SUM(S449:S458)","v":0},{"$f":"SUM(T449:T458)","v":0},{"$f":"SUM(U449:U458)","v":0},{"$f":"SUM(V449:V458)","v":0},{"$f":"SUM(W449:W458)","v":0},{"$f":"SUM(X449:X458)","v":0},{"$f":"SUM(Y449:Y458)","v":0},{"$f":"SUM(Z449:Z458)","v":0},{"$f":"SUM(AA449:AA458)","v":0},{"$f":"SUM(AB449:AB458)","v":0},{"$f":"SUM(AC449:AC458)","v":0},{"$f":"SUM(AD449:AD458)","v":0},{"$f":"SUM(AE449:AE458)","v":0},{"$f":"SUM(AF449:AF458)","v":0},{"$f":"SUM(AG449:AG458)","v":0},{"$f":"SUM(AH449:AH458)","v":0},{"$f":"SUM(AI449:AI458)","v":0},{"$f":"SUM(AJ449:AJ458)","v":0},{"$f":"SUM(AK449:AK458)","v":0},{"$f":"SUM(AL449:AL458)","v":0},{"$f":"SUM(AM449:AM458)","v":0},{"$f":"SUM(AN449:AN458)","v":0},{"$f":"SUM(AO449:AO458)","v":0},{"$f":"SUM(AP449:AP458)","v":0},{"$f":"SUM(AQ449:AQ458)","v":0},{"$f":"SUM(AR449:AR458)","v":0},{"$f":"SUM(AS449:AS458)","v":0},{"$f":"SUM(AT449:AT458)","v":0},{"$f":"SUM(AU449:AU458)","v":0},{"$f":"SUM(AV449:AV458)","v":0},{"$f":"SUM(AW449:AW458)","v":0},{"$f":"SUM(AX449:AX458)","v":0},{"$f":"SUM(AY449:AY458)","v":0},{"$f":"SUM(AZ449:AZ458)","v":0},{"$f":"SUM(BA449:BA458)","v":0},{"$f":"SUM(BB449:BB458)","v":0},{"$f":"SUM(BC449:BC458)","v":0},{"$f":"SUM(BD449:BD458)","v":0},{"$f":"SUM(BE449:BE458)","v":0},{"$f":"SUM(BF449:BF458)","v":0},{"$f":"SUM(BG449:BG458)","v":0},{"$f":"SUM(BH449:BH458)","v":0},{"$f":"SUM(BI449:BI458)","v":0},{"$f":"SUM(BJ449:BJ458)","v":0},{"$f":"SUM(BK449:BK458)","v":0},{"$f":"SUM(BL449:BL458)","v":0},{"$f":"SUM(BM449:BM458)","v":0},{"$f":"SUM(BN449:BN458)","v":0},{"$f":"SUM(BO449:BO458)","v":0},{"$f":"SUM(BP449:BP458)","v":0},{"$f":"SUM(BQ449:BQ458)","v":0},{"$f":"SUM(BR449:BR458)","v":0},{"$f":"SUM(BS449:BS458)","v":0},{"$f":"SUM(BT449:BT458)","v":0},{"$f":"SUM(BU449:BU458)","v":0},{"$f":"SUM(BV449:BV458)","v":0},{"$f":"SUM(BW449:BW458)","v":0},{"$f":"SUM(BX449:BX458)","v":0},{"$f":"SUM(BY449:BY458)","v":0},{"$f":"SUM(BZ449:BZ458)","v":0},{"$f":"SUM(CA449:CA458)","v":0},{"$f":"SUM(CB449:CB458)","v":0},{"$f":"SUM(CC449:CC458)","v":0}]
[{"$f":"ROW()","v":460},"Depreciation"]
[{"$f":"ROW()","v":461},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q437,IF(Q425>=1,(Q437/Q425)*Q$12,IF(Q425>0,MIN(Q437,$P449/$Q425*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(AW437,IF(AW425>=1,(AW437/AW425)*AW$12,IF(AW425>0,MIN(AW437,$P449/$Q425*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(CA437,IF(CA425>=1,(CA437/CA425)*CA$12,IF(CA425>0,MIN(CA437,$P449/$Q425*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":462},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q438,IF(Q426>=1,(Q438/Q426)*Q$12,IF(Q426>0,MIN(Q438,$P450/$Q426*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(AW438,IF(AW426>=1,(AW438/AW426)*AW$12,IF(AW426>0,MIN(AW438,$P450/$Q426*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(CA438,IF(CA426>=1,(CA438/CA426)*CA$12,IF(CA426>0,MIN(CA438,$P450/$Q426*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":463},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q439,IF(Q427>=1,(Q439/Q427)*Q$12,IF(Q427>0,MIN(Q439,$P451/$Q427*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(AW439,IF(AW427>=1,(AW439/AW427)*AW$12,IF(AW427>0,MIN(AW439,$P451/$Q427*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(CA439,IF(CA427>=1,(CA439/CA427)*CA$12,IF(CA427>0,MIN(CA439,$P451/$Q427*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":464},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q440,IF(Q428>=1,(Q440/Q428)*Q$12,IF(Q428>0,MIN(Q440,$P452/$Q428*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(AW440,IF(AW428>=1,(AW440/AW428)*AW$12,IF(AW428>0,MIN(AW440,$P452/$Q428*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(CA440,IF(CA428>=1,(CA440/CA428)*CA$12,IF(CA428>0,MIN(CA440,$P452/$Q428*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":465},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q441,IF(Q429>=1,(Q441/Q429)*Q$12,IF(Q429>0,MIN(Q441,$P453/$Q429*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(AW441,IF(AW429>=1,(AW441/AW429)*AW$12,IF(AW429>0,MIN(AW441,$P453/$Q429*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(BY441,IF(BY429>=1,(BY441/BY429)*BY$12,IF(BY429>0,MIN(BY441,$P453/$Q429*BY$12),0)))","v":0},0,{"$f":"MIN(CA441,IF(CA429>=1,(CA441/CA429)*CA$12,IF(CA429>0,MIN(CA441,$P453/$Q429*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":466},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q442,IF(Q430>=1,(Q442/Q430)*Q$12,IF(Q430>0,MIN(Q442,$P454/$Q430*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(AW442,IF(AW430>=1,(AW442/AW430)*AW$12,IF(AW430>0,MIN(AW442,$P454/$Q430*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(BY442,IF(BY430>=1,(BY442/BY430)*BY$12,IF(BY430>0,MIN(BY442,$P454/$Q430*BY$12),0)))","v":0},0,{"$f":"MIN(CA442,IF(CA430>=1,(CA442/CA430)*CA$12,IF(CA430>0,MIN(CA442,$P454/$Q430*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":467},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q443,IF(Q431>=1,(Q443/Q431)*Q$12,IF(Q431>0,MIN(Q443,$P455/$Q431*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(AW443,IF(AW431>=1,(AW443/AW431)*AW$12,IF(AW431>0,MIN(AW443,$P455/$Q431*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(BY443,IF(BY431>=1,(BY443/BY431)*BY$12,IF(BY431>0,MIN(BY443,$P455/$Q431*BY$12),0)))","v":0},0,{"$f":"MIN(CA443,IF(CA431>=1,(CA443/CA431)*CA$12,IF(CA431>0,MIN(CA443,$P455/$Q431*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":468},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q444,IF(Q432>=1,(Q444/Q432)*Q$12,IF(Q432>0,MIN(Q444,$P456/$Q432*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(AW444,IF(AW432>=1,(AW444/AW432)*AW$12,IF(AW432>0,MIN(AW444,$P456/$Q432*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(BY444,IF(BY432>=1,(BY444/BY432)*BY$12,IF(BY432>0,MIN(BY444,$P456/$Q432*BY$12),0)))","v":0},0,0,0,0]
[{"$f":"ROW()","v":469},"Equity Raising Cost",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]
[{"$f":"ROW()","v":470},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(Q446,IF(Q434>=1,(Q446/Q434)*Q$12,IF(Q434>0,MIN(Q446,$P458/$Q434*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(AW446,IF(AW434>=1,(AW446/AW434)*AW$12,IF(AW434>0,MIN(AW446,$P458/$Q434*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(BY446,IF(BY434>=1,(BY446/BY434)*BY$12,IF(BY434>0,MIN(BY446,$P458/$Q434*BY$12),0)))","v":0},0,{"$f":"MIN(CA446,IF(CA434>=1,(CA446/CA434)*CA$12,IF(CA434>0,MIN(CA446,$P458/$Q434*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":471},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N461:N470)","v":0},{"$f":"SUM(O461:O470)","v":0},{"$f":"SUM(P461:P470)","v":0},{"$f":"SUM(Q461:Q470)","v":0},{"$f":"SUM(R461:R470)","v":0},{"$f":"SUM(S461:S470)","v":0},{"$f":"SUM(T461:T470)","v":0},{"$f":"SUM(U461:U470)","v":0},{"$f":"SUM(V461:V470)","v":0},{"$f":"SUM(W461:W470)","v":0},{"$f":"SUM(X461:X470)","v":0},{"$f":"SUM(Y461:Y470)","v":0},{"$f":"SUM(Z461:Z470)","v":0},{"$f":"SUM(AA461:AA470)","v":0},{"$f":"SUM(AB461:AB470)","v":0},{"$f":"SUM(AC461:AC470)","v":0},{"$f":"SUM(AD461:AD470)","v":0},{"$f":"SUM(AE461:AE470)","v":0},{"$f":"SUM(AF461:AF470)","v":0},{"$f":"SUM(AG461:AG470)","v":0},{"$f":"SUM(AH461:AH470)","v":0},{"$f":"SUM(AI461:AI470)","v":0},{"$f":"SUM(AJ461:AJ470)","v":0},{"$f":"SUM(AK461:AK470)","v":0},{"$f":"SUM(AL461:AL470)","v":0},{"$f":"SUM(AM461:AM470)","v":0},{"$f":"SUM(AN461:AN470)","v":0},{"$f":"SUM(AO461:AO470)","v":0},{"$f":"SUM(AP461:AP470)","v":0},{"$f":"SUM(AQ461:AQ470)","v":0},{"$f":"SUM(AR461:AR470)","v":0},{"$f":"SUM(AS461:AS470)","v":0},{"$f":"SUM(AT461:AT470)","v":0},{"$f":"SUM(AU461:AU470)","v":0},{"$f":"SUM(AV461:AV470)","v":0},{"$f":"SUM(AW461:AW470)","v":0},{"$f":"SUM(AX461:AX470)","v":0},{"$f":"SUM(AY461:AY470)","v":0},{"$f":"SUM(AZ461:AZ470)","v":0},{"$f":"SUM(BA461:BA470)","v":0},{"$f":"SUM(BB461:BB470)","v":0},{"$f":"SUM(BC461:BC470)","v":0},{"$f":"SUM(BD461:BD470)","v":0},{"$f":"SUM(BE461:BE470)","v":0},{"$f":"SUM(BF461:BF470)","v":0},{"$f":"SUM(BG461:BG470)","v":0},{"$f":"SUM(BH461:BH470)","v":0},{"$f":"SUM(BI461:BI470)","v":0},{"$f":"SUM(BJ461:BJ470)","v":0},{"$f":"SUM(BK461:BK470)","v":0},{"$f":"SUM(BL461:BL470)","v":0},{"$f":"SUM(BM461:BM470)","v":0},{"$f":"SUM(BN461:BN470)","v":0},{"$f":"SUM(BO461:BO470)","v":0},{"$f":"SUM(BP461:BP470)","v":0},{"$f":"SUM(BQ461:BQ470)","v":0},{"$f":"SUM(BR461:BR470)","v":0},{"$f":"SUM(BS461:BS470)","v":0},{"$f":"SUM(BT461:BT470)","v":0},{"$f":"SUM(BU461:BU470)","v":0},{"$f":"SUM(BV461:BV470)","v":0},{"$f":"SUM(BW461:BW470)","v":0},{"$f":"SUM(BX461:BX470)","v":0},{"$f":"SUM(BY461:BY470)","v":0},{"$f":"SUM(BZ461:BZ470)","v":0},{"$f":"SUM(CA461:CA470)","v":0},{"$f":"SUM(CB461:CB470)","v":0},{"$f":"SUM(CC461:CC470)","v":0}]
[{"$f":"ROW()","v":472},"Closing Asset Values"]
[{"$f":"ROW()","v":473},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P437+P449-P461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV437+AV449-AV461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA437+CA449-CA461","v":0},0,0]
[{"$f":"ROW()","v":474},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P438+P450-P462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV438+AV450-AV462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA438+CA450-CA462","v":0},0,0]
[{"$f":"ROW()","v":475},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P439+P451-P463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV439+AV451-AV463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA439+CA451-CA463","v":0},0,0]
[{"$f":"ROW()","v":476},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P440+P452-P464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV440+AV452-AV464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA440+CA452-CA464","v":0},0,0]
[{"$f":"ROW()","v":477},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P441+P453-P465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV441+AV453-AV465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY441+BY453-BY465","v":0},0,{"$f":"CA441+CA453-CA465","v":0},0,0]
[{"$f":"ROW()","v":478},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P442+P454-P466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV442+AV454-AV466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY442+BY454-BY466","v":0},0,{"$f":"CA442+CA454-CA466","v":0},0,0]
[{"$f":"ROW()","v":479},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P443+P455-P467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV443+AV455-AV467","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY443+BY455-BY467","v":0},0,{"$f":"CA443+CA455-CA467","v":0},0,0]
[{"$f":"ROW()","v":480},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P444+P456-P468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV444+AV456-AV468","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY444+BY456-BY468","v":0},0,0,0,0]
[{"$f":"ROW()","v":481},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P446+P458-P470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV446+AV458-AV470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY446+BY458-BY470","v":0},0,{"$f":"CA446+CA458-CA470","v":0},0,0]
[{"$f":"ROW()","v":483},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N473:N482)","v":0},{"$f":"SUM(O473:O482)","v":0},{"$f":"SUM(P473:P482)","v":0},{"$f":"SUM(Q473:Q482)","v":0},{"$f":"SUM(R473:R482)","v":0},{"$f":"SUM(S473:S482)","v":0},{"$f":"SUM(T473:T482)","v":0},{"$f":"SUM(U473:U482)","v":0},{"$f":"SUM(V473:V482)","v":0},{"$f":"SUM(W473:W482)","v":0},{"$f":"SUM(X473:X482)","v":0},{"$f":"SUM(Y473:Y482)","v":0},{"$f":"SUM(Z473:Z482)","v":0},{"$f":"SUM(AA473:AA482)","v":0},{"$f":"SUM(AB473:AB482)","v":0},{"$f":"SUM(AC473:AC482)","v":0},{"$f":"SUM(AD473:AD482)","v":0},{"$f":"SUM(AE473:AE482)","v":0},{"$f":"SUM(AF473:AF482)","v":0},{"$f":"SUM(AG473:AG482)","v":0},{"$f":"SUM(AH473:AH482)","v":0},{"$f":"SUM(AI473:AI482)","v":0},{"$f":"SUM(AJ473:AJ482)","v":0},{"$f":"SUM(AK473:AK482)","v":0},{"$f":"SUM(AL473:AL482)","v":0},{"$f":"SUM(AM473:AM482)","v":0},{"$f":"SUM(AN473:AN482)","v":0},{"$f":"SUM(AO473:AO482)","v":0},{"$f":"SUM(AP473:AP482)","v":0},{"$f":"SUM(AQ473:AQ482)","v":0},{"$f":"SUM(AR473:AR482)","v":0},{"$f":"SUM(AS473:AS482)","v":0},{"$f":"SUM(AT473:AT482)","v":0},{"$f":"SUM(AU473:AU482)","v":0},{"$f":"SUM(AV473:AV482)","v":0},{"$f":"SUM(AW473:AW482)","v":0},{"$f":"SUM(AX473:AX482)","v":0},{"$f":"SUM(AY473:AY482)","v":0},{"$f":"SUM(AZ473:AZ482)","v":0},{"$f":"SUM(BA473:BA482)","v":0},{"$f":"SUM(BB473:BB482)","v":0},{"$f":"SUM(BC473:BC482)","v":0},{"$f":"SUM(BD473:BD482)","v":0},{"$f":"SUM(BE473:BE482)","v":0},{"$f":"SUM(BF473:BF482)","v":0},{"$f":"SUM(BG473:BG482)","v":0},{"$f":"SUM(BH473:BH482)","v":0},{"$f":"SUM(BI473:BI482)","v":0},{"$f":"SUM(BJ473:BJ482)","v":0},{"$f":"SUM(BK473:BK482)","v":0},{"$f":"SUM(BL473:BL482)","v":0},{"$f":"SUM(BM473:BM482)","v":0},{"$f":"SUM(BN473:BN482)","v":0},{"$f":"SUM(BO473:BO482)","v":0},{"$f":"SUM(BP473:BP482)","v":0},{"$f":"SUM(BQ473:BQ482)","v":0},{"$f":"SUM(BR473:BR482)","v":0},{"$f":"SUM(BS473:BS482)","v":0},{"$f":"SUM(BT473:BT482)","v":0},{"$f":"SUM(BU473:BU482)","v":0},{"$f":"SUM(BV473:BV482)","v":0},{"$f":"SUM(BW473:BW482)","v":0},{"$f":"SUM(BX473:BX482)","v":0},{"$f":"SUM(BY473:BY482)","v":0},{"$f":"SUM(BZ473:BZ482)","v":0},{"$f":"SUM(CA473:CA482)","v":0},{"$f":"SUM(CB473:CB482)","v":0},{"$f":"SUM(CC473:CC482)","v":0}]
[{"$f":"ROW()","v":484},{"$f":"TEXT(EOMONTH(LEFT(B423,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/09/1997 Capex"}]
[{"$f":"ROW()","v":485},"Life (years)"]
[{"$f":"ROW()","v":486},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(R486-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,{"$f":"MAX(Z486-0.25,0)","v":17.75},{"$f":"MAX(AA486-0.25,0)","v":17.5},{"$f":"MAX(AB486-0.25,0)","v":17.25},{"$f":"MAX(AC486-0.25,0)","v":17},{"$f":"MAX(AD486-0.25,0)","v":16.75},{"$f":"MAX(AE486-0.25,0)","v":16.5},{"$f":"MAX(AF486-0.25,0)","v":16.25},{"$f":"MAX(AG486-0.25,0)","v":16},{"$f":"MAX(AH486-0.25,0)","v":15.75},{"$f":"MAX(AI486-0.25,0)","v":15.5},{"$f":"MAX(AJ486-0.25,0)","v":15.25},{"$f":"MAX(AK486-0.25,0)","v":15},{"$f":"MAX(AL486-0.25,0)","v":14.75},{"$f":"MAX(AM486-0.25,0)","v":14.5},{"$f":"MAX(AN486-0.25,0)","v":14.25},{"$f":"MAX(AO486-0.25,0)","v":14},{"$f":"MAX(AP486-0.25,0)","v":13.75},{"$f":"MAX(AQ486-0.25,0)","v":13.5},{"$f":"MAX(AR486-0.25,0)","v":13.25},{"$f":"MAX(AS486-0.25,0)","v":13},{"$f":"MAX(AT486-0.25,0)","v":12.75},{"$f":"MAX(AU486-0.25,0)","v":12.5},{"$f":"MAX(AV486-0.25,0)","v":12.25},{"$f":"MAX(AW486-0.25,0)","v":12},{"$f":"MAX(AX486-0.25,0)","v":11.75},{"$f":"MAX(AY486-0.25,0)","v":11.5},{"$f":"MAX(AZ486-0.25,0)","v":11.25},{"$f":"MAX(BA486-0.25,0)","v":11},{"$f":"MAX(BB486-0.25,0)","v":10.75},{"$f":"MAX(BC486-0.25,0)","v":10.5},{"$f":"MAX(BD486-0.25,0)","v":10.25},{"$f":"MAX(BE486-0.25,0)","v":10},{"$f":"MAX(BF486-0.25,0)","v":9.75},{"$f":"MAX(BG486-0.25,0)","v":9.5},{"$f":"MAX(BH486-0.25,0)","v":9.25},{"$f":"MAX(BI486-0.25,0)","v":9},{"$f":"MAX(BJ486-0.25,0)","v":8.75},{"$f":"MAX(BK486-0.25,0)","v":8.5},{"$f":"MAX(BL486-0.25,0)","v":8.25},{"$f":"MAX(BM486-0.25,0)","v":8},{"$f":"MAX(BN486-0.25,0)","v":7.75},{"$f":"MAX(BO486-1,0)","v":6.75},{"$f":"MAX(BP486-1,0)","v":5.75},{"$f":"MAX(BQ486-1,0)","v":4.75},{"$f":"MAX(BR486-1,0)","v":3.75},{"$f":"MAX(BS486-1,0)","v":2.75},{"$f":"MAX(BT486-1,0)","v":1.75},{"$f":"MAX(BU486-1,0)","v":0.75},{"$f":"MAX(BV486-1,0)","v":0},{"$f":"MAX(BW486-1,0)","v":0},0,0,0,0,0]
[{"$f":"ROW()","v":487},"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(BO487-1,0)","v":6.75},5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":489},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":490},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":491},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":492},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":493},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]
[{"$f":"ROW()","v":494},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(R494-0.25,0)","v":4.75},{"$f":"MAX(S494-0.25,0)","v":4.5},{"$f":"MAX(T494-0.25,0)","v":4.25},{"$f":"MAX(U494-0.25,0)","v":4},{"$f":"MAX(V494-0.25,0)","v":3.75},{"$f":"MAX(W494-0.25,0)","v":3.5},{"$f":"MAX(X494-0.25,0)","v":3.25},{"$f":"MAX(Y494-0.25,0)","v":3},{"$f":"MAX(Z494-0.25,0)","v":2.75},{"$f":"MAX(AA494-0.25,0)","v":2.5},{"$f":"MAX(AB494-0.25,0)","v":2.25},{"$f":"MAX(AC494-0.25,0)","v":2},{"$f":"MAX(AD494-0.25,0)","v":1.75},{"$f":"MAX(AE494-0.25,0)","v":1.5},{"$f":"MAX(AF494-0.25,0)","v":1.25},{"$f":"MAX(AG494-0.25,0)","v":1},{"$f":"MAX(AH494-0.25,0)","v":0.75},{"$f":"MAX(AI494-0.25,0)","v":0.5},{"$f":"MAX(AJ494-0.25,0)","v":0.25},{"$f":"MAX(AK494-0.25,0)","v":0},{"$f":"MAX(AL494-0.25,0)","v":0},{"$f":"MAX(AM494-0.25,0)","v":0},{"$f":"MAX(AN494-0.25,0)","v":0},{"$f":"MAX(AO494-0.25,0)","v":0},{"$f":"MAX(AP494-0.25,0)","v":0},{"$f":"MAX(AQ494-0.25,0)","v":0},{"$f":"MAX(AR494-0.25,0)","v":0},{"$f":"MAX(AS494-0.25,0)","v":0},{"$f":"MAX(AT494-0.25,0)","v":0},{"$f":"MAX(AU494-0.25,0)","v":0},{"$f":"MAX(AV494-0.25,0)","v":0},{"$f":"MAX(AW494-0.25,0)","v":0},{"$f":"MAX(AX494-0.25,0)","v":0},{"$f":"MAX(AY494-0.25,0)","v":0},{"$f":"MAX(AZ494-0.25,0)","v":0},{"$f":"MAX(BA494-0.25,0)","v":0},{"$f":"MAX(BB494-0.25,0)","v":0},{"$f":"MAX(BC494-0.25,0)","v":0},{"$f":"MAX(BD494-0.25,0)","v":0},{"$f":"MAX(BE494-0.25,0)","v":0},{"$f":"MAX(BF494-0.25,0)","v":0},{"$f":"MAX(BG494-0.25,0)","v":0},{"$f":"MAX(BH494-0.25,0)","v":0},{"$f":"MAX(BI494-0.25,0)","v":0},{"$f":"MAX(BJ494-0.25,0)","v":0},{"$f":"MAX(BK494-0.25,0)","v":0},{"$f":"MAX(BL494-0.25,0)","v":0},{"$f":"MAX(BM494-0.25,0)","v":0},{"$f":"MAX(BN494-0.25,0)","v":0},{"$f":"MAX(BO494-1,0)","v":0},{"$f":"MAX(BP494-1,0)","v":0},{"$f":"MAX(BQ494-1,0)","v":0},{"$f":"MAX(BR494-1,0)","v":0},{"$f":"MAX(BS494-1,0)","v":0},{"$f":"MAX(BT494-1,0)","v":0},{"$f":"MAX(BU494-1,0)","v":0},{"$f":"MAX(BV494-1,0)","v":0},{"$f":"MAX(BW494-1,0)","v":0},{"$f":"MAX(BX494-1,0)","v":0},{"$f":"MAX(BY494-1,0)","v":0},{"$f":"MAX(BZ494-1,0)","v":0},{"$f":"MAX(CA494-1,0)","v":0},{"$f":"MAX(CB494-1,0)","v":0}]
[{"$f":"ROW()","v":495},"Non-depreciable assets"]
[{"$f":"ROW()","v":496}]
[{"$f":"ROW()","v":497},"Opening Asset Values"]
[{"$f":"ROW()","v":498},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q534","v":0},{"$f":"R534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS534","v":0},0,0,0,0,0,{"$f":"BY534","v":0},0,0,0]
[{"$f":"ROW()","v":499},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q535","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS535","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":500},"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]
[{"$f":"ROW()","v":505},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":510},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$127","v":0}]
[{"$f":"ROW()","v":519},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$136","v":0}]
[{"$f":"ROW()","v":525},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R501,IF(R489>=1,(R501/R489)*R$12,IF(R489>0,MIN(R501,$Q513/$R489*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(AX501,IF(AX489>=1,(AX501/AX489)*AX$12,IF(AX489>0,MIN(AX501,$Q513/$R489*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(CA501,IF(CA489>=1,(CA501/CA489)*CA$12,IF(CA489>0,MIN(CA501,$Q513/$R489*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":536},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q500+Q512-Q524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW500+AW512-AW524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA500+CA512-CA524","v":0},0,0]
[{"$f":"ROW()","v":545},{"$f":"TEXT(EOMONTH(LEFT(B484,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/1997 Capex"}]
[{"$f":"ROW()","v":548},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,8.5,8.25,8,{"$f":"MAX(BO548-1,0)","v":7},6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":554},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":563},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5137591199999996,{"$f":"S599","v":3.4259151419999996},3.3380711639999996,3.2502271859999996,3.1623832079999996,3.0745392299999996,2.9866952519999996,2.8988512739999996,2.8110072959999997,2.7231633179999997,2.6353193399999997,2.5474753619999997,2.4596313839999997,2.3717874059999997,2.2839434279999997,2.1960994499999997,2.1082554719999997,2.0204114939999998,1.9325675159999998,1.8447235379999998,1.7568795599999998,1.6690355819999998,1.5811916039999998,1.4933476259999998,1.4055036479999998,1.3176596699999998,1.2298156919999998,1.1419717139999999,1.0541277359999999,0.96628375799999988,0.87843977999999989,0.7905958019999999,0.70275182399999991,0.61490784599999992,0.52706386799999994,0.43921988999999995,0.35137591199999996,0.26353193399999997,0.17568795599999998,8.7843977999999989E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":571},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$127","v":19.883187379999999}]
[{"$f":"ROW()","v":580},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$136","v":0}]
[{"$f":"ROW()","v":589},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(S565,IF(S553>=1,(S565/S553)*S$12,IF(S553>0,MIN(S565,$R577/$S553*S$12),0)))","v":1.4237886874999999E-2},1.4237886875000001E-2,1.4237886875000001E-2,1.4237886875000003E-2,1.4237886875000003E-2,1.4237886875000005E-2,1.4237886875000005E-2,1.4237886875000006E-2,1.4237886875000006E-2,1.4237886875000008E-2,1.4237886875000006E-2,1.4237886875000006E-2,1.4237886875000006E-2,1.4237886875000005E-2,1.4237886875000005E-2,1.4237886875000003E-2,1.4237886875000003E-2,1.4237886875000003E-2,1.4237886875000001E-2,1.4237886875000001E-2,1.4237886874999999E-2,1.4237886874999999E-2,1.4237886874999998E-2,1.4237886874999998E-2,1.4237886874999996E-2,1.4237886874999996E-2,1.4237886874999994E-2,1.4237886874999993E-2,1.4237886874999994E-2,1.4237886874999996E-2,1.4237886874999994E-2,1.4237886874999993E-2,{"$f":"MIN(AY565,IF(AY553>=1,(AY565/AY553)*AY$12,IF(AY553>0,MIN(AY565,$R577/$S553*AY$12),0)))","v":1.4237886874999994E-2},1.4237886874999996E-2,1.4237886874999994E-2,1.4237886874999993E-2,1.4237886874999994E-2,1.4237886874999996E-2,1.4237886874999994E-2,1.4237886874999993E-2,1.4237886874999994E-2,1.4237886874999996E-2,1.4237886874999994E-2,1.4237886874999993E-2,1.4237886874999994E-2,1.4237886874999994E-2,1.4237886874999994E-2,1.4237886874999994E-2,5.6951547499999977E-2,5.6951547499999977E-2,5.6951547499999977E-2,5.6951547499999977E-2,5.6951547499999977E-2,5.6951547499999977E-2,5.6951547499999977E-2,5.6951547499999977E-2,0,0,{"$f":"MIN(BY565,IF(BY553>=1,(BY565/BY553)*BY$12,IF(BY553>0,MIN(BY565,$R577/$S553*BY$12),0)))","v":0},0,{"$f":"MIN(CA565,IF(CA553>=1,(CA565/CA553)*CA$12,IF(CA553>0,MIN(CA565,$R577/$S553*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":594},"Closing Asset Values"]
[{"$f":"ROW()","v":606},{"$f":"TEXT(EOMONTH(LEFT(B545,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/1998 Capex"}]
[{"$f":"ROW()","v":615},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":617},"Non-depreciable assets"]
[{"$f":"ROW()","v":624},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"T660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":633},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$128","v":0}]
[{"$f":"ROW()","v":640},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S$134","v":0}]
[{"$f":"ROW()","v":650},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(T626,IF(T614>=1,(T626/T614)*T$12,IF(T614>0,MIN(T626,$S638/$T614*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(AZ626,IF(AZ614>=1,(AZ626/AZ614)*AZ$12,IF(AZ614>0,MIN(AZ626,$S638/$T614*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(BY626,IF(BY614>=1,(BY626/BY614)*BY$12,IF(BY614>0,MIN(BY626,$S638/$T614*BY$12),0)))","v":0},0,{"$f":"MIN(CA626,IF(CA614>=1,(CA626/CA614)*CA$12,IF(CA614>0,MIN(CA626,$S638/$T614*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":659},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S623+S635-S647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY623+AY635-AY647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA623+CA635-CA647","v":0},0,0]
[{"$f":"ROW()","v":667},{"$f":"TEXT(EOMONTH(LEFT(B606,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"30/06/1998 Capex"}]
[{"$f":"ROW()","v":676},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":677},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(U677-0.25,0)","v":4.75},{"$f":"MAX(V677-0.25,0)","v":4.5},{"$f":"MAX(W677-0.25,0)","v":4.25},{"$f":"MAX(X677-0.25,0)","v":4},{"$f":"MAX(Y677-0.25,0)","v":3.75},{"$f":"MAX(Z677-0.25,0)","v":3.5},{"$f":"MAX(AA677-0.25,0)","v":3.25},{"$f":"MAX(AB677-0.25,0)","v":3},{"$f":"MAX(AC677-0.25,0)","v":2.75},{"$f":"MAX(AD677-0.25,0)","v":2.5},{"$f":"MAX(AE677-0.25,0)","v":2.25},{"$f":"MAX(AF677-0.25,0)","v":2},{"$f":"MAX(AG677-0.25,0)","v":1.75},{"$f":"MAX(AH677-0.25,0)","v":1.5},{"$f":"MAX(AI677-0.25,0)","v":1.25},{"$f":"MAX(AJ677-0.25,0)","v":1},{"$f":"MAX(AK677-0.25,0)","v":0.75},{"$f":"MAX(AL677-0.25,0)","v":0.5},{"$f":"MAX(AM677-0.25,0)","v":0.25},{"$f":"MAX(AN677-0.25,0)","v":0},{"$f":"MAX(AO677-0.25,0)","v":0},{"$f":"MAX(AP677-0.25,0)","v":0},{"$f":"MAX(AQ677-0.25,0)","v":0},{"$f":"MAX(AR677-0.25,0)","v":0},{"$f":"MAX(AS677-0.25,0)","v":0},{"$f":"MAX(AT677-0.25,0)","v":0},{"$f":"MAX(AU677-0.25,0)","v":0},{"$f":"MAX(AV677-0.25,0)","v":0},{"$f":"MAX(AW677-0.25,0)","v":0},{"$f":"MAX(AX677-0.25,0)","v":0},{"$f":"MAX(AY677-0.25,0)","v":0},{"$f":"MAX(AZ677-0.25,0)","v":0},{"$f":"MAX(BA677-0.25,0)","v":0},{"$f":"MAX(BB677-0.25,0)","v":0},{"$f":"MAX(BC677-0.25,0)","v":0},{"$f":"MAX(BD677-0.25,0)","v":0},{"$f":"MAX(BE677-0.25,0)","v":0},{"$f":"MAX(BF677-0.25,0)","v":0},{"$f":"MAX(BG677-0.25,0)","v":0},{"$f":"MAX(BH677-0.25,0)","v":0},{"$f":"MAX(BI677-0.25,0)","v":0},{"$f":"MAX(BJ677-0.25,0)","v":0},{"$f":"MAX(BK677-0.25,0)","v":0},{"$f":"MAX(BL677-0.25,0)","v":0},{"$f":"MAX(BM677-0.25,0)","v":0},{"$f":"MAX(BN677-0.25,0)","v":0},{"$f":"MAX(BO677-1,0)","v":0},{"$f":"MAX(BP677-1,0)","v":0},{"$f":"MAX(BQ677-1,0)","v":0},{"$f":"MAX(BR677-1,0)","v":0},{"$f":"MAX(BS677-1,0)","v":0},{"$f":"MAX(BT677-1,0)","v":0},{"$f":"MAX(BU677-1,0)","v":0},{"$f":"MAX(BV677-1,0)","v":0},{"$f":"MAX(BW677-1,0)","v":0},{"$f":"MAX(BX677-1,0)","v":0},{"$f":"MAX(BY677-1,0)","v":0},{"$f":"MAX(BZ677-1,0)","v":0},{"$f":"MAX(CA677-1,0)","v":0},{"$f":"MAX(CB677-1,0)","v":0}]
[{"$f":"ROW()","v":690},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T726","v":0},{"$f":"U726","v":0},{"$f":"V726","v":0},{"$f":"W726","v":0},{"$f":"X726","v":0},{"$f":"Y726","v":0},{"$f":"Z726","v":0},{"$f":"AA726","v":0},{"$f":"AB726","v":0},{"$f":"AC726","v":0},{"$f":"AD726","v":0},{"$f":"AE726","v":0},{"$f":"AF726","v":0},{"$f":"AG726","v":0},{"$f":"AH726","v":0},{"$f":"AI726","v":0},{"$f":"AJ726","v":0},{"$f":"AK726","v":0},{"$f":"AL726","v":0},{"$f":"AM726","v":0},{"$f":"AN726","v":0},{"$f":"AO726","v":0},{"$f":"AP726","v":0},{"$f":"AQ726","v":0},{"$f":"AR726","v":0},{"$f":"AS726","v":0},{"$f":"AT726","v":0},{"$f":"AU726","v":0},{"$f":"AV726","v":0},{"$f":"AW726","v":0},{"$f":"AX726","v":0},{"$f":"AY726","v":0},{"$f":"AZ726","v":0},{"$f":"BA726","v":0},{"$f":"BB726","v":0},{"$f":"BC726","v":0},{"$f":"BD726","v":0},{"$f":"BE726","v":0},{"$f":"BF726","v":0},{"$f":"BG726","v":0},{"$f":"BH726","v":0},{"$f":"BI726","v":0},{"$f":"BJ726","v":0},{"$f":"BK726","v":0},{"$f":"BL726","v":0},{"$f":"BM726","v":0},{"$f":"BN726","v":0},{"$f":"BO726","v":0},{"$f":"BP726","v":0},{"$f":"BQ726","v":0},{"$f":"BR726","v":0},{"$f":"BS726","v":0},{"$f":"BT726","v":0},{"$f":"BU726","v":0},{"$f":"BV726","v":0},{"$f":"BW726","v":0},{"$f":"BX726","v":0},{"$f":"BY726","v":0},{"$f":"BZ726","v":0},{"$f":"CA726","v":0},{"$f":"CB726","v":0}]
[{"$f":"ROW()","v":694},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T$128","v":0}]
[{"$f":"ROW()","v":703},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N693:N702)","v":0},{"$f":"SUM(O693:O702)","v":0},{"$f":"SUM(P693:P702)","v":0},{"$f":"SUM(Q693:Q702)","v":0},{"$f":"SUM(R693:R702)","v":0},{"$f":"SUM(S693:S702)","v":0},{"$f":"SUM(T693:T702)","v":0},{"$f":"SUM(U693:U702)","v":0},{"$f":"SUM(V693:V702)","v":0},{"$f":"SUM(W693:W702)","v":0},{"$f":"SUM(X693:X702)","v":0},{"$f":"SUM(Y693:Y702)","v":0},{"$f":"SUM(Z693:Z702)","v":0},{"$f":"SUM(AA693:AA702)","v":0},{"$f":"SUM(AB693:AB702)","v":0},{"$f":"SUM(AC693:AC702)","v":0},{"$f":"SUM(AD693:AD702)","v":0},{"$f":"SUM(AE693:AE702)","v":0},{"$f":"SUM(AF693:AF702)","v":0},{"$f":"SUM(AG693:AG702)","v":0},{"$f":"SUM(AH693:AH702)","v":0},{"$f":"SUM(AI693:AI702)","v":0},{"$f":"SUM(AJ693:AJ702)","v":0},{"$f":"SUM(AK693:AK702)","v":0},{"$f":"SUM(AL693:AL702)","v":0},{"$f":"SUM(AM693:AM702)","v":0},{"$f":"SUM(AN693:AN702)","v":0},{"$f":"SUM(AO693:AO702)","v":0},{"$f":"SUM(AP693:AP702)","v":0},{"$f":"SUM(AQ693:AQ702)","v":0},{"$f":"SUM(AR693:AR702)","v":0},{"$f":"SUM(AS693:AS702)","v":0},{"$f":"SUM(AT693:AT702)","v":0},{"$f":"SUM(AU693:AU702)","v":0},{"$f":"SUM(AV693:AV702)","v":0},{"$f":"SUM(AW693:AW702)","v":0},{"$f":"SUM(AX693:AX702)","v":0},{"$f":"SUM(AY693:AY702)","v":0},{"$f":"SUM(AZ693:AZ702)","v":0},{"$f":"SUM(BA693:BA702)","v":0},{"$f":"SUM(BB693:BB702)","v":0},{"$f":"SUM(BC693:BC702)","v":0},{"$f":"SUM(BD693:BD702)","v":0},{"$f":"SUM(BE693:BE702)","v":0},{"$f":"SUM(BF693:BF702)","v":0},{"$f":"SUM(BG693:BG702)","v":0},{"$f":"SUM(BH693:BH702)","v":0},{"$f":"SUM(BI693:BI702)","v":0},{"$f":"SUM(BJ693:BJ702)","v":0},{"$f":"SUM(BK693:BK702)","v":0},{"$f":"SUM(BL693:BL702)","v":0},{"$f":"SUM(BM693:BM702)","v":0},{"$f":"SUM(BN693:BN702)","v":0},{"$f":"SUM(BO693:BO702)","v":0},{"$f":"SUM(BP693:BP702)","v":0},{"$f":"SUM(BQ693:BQ702)","v":0},{"$f":"SUM(BR693:BR702)","v":0},{"$f":"SUM(BS693:BS702)","v":0},{"$f":"SUM(BT693:BT702)","v":0},{"$f":"SUM(BU693:BU702)","v":0},{"$f":"SUM(BV693:BV702)","v":0},{"$f":"SUM(BW693:BW702)","v":0},{"$f":"SUM(BX693:BX702)","v":0},{"$f":"SUM(BY693:BY702)","v":0},{"$f":"SUM(BZ693:BZ702)","v":0},{"$f":"SUM(CA693:CA702)","v":0},{"$f":"SUM(CB693:CB702)","v":0},{"$f":"SUM(CC693:CC702)","v":0}]
[{"$f":"ROW()","v":713},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":720},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T684+T696-T708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ684+AZ696-AZ708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA684+CA696-CA708","v":0},0,0]
[{"$f":"ROW()","v":729},"Life (years)"]
[{"$f":"ROW()","v":736},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,10,9.75,9.5,9.25,9,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0]
[{"$f":"ROW()","v":738},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(V738-0.25,0)","v":4.75},{"$f":"MAX(W738-0.25,0)","v":4.5},{"$f":"MAX(X738-0.25,0)","v":4.25},{"$f":"MAX(Y738-0.25,0)","v":4},{"$f":"MAX(Z738-0.25,0)","v":3.75},{"$f":"MAX(AA738-0.25,0)","v":3.5},{"$f":"MAX(AB738-0.25,0)","v":3.25},{"$f":"MAX(AC738-0.25,0)","v":3},{"$f":"MAX(AD738-0.25,0)","v":2.75},{"$f":"MAX(AE738-0.25,0)","v":2.5},{"$f":"MAX(AF738-0.25,0)","v":2.25},{"$f":"MAX(AG738-0.25,0)","v":2},{"$f":"MAX(AH738-0.25,0)","v":1.75},{"$f":"MAX(AI738-0.25,0)","v":1.5},{"$f":"MAX(AJ738-0.25,0)","v":1.25},{"$f":"MAX(AK738-0.25,0)","v":1},{"$f":"MAX(AL738-0.25,0)","v":0.75},{"$f":"MAX(AM738-0.25,0)","v":0.5},{"$f":"MAX(AN738-0.25,0)","v":0.25},{"$f":"MAX(AO738-0.25,0)","v":0},{"$f":"MAX(AP738-0.25,0)","v":0},{"$f":"MAX(AQ738-0.25,0)","v":0},{"$f":"MAX(AR738-0.25,0)","v":0},{"$f":"MAX(AS738-0.25,0)","v":0},{"$f":"MAX(AT738-0.25,0)","v":0},{"$f":"MAX(AU738-0.25,0)","v":0},{"$f":"MAX(AV738-0.25,0)","v":0},{"$f":"MAX(AW738-0.25,0)","v":0},{"$f":"MAX(AX738-0.25,0)","v":0},{"$f":"MAX(AY738-0.25,0)","v":0},{"$f":"MAX(AZ738-0.25,0)","v":0},{"$f":"MAX(BA738-0.25,0)","v":0},{"$f":"MAX(BB738-0.25,0)","v":0},{"$f":"MAX(BC738-0.25,0)","v":0},{"$f":"MAX(BD738-0.25,0)","v":0},{"$f":"MAX(BE738-0.25,0)","v":0},{"$f":"MAX(BF738-0.25,0)","v":0},{"$f":"MAX(BG738-0.25,0)","v":0},{"$f":"MAX(BH738-0.25,0)","v":0},{"$f":"MAX(BI738-0.25,0)","v":0},{"$f":"MAX(BJ738-0.25,0)","v":0},{"$f":"MAX(BK738-0.25,0)","v":0},{"$f":"MAX(BL738-0.25,0)","v":0},{"$f":"MAX(BM738-0.25,0)","v":0},{"$f":"MAX(BN738-0.25,0)","v":0},{"$f":"MAX(BO738-1,0)","v":0},{"$f":"MAX(BP738-1,0)","v":0},{"$f":"MAX(BQ738-1,0)","v":0},{"$f":"MAX(BR738-1,0)","v":0},{"$f":"MAX(BS738-1,0)","v":0},{"$f":"MAX(BT738-1,0)","v":0},{"$f":"MAX(BU738-1,0)","v":0},{"$f":"MAX(BV738-1,0)","v":0},{"$f":"MAX(BW738-1,0)","v":0},{"$f":"MAX(BX738-1,0)","v":0},{"$f":"MAX(BY738-1,0)","v":0},{"$f":"MAX(BZ738-1,0)","v":0},{"$f":"MAX(CA738-1,0)","v":0},{"$f":"MAX(CB738-1,0)","v":0}]
[{"$f":"ROW()","v":747},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"V783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":759},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U$132","v":0}]
[{"$f":"ROW()","v":764},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N754:N763)","v":0},{"$f":"SUM(O754:O763)","v":0},{"$f":"SUM(P754:P763)","v":0},{"$f":"SUM(Q754:Q763)","v":0},{"$f":"SUM(R754:R763)","v":0},{"$f":"SUM(S754:S763)","v":0},{"$f":"SUM(T754:T763)","v":0},{"$f":"SUM(U754:U763)","v":0},{"$f":"SUM(V754:V763)","v":0},{"$f":"SUM(W754:W763)","v":0},{"$f":"SUM(X754:X763)","v":0},{"$f":"SUM(Y754:Y763)","v":0},{"$f":"SUM(Z754:Z763)","v":0},{"$f":"SUM(AA754:AA763)","v":0},{"$f":"SUM(AB754:AB763)","v":0},{"$f":"SUM(AC754:AC763)","v":0},{"$f":"SUM(AD754:AD763)","v":0},{"$f":"SUM(AE754:AE763)","v":0},{"$f":"SUM(AF754:AF763)","v":0},{"$f":"SUM(AG754:AG763)","v":0},{"$f":"SUM(AH754:AH763)","v":0},{"$f":"SUM(AI754:AI763)","v":0},{"$f":"SUM(AJ754:AJ763)","v":0},{"$f":"SUM(AK754:AK763)","v":0},{"$f":"SUM(AL754:AL763)","v":0},{"$f":"SUM(AM754:AM763)","v":0},{"$f":"SUM(AN754:AN763)","v":0},{"$f":"SUM(AO754:AO763)","v":0},{"$f":"SUM(AP754:AP763)","v":0},{"$f":"SUM(AQ754:AQ763)","v":0},{"$f":"SUM(AR754:AR763)","v":0},{"$f":"SUM(AS754:AS763)","v":0},{"$f":"SUM(AT754:AT763)","v":0},{"$f":"SUM(AU754:AU763)","v":0},{"$f":"SUM(AV754:AV763)","v":0},{"$f":"SUM(AW754:AW763)","v":0},{"$f":"SUM(AX754:AX763)","v":0},{"$f":"SUM(AY754:AY763)","v":0},{"$f":"SUM(AZ754:AZ763)","v":0},{"$f":"SUM(BA754:BA763)","v":0},{"$f":"SUM(BB754:BB763)","v":0},{"$f":"SUM(BC754:BC763)","v":0},{"$f":"SUM(BD754:BD763)","v":0},{"$f":"SUM(BE754:BE763)","v":0},{"$f":"SUM(BF754:BF763)","v":0},{"$f":"SUM(BG754:BG763)","v":0},{"$f":"SUM(BH754:BH763)","v":0},{"$f":"SUM(BI754:BI763)","v":0},{"$f":"SUM(BJ754:BJ763)","v":0},{"$f":"SUM(BK754:BK763)","v":0},{"$f":"SUM(BL754:BL763)","v":0},{"$f":"SUM(BM754:BM763)","v":0},{"$f":"SUM(BN754:BN763)","v":0},{"$f":"SUM(BO754:BO763)","v":0},{"$f":"SUM(BP754:BP763)","v":0},{"$f":"SUM(BQ754:BQ763)","v":0},{"$f":"SUM(BR754:BR763)","v":0},{"$f":"SUM(BS754:BS763)","v":0},{"$f":"SUM(BT754:BT763)","v":0},{"$f":"SUM(BU754:BU763)","v":0},{"$f":"SUM(BV754:BV763)","v":0},{"$f":"SUM(BW754:BW763)","v":0},{"$f":"SUM(BX754:BX763)","v":0},{"$f":"SUM(BY754:BY763)","v":0},{"$f":"SUM(BZ754:BZ763)","v":0},{"$f":"SUM(CA754:CA763)","v":0},{"$f":"SUM(CB754:CB763)","v":0},{"$f":"SUM(CC754:CC763)","v":0}]
[{"$f":"ROW()","v":773},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(V749,IF(V737>=1,(V749/V737)*V$12,IF(V737>0,MIN(V749,$U761/$V737*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(BB749,IF(BB737>=1,(BB749/BB737)*BB$12,IF(BB737>0,MIN(BB749,$U761/$V737*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(BY749,IF(BY737>=1,(BY749/BY737)*BY$12,IF(BY737>0,MIN(BY749,$U761/$V737*BY$12),0)))","v":0},0,{"$f":"MIN(CA749,IF(CA737>=1,(CA749/CA737)*CA$12,IF(CA737>0,MIN(CA749,$U761/$V737*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":782},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U746+U758-U770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BA746+BA758-BA770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY746+BY758-BY770","v":0},0,{"$f":"CA746+CA758-CA770","v":0},0,0]
[{"$f":"ROW()","v":790},"Life (years)"]
[{"$f":"ROW()","v":799},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(W799-0.25,0)","v":4.75},{"$f":"MAX(X799-0.25,0)","v":4.5},{"$f":"MAX(Y799-0.25,0)","v":4.25},{"$f":"MAX(Z799-0.25,0)","v":4},{"$f":"MAX(AA799-0.25,0)","v":3.75},{"$f":"MAX(AB799-0.25,0)","v":3.5},{"$f":"MAX(AC799-0.25,0)","v":3.25},{"$f":"MAX(AD799-0.25,0)","v":3},{"$f":"MAX(AE799-0.25,0)","v":2.75},{"$f":"MAX(AF799-0.25,0)","v":2.5},{"$f":"MAX(AG799-0.25,0)","v":2.25},{"$f":"MAX(AH799-0.25,0)","v":2},{"$f":"MAX(AI799-0.25,0)","v":1.75},{"$f":"MAX(AJ799-0.25,0)","v":1.5},{"$f":"MAX(AK799-0.25,0)","v":1.25},{"$f":"MAX(AL799-0.25,0)","v":1},{"$f":"MAX(AM799-0.25,0)","v":0.75},{"$f":"MAX(AN799-0.25,0)","v":0.5},{"$f":"MAX(AO799-0.25,0)","v":0.25},{"$f":"MAX(AP799-0.25,0)","v":0},{"$f":"MAX(AQ799-0.25,0)","v":0},{"$f":"MAX(AR799-0.25,0)","v":0},{"$f":"MAX(AS799-0.25,0)","v":0},{"$f":"MAX(AT799-0.25,0)","v":0},{"$f":"MAX(AU799-0.25,0)","v":0},{"$f":"MAX(AV799-0.25,0)","v":0},{"$f":"MAX(AW799-0.25,0)","v":0},{"$f":"MAX(AX799-0.25,0)","v":0},{"$f":"MAX(AY799-0.25,0)","v":0},{"$f":"MAX(AZ799-0.25,0)","v":0},{"$f":"MAX(BA799-0.25,0)","v":0},{"$f":"MAX(BB799-0.25,0)","v":0},{"$f":"MAX(BC799-0.25,0)","v":0},{"$f":"MAX(BD799-0.25,0)","v":0},{"$f":"MAX(BE799-0.25,0)","v":0},{"$f":"MAX(BF799-0.25,0)","v":0},{"$f":"MAX(BG799-0.25,0)","v":0},{"$f":"MAX(BH799-0.25,0)","v":0},{"$f":"MAX(BI799-0.25,0)","v":0},{"$f":"MAX(BJ799-0.25,0)","v":0},{"$f":"MAX(BK799-0.25,0)","v":0},{"$f":"MAX(BL799-0.25,0)","v":0},{"$f":"MAX(BM799-0.25,0)","v":0},{"$f":"MAX(BN799-0.25,0)","v":0},{"$f":"MAX(BO799-1,0)","v":0},{"$f":"MAX(BP799-1,0)","v":0},{"$f":"MAX(BQ799-1,0)","v":0},{"$f":"MAX(BR799-1,0)","v":0},{"$f":"MAX(BS799-1,0)","v":0},{"$f":"MAX(BT799-1,0)","v":0},{"$f":"MAX(BU799-1,0)","v":0},{"$f":"MAX(BV799-1,0)","v":0},{"$f":"MAX(BW799-1,0)","v":0},{"$f":"MAX(BX799-1,0)","v":0},{"$f":"MAX(BY799-1,0)","v":0},{"$f":"MAX(BZ799-1,0)","v":0},{"$f":"MAX(CA799-1,0)","v":0},{"$f":"MAX(CB799-1,0)","v":0}]
[{"$f":"ROW()","v":805},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72190549999999987,{"$f":"W841","v":0.71288168124999984},0.70385786249999982,0.6948340437499998,0.68581022499999977,0.67678640624999975,0.66776258749999973,0.6587387687499997,0.64971494999999968,0.64069113124999966,0.63166731249999963,0.62264349374999961,0.61361967499999959,0.60459585624999956,0.59557203749999954,0.58654821874999952,0.57752439999999949,0.56850058124999947,0.55947676249999945,0.55045294374999942,0.5414291249999994,0.53240530624999938,0.52338148749999935,0.51435766874999933,0.50533384999999931,0.49631003124999934,0.48728621249999937,0.4782623937499994,0.46923857499999944,0.46021475624999947,0.4511909374999995,0.44216711874999953,0.43314329999999956,0.4241194812499996,0.41509566249999963,0.40607184374999966,0.39704802499999969,0.38802420624999973,0.37900038749999976,0.36997656874999979,0.36095274999999982,0.3519289312499998,0.34290511249999978,0.33388129374999981,0.32485747499999984,0.28876219999999986,0.25266692499999988,0.21657164999999989,0.18047637499999991,0.14438109999999993,0.10828582499999995,7.2190549999999964E-2,3.6095274999999982E-2,0,0,0,0,0,0]
[{"$f":"ROW()","v":808},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"W844","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":817},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V$129","v":0.72190549999999987}]
[{"$f":"ROW()","v":825},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N815:N824)","v":0},{"$f":"SUM(O815:O824)","v":0},{"$f":"SUM(P815:P824)","v":0},{"$f":"SUM(Q815:Q824)","v":0},{"$f":"SUM(R815:R824)","v":0},{"$f":"SUM(S815:S824)","v":0},{"$f":"SUM(T815:T824)","v":0},{"$f":"SUM(U815:U824)","v":0},{"$f":"SUM(V815:V824)","v":2.5227460399999999},{"$f":"SUM(W815:W824)","v":0},{"$f":"SUM(X815:X824)","v":0},{"$f":"SUM(Y815:Y824)","v":0},{"$f":"SUM(Z815:Z824)","v":0},{"$f":"SUM(AA815:AA824)","v":0},{"$f":"SUM(AB815:AB824)","v":0},{"$f":"SUM(AC815:AC824)","v":0},{"$f":"SUM(AD815:AD824)","v":0},{"$f":"SUM(AE815:AE824)","v":0},{"$f":"SUM(AF815:AF824)","v":0},{"$f":"SUM(AG815:AG824)","v":0},{"$f":"SUM(AH815:AH824)","v":0},{"$f":"SUM(AI815:AI824)","v":0},{"$f":"SUM(AJ815:AJ824)","v":0},{"$f":"SUM(AK815:AK824)","v":0},{"$f":"SUM(AL815:AL824)","v":0},{"$f":"SUM(AM815:AM824)","v":0},{"$f":"SUM(AN815:AN824)","v":0},{"$f":"SUM(AO815:AO824)","v":0},{"$f":"SUM(AP815:AP824)","v":0},{"$f":"SUM(AQ815:AQ824)","v":0},{"$f":"SUM(AR815:AR824)","v":0},{"$f":"SUM(AS815:AS824)","v":0},{"$f":"SUM(AT815:AT824)","v":0},{"$f":"SUM(AU815:AU824)","v":0},{"$f":"SUM(AV815:AV824)","v":0},{"$f":"SUM(AW815:AW824)","v":0},{"$f":"SUM(AX815:AX824)","v":0},{"$f":"SUM(AY815:AY824)","v":0},{"$f":"SUM(AZ815:AZ824)","v":0},{"$f":"SUM(BA815:BA824)","v":0},{"$f":"SUM(BB815:BB824)","v":0},{"$f":"SUM(BC815:BC824)","v":0},{"$f":"SUM(BD815:BD824)","v":0},{"$f":"SUM(BE815:BE824)","v":0},{"$f":"SUM(BF815:BF824)","v":0},{"$f":"SUM(BG815:BG824)","v":0},{"$f":"SUM(BH815:BH824)","v":0},{"$f":"SUM(BI815:BI824)","v":0},{"$f":"SUM(BJ815:BJ824)","v":0},{"$f":"SUM(BK815:BK824)","v":0},{"$f":"SUM(BL815:BL824)","v":0},{"$f":"SUM(BM815:BM824)","v":0},{"$f":"SUM(BN815:BN824)","v":0},{"$f":"SUM(BO815:BO824)","v":0},{"$f":"SUM(BP815:BP824)","v":0},{"$f":"SUM(BQ815:BQ824)","v":0},{"$f":"SUM(BR815:BR824)","v":0},{"$f":"SUM(BS815:BS824)","v":0},{"$f":"SUM(BT815:BT824)","v":0},{"$f":"SUM(BU815:BU824)","v":0},{"$f":"SUM(BV815:BV824)","v":0},{"$f":"SUM(BW815:BW824)","v":0},{"$f":"SUM(BX815:BX824)","v":0},{"$f":"SUM(BY815:BY824)","v":0},{"$f":"SUM(BZ815:BZ824)","v":0},{"$f":"SUM(CA815:CA824)","v":0},{"$f":"SUM(CB815:CB824)","v":0},{"$f":"SUM(CC815:CC824)","v":0}]
[{"$f":"ROW()","v":834},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(W810,IF(W798>=1,(W810/W798)*W$12,IF(W798>0,MIN(W810,$V822/$W798*W$12),0)))","v":4.0810982499999999E-3},4.0810982499999999E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000008E-3,4.0810982500000016E-3,4.0810982500000016E-3,4.0810982500000016E-3,4.0810982500000016E-3,4.0810982500000016E-3,4.0810982500000016E-3,4.0810982500000025E-3,4.0810982500000025E-3,4.0810982500000025E-3,4.0810982500000025E-3,4.0810982500000034E-3,4.0810982500000034E-3,4.0810982500000034E-3,4.0810982500000034E-3,4.0810982500000034E-3,4.0810982500000025E-3,4.0810982500000025E-3,4.0810982500000025E-3,4.0810982500000016E-3,{"$f":"MIN(BC810,IF(BC798>=1,(BC810/BC798)*BC$12,IF(BC798>0,MIN(BC810,$V822/$W798*BC$12),0)))","v":4.0810982500000016E-3},4.0810982500000016E-3,4.0810982500000016E-3,4.0810982500000016E-3,4.0810982500000016E-3,4.0810982499999999E-3,4.0810982499999999E-3,4.0810982499999999E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY810,IF(BY798>=1,(BY810/BY798)*BY$12,IF(BY798>0,MIN(BY810,$V822/$W798*BY$12),0)))","v":0},0,{"$f":"MIN(CA810,IF(CA798>=1,(CA810/CA798)*CA$12,IF(CA798>0,MIN(CA810,$V822/$W798*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":843},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V807+V819-V831","v":0.48191591},0.46986801225000002,0.45782011450000004,0.44577221675000006,0.43372431900000008,0.4216764212500001,0.40962852350000012,0.39758062575000014,0.38553272800000016,0.37348483025000018,0.3614369325000002,0.34938903475000022,0.33734113700000024,0.3252932392500002,0.31324534150000022,0.30119744375000024,0.2891495460000002,0.27710164825000017,0.26505375050000018,0.2530058527500002,0.2409579550000002,0.22891005725000019,0.21686215950000018,0.20481426175000017,0.19276636400000016,0.18071846625000015,0.16867056850000015,0.15662267075000014,0.14457477300000013,0.13252687525000012,0.12047897750000011,0.1084310797500001,{"$f":"BB807+BB819-BB831","v":9.6383182000000095E-2},8.4335284250000087E-2,7.2287386500000078E-2,6.0239488750000063E-2,4.8191591000000047E-2,3.6143693250000039E-2,2.4095795500000038E-2,1.2047897750000038E-2,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,3.8163916471489756E-17,{"$f":"CA807+CA819-CA831","v":3.8163916471489756E-17},3.8163916471489756E-17,3.8163916471489756E-17]
[{"$f":"ROW()","v":848},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V812+V824-V836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BB812+BB824-BB836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY812+BY824-BY836","v":0},0,{"$f":"CA812+CA824-CA836","v":0},0,0]
[{"$f":"ROW()","v":860},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(X860-0.25,0)","v":4.75},{"$f":"MAX(Y860-0.25,0)","v":4.5},{"$f":"MAX(Z860-0.25,0)","v":4.25},{"$f":"MAX(AA860-0.25,0)","v":4},{"$f":"MAX(AB860-0.25,0)","v":3.75},{"$f":"MAX(AC860-0.25,0)","v":3.5},{"$f":"MAX(AD860-0.25,0)","v":3.25},{"$f":"MAX(AE860-0.25,0)","v":3},{"$f":"MAX(AF860-0.25,0)","v":2.75},{"$f":"MAX(AG860-0.25,0)","v":2.5},{"$f":"MAX(AH860-0.25,0)","v":2.25},{"$f":"MAX(AI860-0.25,0)","v":2},{"$f":"MAX(AJ860-0.25,0)","v":1.75},{"$f":"MAX(AK860-0.25,0)","v":1.5},{"$f":"MAX(AL860-0.25,0)","v":1.25},{"$f":"MAX(AM860-0.25,0)","v":1},{"$f":"MAX(AN860-0.25,0)","v":0.75},{"$f":"MAX(AO860-0.25,0)","v":0.5},{"$f":"MAX(AP860-0.25,0)","v":0.25},{"$f":"MAX(AQ860-0.25,0)","v":0},{"$f":"MAX(AR860-0.25,0)","v":0},{"$f":"MAX(AS860-0.25,0)","v":0},{"$f":"MAX(AT860-0.25,0)","v":0},{"$f":"MAX(AU860-0.25,0)","v":0},{"$f":"MAX(AV860-0.25,0)","v":0},{"$f":"MAX(AW860-0.25,0)","v":0},{"$f":"MAX(AX860-0.25,0)","v":0},{"$f":"MAX(AY860-0.25,0)","v":0},{"$f":"MAX(AZ860-0.25,0)","v":0},{"$f":"MAX(BA860-0.25,0)","v":0},{"$f":"MAX(BB860-0.25,0)","v":0},{"$f":"MAX(BC860-0.25,0)","v":0},{"$f":"MAX(BD860-0.25,0)","v":0},{"$f":"MAX(BE860-0.25,0)","v":0},{"$f":"MAX(BF860-0.25,0)","v":0},{"$f":"MAX(BG860-0.25,0)","v":0},{"$f":"MAX(BH860-0.25,0)","v":0},{"$f":"MAX(BI860-0.25,0)","v":0},{"$f":"MAX(BJ860-0.25,0)","v":0},{"$f":"MAX(BK860-0.25,0)","v":0},{"$f":"MAX(BL860-0.25,0)","v":0},{"$f":"MAX(BM860-0.25,0)","v":0},{"$f":"MAX(BN860-0.25,0)","v":0},{"$f":"MAX(BO860-1,0)","v":0},{"$f":"MAX(BP860-1,0)","v":0},{"$f":"MAX(BQ860-1,0)","v":0},{"$f":"MAX(BR860-1,0)","v":0},{"$f":"MAX(BS860-1,0)","v":0},{"$f":"MAX(BT860-1,0)","v":0},{"$f":"MAX(BU860-1,0)","v":0},{"$f":"MAX(BV860-1,0)","v":0},{"$f":"MAX(BW860-1,0)","v":0},{"$f":"MAX(BX860-1,0)","v":0},{"$f":"MAX(BY860-1,0)","v":0},{"$f":"MAX(BZ860-1,0)","v":0},{"$f":"MAX(CA860-1,0)","v":0},{"$f":"MAX(CB860-1,0)","v":0}]
[{"$f":"ROW()","v":861},"Non-depreciable assets"]
[{"$f":"ROW()","v":871},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"X907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":878},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W$129","v":0}]
[{"$f":"ROW()","v":887},"Depreciation"]
[{"$f":"ROW()","v":894},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(X870,IF(X858>=1,(X870/X858)*X$12,IF(X858>0,MIN(X870,$W882/$X858*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(BD870,IF(BD858>=1,(BD870/BD858)*BD$12,IF(BD858>0,MIN(BD870,$W882/$X858*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(BY870,IF(BY858>=1,(BY870/BY858)*BY$12,IF(BY858>0,MIN(BY870,$W882/$X858*BY$12),0)))","v":0},0,{"$f":"MIN(CA870,IF(CA858>=1,(CA870/CA858)*CA$12,IF(CA858>0,MIN(CA870,$W882/$X858*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":904},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W868+W880-W892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BC868+BC880-BC892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY868+BY880-BY892","v":0},0,{"$f":"CA868+CA880-CA892","v":0},0,0]
[{"$f":"ROW()","v":913},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(Y913-0.25,0)","v":19.75},{"$f":"MAX(Z913-0.25,0)","v":19.5},{"$f":"MAX(AA913-0.25,0)","v":19.25},{"$f":"MAX(AB913-0.25,0)","v":19},{"$f":"MAX(AC913-0.25,0)","v":18.75},{"$f":"MAX(AD913-0.25,0)","v":18.5},{"$f":"MAX(AE913-0.25,0)","v":18.25},{"$f":"MAX(AF913-0.25,0)","v":18},{"$f":"MAX(AG913-0.25,0)","v":17.75},{"$f":"MAX(AH913-0.25,0)","v":17.5},{"$f":"MAX(AI913-0.25,0)","v":17.25},{"$f":"MAX(AJ913-0.25,0)","v":17},{"$f":"MAX(AK913-0.25,0)","v":16.75},{"$f":"MAX(AL913-0.25,0)","v":16.5},{"$f":"MAX(AM913-0.25,0)","v":16.25},{"$f":"MAX(AN913-0.25,0)","v":16},{"$f":"MAX(AO913-0.25,0)","v":15.75},{"$f":"MAX(AP913-0.25,0)","v":15.5},{"$f":"MAX(AQ913-0.25,0)","v":15.25},{"$f":"MAX(AR913-0.25,0)","v":15},{"$f":"MAX(AS913-0.25,0)","v":14.75},{"$f":"MAX(AT913-0.25,0)","v":14.5},{"$f":"MAX(AU913-0.25,0)","v":14.25},{"$f":"MAX(AV913-0.25,0)","v":14},{"$f":"MAX(AW913-0.25,0)","v":13.75},{"$f":"MAX(AX913-0.25,0)","v":13.5},{"$f":"MAX(AY913-0.25,0)","v":13.25},{"$f":"MAX(AZ913-0.25,0)","v":13},{"$f":"MAX(BA913-0.25,0)","v":12.75},{"$f":"MAX(BB913-0.25,0)","v":12.5},{"$f":"MAX(BC913-0.25,0)","v":12.25},{"$f":"MAX(BD913-0.25,0)","v":12},{"$f":"MAX(BE913-0.25,0)","v":11.75},{"$f":"MAX(BF913-0.25,0)","v":11.5},{"$f":"MAX(BG913-0.25,0)","v":11.25},{"$f":"MAX(BH913-0.25,0)","v":11},{"$f":"MAX(BI913-0.25,0)","v":10.75},{"$f":"MAX(BJ913-0.25,0)","v":10.5},{"$f":"MAX(BK913-0.25,0)","v":10.25},{"$f":"MAX(BL913-0.25,0)","v":10},{"$f":"MAX(BM913-0.25,0)","v":9.75},{"$f":"MAX(BN913-0.25,0)","v":9.5},{"$f":"MAX(BO913-1,0)","v":8.5},{"$f":"MAX(BP913-1,0)","v":7.5},{"$f":"MAX(BQ913-1,0)","v":6.5},{"$f":"MAX(BR913-1,0)","v":5.5},{"$f":"MAX(BS913-1,0)","v":4.5},{"$f":"MAX(BT913-1,0)","v":3.5},{"$f":"MAX(BU913-1,0)","v":2.5},{"$f":"MAX(BV913-1,0)","v":1.5},{"$f":"MAX(BW913-1,0)","v":0.5},0,0,0,0,0]
[{"$f":"ROW()","v":917},"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,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,2,1.75,1.5,1.25,1,0.75,0.5,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":922},"Non-depreciable assets"]
[{"$f":"ROW()","v":931},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Y967","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":940},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X$130","v":0}]
[{"$f":"ROW()","v":948},"Depreciation"]
[{"$f":"ROW()","v":957},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":963},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X927+X939-X951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY927+BY939-BY951","v":0},0,{"$f":"CA927+CA939-CA951","v":0},0,0]
[{"$f":"ROW()","v":974},"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,{"$f":"PipeTAL","v":20},{"$f":"MAX(Z974-0.25,0)","v":19.75},{"$f":"MAX(AA974-0.25,0)","v":19.5},{"$f":"MAX(AB974-0.25,0)","v":19.25},{"$f":"MAX(AC974-0.25,0)","v":19},{"$f":"MAX(AD974-0.25,0)","v":18.75},{"$f":"MAX(AE974-0.25,0)","v":18.5},{"$f":"MAX(AF974-0.25,0)","v":18.25},{"$f":"MAX(AG974-0.25,0)","v":18},{"$f":"MAX(AH974-0.25,0)","v":17.75},{"$f":"MAX(AI974-0.25,0)","v":17.5},{"$f":"MAX(AJ974-0.25,0)","v":17.25},{"$f":"MAX(AK974-0.25,0)","v":17},{"$f":"MAX(AL974-0.25,0)","v":16.75},{"$f":"MAX(AM974-0.25,0)","v":16.5},{"$f":"MAX(AN974-0.25,0)","v":16.25},{"$f":"MAX(AO974-0.25,0)","v":16},{"$f":"MAX(AP974-0.25,0)","v":15.75},{"$f":"MAX(AQ974-0.25,0)","v":15.5},{"$f":"MAX(AR974-0.25,0)","v":15.25},{"$f":"MAX(AS974-0.25,0)","v":15},{"$f":"MAX(AT974-0.25,0)","v":14.75},{"$f":"MAX(AU974-0.25,0)","v":14.5},{"$f":"MAX(AV974-0.25,0)","v":14.25},{"$f":"MAX(AW974-0.25,0)","v":14},{"$f":"MAX(AX974-0.25,0)","v":13.75},{"$f":"MAX(AY974-0.25,0)","v":13.5},{"$f":"MAX(AZ974-0.25,0)","v":13.25},{"$f":"MAX(BA974-0.25,0)","v":13},{"$f":"MAX(BB974-0.25,0)","v":12.75},{"$f":"MAX(BC974-0.25,0)","v":12.5},{"$f":"MAX(BD974-0.25,0)","v":12.25},{"$f":"MAX(BE974-0.25,0)","v":12},{"$f":"MAX(BF974-0.25,0)","v":11.75},{"$f":"MAX(BG974-0.25,0)","v":11.5},{"$f":"MAX(BH974-0.25,0)","v":11.25},{"$f":"MAX(BI974-0.25,0)","v":11},{"$f":"MAX(BJ974-0.25,0)","v":10.75},{"$f":"MAX(BK974-0.25,0)","v":10.5},{"$f":"MAX(BL974-0.25,0)","v":10.25},{"$f":"MAX(BM974-0.25,0)","v":10},{"$f":"MAX(BN974-0.25,0)","v":9.75},{"$f":"MAX(BO974-1,0)","v":8.75},{"$f":"MAX(BP974-1,0)","v":7.75},{"$f":"MAX(BQ974-1,0)","v":6.75},{"$f":"MAX(BR974-1,0)","v":5.75},{"$f":"MAX(BS974-1,0)","v":4.75},{"$f":"MAX(BT974-1,0)","v":3.75},{"$f":"MAX(BU974-1,0)","v":2.75},{"$f":"MAX(BV974-1,0)","v":1.75},{"$f":"MAX(BW974-1,0)","v":0.75},0,0,0,0,0]
[{"$f":"ROW()","v":983},"Non-depreciable assets"]
[{"$f":"ROW()","v":990},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z1026","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":992},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Z1028","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1001},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y$130","v":0}]
[{"$f":"ROW()","v":1013},"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,{"$f":"MIN(Z989,IF(Z977>=1,(Z989/Z977)*Z$12,IF(Z977>0,MIN(Z989,$Y1001/$Z977*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(BF989,IF(BF977>=1,(BF989/BF977)*BF$12,IF(BF977>0,MIN(BF989,$Y1001/$Z977*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(CA989,IF(CA977>=1,(CA989/CA977)*CA$12,IF(CA977>0,MIN(CA989,$Y1001/$Z977*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1018},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1027},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y991+Y1003-Y1015","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY991+BY1003-BY1015","v":0},0,{"$f":"CA991+CA1003-CA1015","v":0},0,0]
[{"$f":"ROW()","v":1036},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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,{"$f":"MAX(BO1036-1,0)","v":9},8,7,6,5,4,3,2,1,0,0,0,0,0]
[{"$f":"ROW()","v":1044},"Non-depreciable assets"]
[{"$f":"ROW()","v":1045}]
[{"$f":"ROW()","v":1059},"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,{"$f":"Z$127","v":2.4833000000000001E-2}]
[{"$f":"ROW()","v":1062},"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,{"$f":"Z$130","v":-1.6839750000000001E-2}]
[{"$f":"ROW()","v":1071},"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(AA1047,IF(AA1035>=1,(AA1047/AA1035)*AA$12,IF(AA1035>0,MIN(AA1047,$Z1059/$AA1035*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(BG1047,IF(BG1035>=1,(BG1047/BG1035)*BG$12,IF(BG1035>0,MIN(BG1047,$Z1059/$AA1035*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(CA1047,IF(CA1035>=1,(CA1047/CA1035)*CA$12,IF(CA1035>0,MIN(CA1047,$Z1059/$AA1035*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1082},"Closing Asset Values"]
[{"$f":"ROW()","v":1088},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z1052+Z1064-Z1076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1097},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},{"$f":"MAX(AB1097-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10.75,10.5,10.25,{"$f":"MAX(BO1097-1,0)","v":9.25},8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0]
[{"$f":"ROW()","v":1105},"Non-depreciable assets"]
[{"$f":"ROW()","v":1106}]
[{"$f":"ROW()","v":1115},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1128},"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,{"$f":"AA$135","v":0}]
[{"$f":"ROW()","v":1132},"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":"MIN(AB1108,IF(AB1096>=1,(AB1108/AB1096)*AB$12,IF(AB1096>0,MIN(AB1108,$AA1120/$AB1096*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(BH1108,IF(BH1096>=1,(BH1108/BH1096)*BH$12,IF(BH1096>0,MIN(BH1108,$AA1120/$AB1096*BH$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1108,IF(CA1096>=1,(CA1108/CA1096)*CA$12,IF(CA1096>0,MIN(CA1108,$AA1120/$AB1096*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1141},"Non-depreciable assets"]
[{"$f":"ROW()","v":1148},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA1112+AA1124-AA1136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1112+BY1124-BY1136","v":0},0,{"$f":"CA1112+CA1124-CA1136","v":0},0,0]
[{"$f":"ROW()","v":1158},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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,{"$f":"MAX(BO1158-1,0)","v":9.5},8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0]
[{"$f":"ROW()","v":1167}]
[{"$f":"ROW()","v":1171},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1176},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1185},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB$131","v":0}]
[{"$f":"ROW()","v":1194},"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":"MIN(AC1170,IF(AC1158>=1,(AC1170/AC1158)*AC$12,IF(AC1158>0,MIN(AC1170,$AB1182/$AC1158*AC$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BI1170,IF(BI1158>=1,(BI1170/BI1158)*BI$12,IF(BI1158>0,MIN(BI1170,$AB1182/$AC1158*BI$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1170,IF(CA1158>=1,(CA1170/CA1158)*CA$12,IF(CA1158>0,MIN(CA1170,$AB1182/$AC1158*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1202},"Non-depreciable assets"]
[{"$f":"ROW()","v":1211},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB1175+AB1187-AB1199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1175+BY1187-BY1199","v":0},0,{"$f":"CA1175+CA1187-CA1199","v":0},0,0]
[{"$f":"ROW()","v":1217},"Life (years)"]
[{"$f":"ROW()","v":1228}]
[{"$f":"ROW()","v":1229},"Opening Asset Values"]
[{"$f":"ROW()","v":1240},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1230:N1239)","v":0},{"$f":"SUM(O1230:O1239)","v":0},{"$f":"SUM(P1230:P1239)","v":0},{"$f":"SUM(Q1230:Q1239)","v":0},{"$f":"SUM(R1230:R1239)","v":0},{"$f":"SUM(S1230:S1239)","v":0},{"$f":"SUM(T1230:T1239)","v":0},{"$f":"SUM(U1230:U1239)","v":0},{"$f":"SUM(V1230:V1239)","v":0},{"$f":"SUM(W1230:W1239)","v":0},{"$f":"SUM(X1230:X1239)","v":0},{"$f":"SUM(Y1230:Y1239)","v":0},{"$f":"SUM(Z1230:Z1239)","v":0},{"$f":"SUM(AA1230:AA1239)","v":0},{"$f":"SUM(AB1230:AB1239)","v":0},{"$f":"SUM(AC1230:AC1239)","v":0},{"$f":"SUM(AD1230:AD1239)","v":0},{"$f":"SUM(AE1230:AE1239)","v":0},{"$f":"SUM(AF1230:AF1239)","v":0},{"$f":"SUM(AG1230:AG1239)","v":0},{"$f":"SUM(AH1230:AH1239)","v":0},{"$f":"SUM(AI1230:AI1239)","v":0},{"$f":"SUM(AJ1230:AJ1239)","v":0},{"$f":"SUM(AK1230:AK1239)","v":0},{"$f":"SUM(AL1230:AL1239)","v":0},{"$f":"SUM(AM1230:AM1239)","v":0},{"$f":"SUM(AN1230:AN1239)","v":0},{"$f":"SUM(AO1230:AO1239)","v":0},{"$f":"SUM(AP1230:AP1239)","v":0},{"$f":"SUM(AQ1230:AQ1239)","v":0},{"$f":"SUM(AR1230:AR1239)","v":0},{"$f":"SUM(AS1230:AS1239)","v":0},{"$f":"SUM(AT1230:AT1239)","v":0},{"$f":"SUM(AU1230:AU1239)","v":0},{"$f":"SUM(AV1230:AV1239)","v":0},{"$f":"SUM(AW1230:AW1239)","v":0},{"$f":"SUM(AX1230:AX1239)","v":0},{"$f":"SUM(AY1230:AY1239)","v":0},{"$f":"SUM(AZ1230:AZ1239)","v":0},{"$f":"SUM(BA1230:BA1239)","v":0},{"$f":"SUM(BB1230:BB1239)","v":0},{"$f":"SUM(BC1230:BC1239)","v":0},{"$f":"SUM(BD1230:BD1239)","v":0},{"$f":"SUM(BE1230:BE1239)","v":0},{"$f":"SUM(BF1230:BF1239)","v":0},{"$f":"SUM(BG1230:BG1239)","v":0},{"$f":"SUM(BH1230:BH1239)","v":0},{"$f":"SUM(BI1230:BI1239)","v":0},{"$f":"SUM(BJ1230:BJ1239)","v":0},{"$f":"SUM(BK1230:BK1239)","v":0},{"$f":"SUM(BL1230:BL1239)","v":0},{"$f":"SUM(BM1230:BM1239)","v":0},{"$f":"SUM(BN1230:BN1239)","v":0},{"$f":"SUM(BO1230:BO1239)","v":0},{"$f":"SUM(BP1230:BP1239)","v":0},{"$f":"SUM(BQ1230:BQ1239)","v":0},{"$f":"SUM(BR1230:BR1239)","v":0},{"$f":"SUM(BS1230:BS1239)","v":0},{"$f":"SUM(BT1230:BT1239)","v":0},{"$f":"SUM(BU1230:BU1239)","v":0},{"$f":"SUM(BV1230:BV1239)","v":0},{"$f":"SUM(BW1230:BW1239)","v":0},{"$f":"SUM(BX1230:BX1239)","v":0},{"$f":"SUM(BY1230:BY1239)","v":0},{"$f":"SUM(BZ1230:BZ1239)","v":0},{"$f":"SUM(CA1230:CA1239)","v":0},{"$f":"SUM(CB1230:CB1239)","v":0},{"$f":"SUM(CC1230:CC1239)","v":0}]
[{"$f":"ROW()","v":1246},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$131","v":0}]
[{"$f":"ROW()","v":1255},"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":"MIN(AD1231,IF(AD1219>=1,(AD1231/AD1219)*AD$12,IF(AD1219>0,MIN(AD1231,$AC1243/$AD1219*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(BJ1231,IF(BJ1219>=1,(BJ1231/BJ1219)*BJ$12,IF(BJ1219>0,MIN(BJ1231,$AC1243/$AD1219*BJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1231,IF(CA1219>=1,(CA1231/CA1219)*CA$12,IF(CA1219>0,MIN(CA1231,$AC1243/$AD1219*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1264},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1254:N1263)","v":0},{"$f":"SUM(O1254:O1263)","v":0},{"$f":"SUM(P1254:P1263)","v":0},{"$f":"SUM(Q1254:Q1263)","v":0},{"$f":"SUM(R1254:R1263)","v":0},{"$f":"SUM(S1254:S1263)","v":0},{"$f":"SUM(T1254:T1263)","v":0},{"$f":"SUM(U1254:U1263)","v":0},{"$f":"SUM(V1254:V1263)","v":0},{"$f":"SUM(W1254:W1263)","v":0},{"$f":"SUM(X1254:X1263)","v":0},{"$f":"SUM(Y1254:Y1263)","v":0},{"$f":"SUM(Z1254:Z1263)","v":0},{"$f":"SUM(AA1254:AA1263)","v":0},{"$f":"SUM(AB1254:AB1263)","v":0},{"$f":"SUM(AC1254:AC1263)","v":0},{"$f":"SUM(AD1254:AD1263)","v":0},{"$f":"SUM(AE1254:AE1263)","v":0},{"$f":"SUM(AF1254:AF1263)","v":0},{"$f":"SUM(AG1254:AG1263)","v":0},{"$f":"SUM(AH1254:AH1263)","v":0},{"$f":"SUM(AI1254:AI1263)","v":0},{"$f":"SUM(AJ1254:AJ1263)","v":0},{"$f":"SUM(AK1254:AK1263)","v":0},{"$f":"SUM(AL1254:AL1263)","v":0},{"$f":"SUM(AM1254:AM1263)","v":0},{"$f":"SUM(AN1254:AN1263)","v":0},{"$f":"SUM(AO1254:AO1263)","v":0},{"$f":"SUM(AP1254:AP1263)","v":0},{"$f":"SUM(AQ1254:AQ1263)","v":0},{"$f":"SUM(AR1254:AR1263)","v":0},{"$f":"SUM(AS1254:AS1263)","v":0},{"$f":"SUM(AT1254:AT1263)","v":0},{"$f":"SUM(AU1254:AU1263)","v":0},{"$f":"SUM(AV1254:AV1263)","v":0},{"$f":"SUM(AW1254:AW1263)","v":0},{"$f":"SUM(AX1254:AX1263)","v":0},{"$f":"SUM(AY1254:AY1263)","v":0},{"$f":"SUM(AZ1254:AZ1263)","v":0},{"$f":"SUM(BA1254:BA1263)","v":0},{"$f":"SUM(BB1254:BB1263)","v":0},{"$f":"SUM(BC1254:BC1263)","v":0},{"$f":"SUM(BD1254:BD1263)","v":0},{"$f":"SUM(BE1254:BE1263)","v":0},{"$f":"SUM(BF1254:BF1263)","v":0},{"$f":"SUM(BG1254:BG1263)","v":0},{"$f":"SUM(BH1254:BH1263)","v":0},{"$f":"SUM(BI1254:BI1263)","v":0},{"$f":"SUM(BJ1254:BJ1263)","v":0},{"$f":"SUM(BK1254:BK1263)","v":0},{"$f":"SUM(BL1254:BL1263)","v":0},{"$f":"SUM(BM1254:BM1263)","v":0},{"$f":"SUM(BN1254:BN1263)","v":0},{"$f":"SUM(BO1254:BO1263)","v":0},{"$f":"SUM(BP1254:BP1263)","v":0},{"$f":"SUM(BQ1254:BQ1263)","v":0},{"$f":"SUM(BR1254:BR1263)","v":0},{"$f":"SUM(BS1254:BS1263)","v":0},{"$f":"SUM(BT1254:BT1263)","v":0},{"$f":"SUM(BU1254:BU1263)","v":0},{"$f":"SUM(BV1254:BV1263)","v":0},{"$f":"SUM(BW1254:BW1263)","v":0},{"$f":"SUM(BX1254:BX1263)","v":0},{"$f":"SUM(BY1254:BY1263)","v":0},{"$f":"SUM(BZ1254:BZ1263)","v":0},{"$f":"SUM(CA1254:CA1263)","v":0},{"$f":"SUM(CB1254:CB1263)","v":0},{"$f":"SUM(CC1254:CC1263)","v":0}]
[{"$f":"ROW()","v":1269},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC$130","v":0},{"$f":"AD1233+AD1245-AD1257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1233+BY1245-BY1257","v":0},0,{"$f":"CA1233+CA1245-CA1257","v":0},0,0]
[{"$f":"ROW()","v":1281},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,11.5,11.25,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0]
[{"$f":"ROW()","v":1290},"Opening Asset Values"]
[{"$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,{"$f":"AD1328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1328","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1299},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1335","v":0},{"$f":"AE1335","v":0},{"$f":"AF1335","v":0},{"$f":"AG1335","v":0},{"$f":"AH1335","v":0},{"$f":"AI1335","v":0},{"$f":"AJ1335","v":0},{"$f":"AK1335","v":0},{"$f":"AL1335","v":0},{"$f":"AM1335","v":0},{"$f":"AN1335","v":0},{"$f":"AO1335","v":0},{"$f":"AP1335","v":0},{"$f":"AQ1335","v":0},{"$f":"AR1335","v":0},{"$f":"AS1335","v":0},{"$f":"AT1335","v":0},{"$f":"AU1335","v":0},{"$f":"AV1335","v":0},{"$f":"AW1335","v":0},{"$f":"AX1335","v":0},{"$f":"AY1335","v":0},{"$f":"AZ1335","v":0},{"$f":"BA1335","v":0},{"$f":"BB1335","v":0},{"$f":"BC1335","v":0},{"$f":"BD1335","v":0},{"$f":"BE1335","v":0},{"$f":"BF1335","v":0},{"$f":"BG1335","v":0},{"$f":"BH1335","v":0},{"$f":"BI1335","v":0},{"$f":"BJ1335","v":0},{"$f":"BK1335","v":0},{"$f":"BL1335","v":0},{"$f":"BM1335","v":0},{"$f":"BN1335","v":0},{"$f":"BO1335","v":0},{"$f":"BP1335","v":0},{"$f":"BQ1335","v":0},{"$f":"BR1335","v":0},{"$f":"BS1335","v":0},{"$f":"BT1335","v":0},{"$f":"BU1335","v":0},{"$f":"BV1335","v":0},{"$f":"BW1335","v":0},{"$f":"BX1335","v":0},{"$f":"BY1335","v":0},{"$f":"BZ1335","v":0},{"$f":"CA1335","v":0},{"$f":"CB1335","v":0}]
[{"$f":"ROW()","v":1308},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD$132","v":0}]
[{"$f":"ROW()","v":1315},"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,{"$f":"MIN(AE1291,IF(AE1279>=1,(AE1291/AE1279)*AE$12,IF(AE1279>0,MIN(AE1291,$AD1303/$AE1279*AE$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1291,IF(CA1279>=1,(CA1291/CA1279)*CA$12,IF(CA1279>0,MIN(CA1291,$AD1303/$AE1279*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1325},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1315:N1324)","v":0},{"$f":"SUM(O1315:O1324)","v":0},{"$f":"SUM(P1315:P1324)","v":0},{"$f":"SUM(Q1315:Q1324)","v":0},{"$f":"SUM(R1315:R1324)","v":0},{"$f":"SUM(S1315:S1324)","v":0},{"$f":"SUM(T1315:T1324)","v":0},{"$f":"SUM(U1315:U1324)","v":0},{"$f":"SUM(V1315:V1324)","v":0},{"$f":"SUM(W1315:W1324)","v":0},{"$f":"SUM(X1315:X1324)","v":0},{"$f":"SUM(Y1315:Y1324)","v":0},{"$f":"SUM(Z1315:Z1324)","v":0},{"$f":"SUM(AA1315:AA1324)","v":0},{"$f":"SUM(AB1315:AB1324)","v":0},{"$f":"SUM(AC1315:AC1324)","v":0},{"$f":"SUM(AD1315:AD1324)","v":0},{"$f":"SUM(AE1315:AE1324)","v":5.2678805625000005E-2},{"$f":"SUM(AF1315:AF1324)","v":5.2678805624999998E-2},{"$f":"SUM(AG1315:AG1324)","v":5.2678805624999998E-2},{"$f":"SUM(AH1315:AH1324)","v":5.2678805625000005E-2},{"$f":"SUM(AI1315:AI1324)","v":5.2678805625000005E-2},{"$f":"SUM(AJ1315:AJ1324)","v":5.2678805625000005E-2},{"$f":"SUM(AK1315:AK1324)","v":5.2678805625000005E-2},{"$f":"SUM(AL1315:AL1324)","v":5.2678805625000012E-2},{"$f":"SUM(AM1315:AM1324)","v":5.2678805625000012E-2},{"$f":"SUM(AN1315:AN1324)","v":5.2678805625000012E-2},{"$f":"SUM(AO1315:AO1324)","v":5.2678805625000019E-2},{"$f":"SUM(AP1315:AP1324)","v":5.2678805625000019E-2},{"$f":"SUM(AQ1315:AQ1324)","v":5.2678805625000019E-2},{"$f":"SUM(AR1315:AR1324)","v":5.2678805625000026E-2},{"$f":"SUM(AS1315:AS1324)","v":5.2678805625000026E-2},{"$f":"SUM(AT1315:AT1324)","v":5.2678805625000033E-2},{"$f":"SUM(AU1315:AU1324)","v":5.2678805625000033E-2},{"$f":"SUM(AV1315:AV1324)","v":5.2678805625000033E-2},{"$f":"SUM(AW1315:AW1324)","v":5.267880562500004E-2},{"$f":"SUM(AX1315:AX1324)","v":5.2678805625000047E-2},{"$f":"SUM(AY1315:AY1324)","v":5.2678805625000047E-2},{"$f":"SUM(AZ1315:AZ1324)","v":5.2678805625000047E-2},{"$f":"SUM(BA1315:BA1324)","v":5.2678805625000061E-2},{"$f":"SUM(BB1315:BB1324)","v":5.2678805625000061E-2},{"$f":"SUM(BC1315:BC1324)","v":5.2678805625000061E-2},{"$f":"SUM(BD1315:BD1324)","v":5.2678805625000061E-2},{"$f":"SUM(BE1315:BE1324)","v":5.2678805625000061E-2},{"$f":"SUM(BF1315:BF1324)","v":5.2678805625000061E-2},{"$f":"SUM(BG1315:BG1324)","v":5.2678805625000068E-2},{"$f":"SUM(BH1315:BH1324)","v":5.2678805625000054E-2},{"$f":"SUM(BI1315:BI1324)","v":5.2678805625000054E-2},{"$f":"SUM(BJ1315:BJ1324)","v":5.2678805625000054E-2},{"$f":"SUM(BK1315:BK1324)","v":5.2678805625000054E-2},{"$f":"SUM(BL1315:BL1324)","v":5.2678805625000054E-2},{"$f":"SUM(BM1315:BM1324)","v":5.2678805625000054E-2},{"$f":"SUM(BN1315:BN1324)","v":5.2678805625000054E-2},{"$f":"SUM(BO1315:BO1324)","v":0.21071522250000022},{"$f":"SUM(BP1315:BP1324)","v":0.1536979635000002},{"$f":"SUM(BQ1315:BQ1324)","v":0.15369796350000017},{"$f":"SUM(BR1315:BR1324)","v":0.15369796350000017},{"$f":"SUM(BS1315:BS1324)","v":0.15369796350000015},{"$f":"SUM(BT1315:BT1324)","v":0.15369796350000015},{"$f":"SUM(BU1315:BU1324)","v":0.15369796350000015},{"$f":"SUM(BV1315:BV1324)","v":0.15369796350000015},{"$f":"SUM(BW1315:BW1324)","v":0.15369796350000015},{"$f":"SUM(BX1315:BX1324)","v":0.15369796350000012},{"$f":"SUM(BY1315:BY1324)","v":0.15369796350000012},{"$f":"SUM(BZ1315:BZ1324)","v":0},{"$f":"SUM(CA1315:CA1324)","v":0},{"$f":"SUM(CB1315:CB1324)","v":0},{"$f":"SUM(CC1315:CC1324)","v":0}]
[{"$f":"ROW()","v":1334},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1298+AD1310-AD1322","v":0.54223213000000003},0.52867632674999998,0.51512052349999993,0.50156472024999998,0.48800891699999999,0.47445311374999999,0.46089731049999999,0.44734150724999999,0.43378570399999999,0.42022990075,0.4066740975,0.39311829425,0.379562491,0.36600668775,0.35245088450000001,0.33889508125000001,0.32533927800000001,0.31178347475000001,0.29822767150000001,0.28467186825000002,0.27111606500000002,0.25756026175000002,0.24400445850000002,0.23044865525000002,0.21689285200000002,0.20333704875000003,0.18978124550000003,0.17622544225000003,0.16266963900000003,0.14911383575000003,0.13555803250000004,0.12200222925000004,{"$f":"BJ1298+BJ1310-BJ1322","v":0.10844642600000004},9.4890622750000042E-2,8.133481950000003E-2,6.7779016250000018E-2,5.4223213000000013E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1338},{"$f":"TEXT(EOMONTH(LEFT(B1277,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/2001 Capex"}]
[{"$f":"ROW()","v":1351},"Opening Asset Values"]
[{"$f":"ROW()","v":1352},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1388","v":0},{"$f":"AF1388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL1388","v":0},0,0,0,0,0,0,{"$f":"BS1388","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1361},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1397","v":0},{"$f":"AF1397","v":0},{"$f":"AG1397","v":0},{"$f":"AH1397","v":0},{"$f":"AI1397","v":0},{"$f":"AJ1397","v":0},{"$f":"AK1397","v":0},{"$f":"AL1397","v":0},{"$f":"AM1397","v":0},{"$f":"AN1397","v":0},{"$f":"AO1397","v":0},{"$f":"AP1397","v":0},{"$f":"AQ1397","v":0},{"$f":"AR1397","v":0},{"$f":"AS1397","v":0},{"$f":"AT1397","v":0},{"$f":"AU1397","v":0},{"$f":"AV1397","v":0},{"$f":"AW1397","v":0},{"$f":"AX1397","v":0},{"$f":"AY1397","v":0},{"$f":"AZ1397","v":0},{"$f":"BA1397","v":0},{"$f":"BB1397","v":0},{"$f":"BC1397","v":0},{"$f":"BD1397","v":0},{"$f":"BE1397","v":0},{"$f":"BF1397","v":0},{"$f":"BG1397","v":0},{"$f":"BH1397","v":0},{"$f":"BI1397","v":0},{"$f":"BJ1397","v":0},{"$f":"BK1397","v":0},{"$f":"BL1397","v":0},{"$f":"BM1397","v":0},{"$f":"BN1397","v":0},{"$f":"BO1397","v":0},{"$f":"BP1397","v":0},{"$f":"BQ1397","v":0},{"$f":"BR1397","v":0},{"$f":"BS1397","v":0},{"$f":"BT1397","v":0},{"$f":"BU1397","v":0},{"$f":"BV1397","v":0},{"$f":"BW1397","v":0},{"$f":"BX1397","v":0},{"$f":"BY1397","v":0},{"$f":"BZ1397","v":0},{"$f":"CA1397","v":0},{"$f":"CB1397","v":0}]
[{"$f":"ROW()","v":1369},"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$132","v":0}]
[{"$f":"ROW()","v":1378},"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":"MIN(AF1354,IF(AF1342>=1,(AF1354/AF1342)*AF$12,IF(AF1342>0,MIN(AF1354,$AE1366/$AF1342*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(CA1354,IF(CA1342>=1,(CA1354/CA1342)*CA$12,IF(CA1342>0,MIN(CA1354,$AE1366/$AF1342*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1384},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1395},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE1359+AE1371-AE1383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BK1359+BK1371-BK1383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1404},"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":1411}]
[{"$f":"ROW()","v":1413},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1449","v":0},{"$f":"AG1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AW1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM1449","v":0},0,0,0,0,0,{"$f":"BS1449","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1422},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1458","v":0},{"$f":"AG1458","v":0},{"$f":"AH1458","v":0},{"$f":"AI1458","v":0},{"$f":"AJ1458","v":0},{"$f":"AK1458","v":0},{"$f":"AL1458","v":0},{"$f":"AM1458","v":0},{"$f":"AN1458","v":0},{"$f":"AO1458","v":0},{"$f":"AP1458","v":0},{"$f":"AQ1458","v":0},{"$f":"AR1458","v":0},{"$f":"AS1458","v":0},{"$f":"AT1458","v":0},{"$f":"AU1458","v":0},{"$f":"AV1458","v":0},{"$f":"AW1458","v":0},{"$f":"AX1458","v":0},{"$f":"AY1458","v":0},{"$f":"AZ1458","v":0},{"$f":"BA1458","v":0},{"$f":"BB1458","v":0},{"$f":"BC1458","v":0},{"$f":"BD1458","v":0},{"$f":"BE1458","v":0},{"$f":"BF1458","v":0},{"$f":"BG1458","v":0},{"$f":"BH1458","v":0},{"$f":"BI1458","v":0},{"$f":"BJ1458","v":0},{"$f":"BK1458","v":0},{"$f":"BL1458","v":0},{"$f":"BM1458","v":0},{"$f":"BN1458","v":0},{"$f":"BO1458","v":0},{"$f":"BP1458","v":0},{"$f":"BQ1458","v":0},{"$f":"BR1458","v":0},{"$f":"BS1458","v":0},{"$f":"BT1458","v":0},{"$f":"BU1458","v":0},{"$f":"BV1458","v":0},{"$f":"BW1458","v":0},{"$f":"BX1458","v":0},{"$f":"BY1458","v":0},{"$f":"BZ1458","v":0},{"$f":"CA1458","v":0},{"$f":"CB1458","v":0}]
[{"$f":"ROW()","v":1434},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF$136","v":0}]
[{"$f":"ROW()","v":1439},"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":"MIN(AG1415,IF(AG1403>=1,(AG1415/AG1403)*AG$12,IF(AG1403>0,MIN(AG1415,$AF1427/$AG1403*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(BY1415,IF(BY1403>=1,(BY1415/BY1403)*BY$12,IF(BY1403>0,MIN(BY1415,$AF1427/$AG1403*BY$12),0)))","v":0},0,{"$f":"MIN(CA1415,IF(CA1403>=1,(CA1415/CA1403)*CA$12,IF(CA1403>0,MIN(CA1415,$AF1427/$AG1403*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1448},"Closing Asset Values"]
[{"$f":"ROW()","v":1457},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF1421+AF1433-AF1445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BL1421+BL1433-BL1445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1465},"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,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0,0,0]
[{"$f":"ROW()","v":1474},"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,{"$f":"AG1510","v":0},{"$f":"AH1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN1510","v":0},0,0,0,0,{"$f":"BS1510","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1480},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1483},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1519","v":0},{"$f":"AH1519","v":0},{"$f":"AI1519","v":0},{"$f":"AJ1519","v":0},{"$f":"AK1519","v":0},{"$f":"AL1519","v":0},{"$f":"AM1519","v":0},{"$f":"AN1519","v":0},{"$f":"AO1519","v":0},{"$f":"AP1519","v":0},{"$f":"AQ1519","v":0},{"$f":"AR1519","v":0},{"$f":"AS1519","v":0},{"$f":"AT1519","v":0},{"$f":"AU1519","v":0},{"$f":"AV1519","v":0},{"$f":"AW1519","v":0},{"$f":"AX1519","v":0},{"$f":"AY1519","v":0},{"$f":"AZ1519","v":0},{"$f":"BA1519","v":0},{"$f":"BB1519","v":0},{"$f":"BC1519","v":0},{"$f":"BD1519","v":0},{"$f":"BE1519","v":0},{"$f":"BF1519","v":0},{"$f":"BG1519","v":0},{"$f":"BH1519","v":0},{"$f":"BI1519","v":0},{"$f":"BJ1519","v":0},{"$f":"BK1519","v":0},{"$f":"BL1519","v":0},{"$f":"BM1519","v":0},{"$f":"BN1519","v":0},{"$f":"BO1519","v":0},{"$f":"BP1519","v":0},{"$f":"BQ1519","v":0},{"$f":"BR1519","v":0},{"$f":"BS1519","v":0},{"$f":"BT1519","v":0},{"$f":"BU1519","v":0},{"$f":"BV1519","v":0},{"$f":"BW1519","v":0},{"$f":"BX1519","v":0},{"$f":"BY1519","v":0},{"$f":"BZ1519","v":0},{"$f":"CA1519","v":0},{"$f":"CB1519","v":0}]
[{"$f":"ROW()","v":1492},"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$133","v":0}]
[{"$f":"ROW()","v":1503},"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":"MIN(AH1479,IF(AH1467>=1,(AH1479/AH1467)*AH$12,IF(AH1467>0,MIN(AH1479,$AG1491/$AH1467*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(CA1479,IF(CA1467>=1,(CA1479/CA1467)*CA$12,IF(CA1467>0,MIN(CA1479,$AG1491/$AH1467*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1509},"Closing Asset Values"]
[{"$f":"ROW()","v":1518},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG1482+AG1494-AG1506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BM1482+BM1494-BM1506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1526},"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,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,12.5,12.25,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0]
[{"$f":"ROW()","v":1535},"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,{"$f":"AH1571","v":0},{"$f":"AI1571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY1571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BO1571","v":0},0,0,0,{"$f":"BS1571","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1536},"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,{"$f":"AH1572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1572","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1549},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH$129","v":8.06671257}]
[{"$f":"ROW()","v":1553},"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$133","v":4.2681799999999999E-3}]
[{"$f":"ROW()","v":1562},"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":"MIN(AI1538,IF(AI1526>=1,(AI1538/AI1526)*AI$12,IF(AI1526>0,MIN(AI1538,$AH1550/$AI1526*AI$12),0)))","v":1.2143046249999999E-3},1.2143046249999999E-3,1.2143046250000001E-3,1.2143046250000001E-3,1.2143046250000001E-3,1.2143046250000001E-3,1.2143046250000004E-3,1.2143046250000004E-3,1.2143046250000004E-3,1.2143046250000006E-3,1.2143046250000006E-3,1.2143046250000006E-3,1.2143046250000008E-3,1.2143046250000008E-3,1.2143046250000008E-3,1.214304625000001E-3,1.214304625000001E-3,1.214304625000001E-3,1.2143046250000012E-3,1.2143046250000012E-3,1.2143046250000014E-3,1.2143046250000014E-3,1.2143046250000017E-3,1.2143046250000017E-3,1.2143046250000019E-3,1.2143046250000019E-3,1.2143046250000021E-3,1.2143046250000021E-3,1.2143046250000023E-3,1.2143046250000023E-3,1.2143046250000023E-3,1.2143046250000023E-3,4.8572185000000092E-3,4.8572185000000092E-3,4.8572185000000084E-3,4.8572185000000084E-3,4.8572185000000084E-3,4.8572185000000084E-3,4.8572185000000075E-3,4.8572185000000084E-3,4.8572185000000084E-3,4.8572185000000084E-3,4.8572185000000084E-3,4.8572185000000084E-3,{"$f":"MIN(CA1538,IF(CA1526>=1,(CA1538/CA1526)*CA$12,IF(CA1526>0,MIN(CA1538,$AH1550/$AI1526*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1569},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1559:N1568)","v":0},{"$f":"SUM(O1559:O1568)","v":0},{"$f":"SUM(P1559:P1568)","v":0},{"$f":"SUM(Q1559:Q1568)","v":0},{"$f":"SUM(R1559:R1568)","v":0},{"$f":"SUM(S1559:S1568)","v":0},{"$f":"SUM(T1559:T1568)","v":0},{"$f":"SUM(U1559:U1568)","v":0},{"$f":"SUM(V1559:V1568)","v":0},{"$f":"SUM(W1559:W1568)","v":0},{"$f":"SUM(X1559:X1568)","v":0},{"$f":"SUM(Y1559:Y1568)","v":0},{"$f":"SUM(Z1559:Z1568)","v":0},{"$f":"SUM(AA1559:AA1568)","v":0},{"$f":"SUM(AB1559:AB1568)","v":0},{"$f":"SUM(AC1559:AC1568)","v":0},{"$f":"SUM(AD1559:AD1568)","v":0},{"$f":"SUM(AE1559:AE1568)","v":0},{"$f":"SUM(AF1559:AF1568)","v":0},{"$f":"SUM(AG1559:AG1568)","v":0},{"$f":"SUM(AH1559:AH1568)","v":0},{"$f":"SUM(AI1559:AI1568)","v":0.10768328099999999},{"$f":"SUM(AJ1559:AJ1568)","v":0.10768328099999999},{"$f":"SUM(AK1559:AK1568)","v":0.10768328100000001},{"$f":"SUM(AL1559:AL1568)","v":0.10768328100000001},{"$f":"SUM(AM1559:AM1568)","v":0.10768328100000001},{"$f":"SUM(AN1559:AN1568)","v":0.10768328100000001},{"$f":"SUM(AO1559:AO1568)","v":0.10768328100000002},{"$f":"SUM(AP1559:AP1568)","v":0.10768328100000002},{"$f":"SUM(AQ1559:AQ1568)","v":0.10768328100000002},{"$f":"SUM(AR1559:AR1568)","v":0.10768328100000002},{"$f":"SUM(AS1559:AS1568)","v":0.10768328100000002},{"$f":"SUM(AT1559:AT1568)","v":0.10768328100000002},{"$f":"SUM(AU1559:AU1568)","v":0.10768328100000003},{"$f":"SUM(AV1559:AV1568)","v":0.10768328100000003},{"$f":"SUM(AW1559:AW1568)","v":0.10768328100000003},{"$f":"SUM(AX1559:AX1568)","v":0.10768328100000005},{"$f":"SUM(AY1559:AY1568)","v":0.10768328100000005},{"$f":"SUM(AZ1559:AZ1568)","v":0.10768328100000005},{"$f":"SUM(BA1559:BA1568)","v":0.10768328100000006},{"$f":"SUM(BB1559:BB1568)","v":0.10768328100000006},{"$f":"SUM(BC1559:BC1568)","v":0.10768328100000008},{"$f":"SUM(BD1559:BD1568)","v":0.10768328100000008},{"$f":"SUM(BE1559:BE1568)","v":0.10768328100000008},{"$f":"SUM(BF1559:BF1568)","v":0.10768328100000009},{"$f":"SUM(BG1559:BG1568)","v":0.10768328100000009},{"$f":"SUM(BH1559:BH1568)","v":0.1076832810000001},{"$f":"SUM(BI1559:BI1568)","v":0.1076832810000001},{"$f":"SUM(BJ1559:BJ1568)","v":0.10768328100000013},{"$f":"SUM(BK1559:BK1568)","v":0.10768328100000013},{"$f":"SUM(BL1559:BL1568)","v":0.10768328100000013},{"$f":"SUM(BM1559:BM1568)","v":0.10768328100000016},{"$f":"SUM(BN1559:BN1568)","v":0.10768328100000016},{"$f":"SUM(BO1559:BO1568)","v":0.43073312400000063},{"$f":"SUM(BP1559:BP1568)","v":0.43073312400000063},{"$f":"SUM(BQ1559:BQ1568)","v":0.40840625600000069},{"$f":"SUM(BR1559:BR1568)","v":0.40840625600000069},{"$f":"SUM(BS1559:BS1568)","v":0.40840625600000069},{"$f":"SUM(BT1559:BT1568)","v":0.40840625600000069},{"$f":"SUM(BU1559:BU1568)","v":0.40840625600000069},{"$f":"SUM(BV1559:BV1568)","v":0.40840625600000069},{"$f":"SUM(BW1559:BW1568)","v":0.40840625600000069},{"$f":"SUM(BX1559:BX1568)","v":0.40840625600000069},{"$f":"SUM(BY1559:BY1568)","v":0.40840625600000069},{"$f":"SUM(BZ1559:BZ1568)","v":0.40840625600000069},{"$f":"SUM(CA1559:CA1568)","v":0},{"$f":"SUM(CB1559:CB1568)","v":0},{"$f":"SUM(CC1559:CC1568)","v":0}]
[{"$f":"ROW()","v":1579},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1543+AH1555-AH1567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1588},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2.75,2.5,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1592},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(AJ1592-0.25,0)","v":4.75},{"$f":"MAX(AK1592-0.25,0)","v":4.5},{"$f":"MAX(AL1592-0.25,0)","v":4.25},{"$f":"MAX(AM1592-0.25,0)","v":4},{"$f":"MAX(AN1592-0.25,0)","v":3.75},{"$f":"MAX(AO1592-0.25,0)","v":3.5},{"$f":"MAX(AP1592-0.25,0)","v":3.25},{"$f":"MAX(AQ1592-0.25,0)","v":3},{"$f":"MAX(AR1592-0.25,0)","v":2.75},{"$f":"MAX(AS1592-0.25,0)","v":2.5},{"$f":"MAX(AT1592-0.25,0)","v":2.25},{"$f":"MAX(AU1592-0.25,0)","v":2},{"$f":"MAX(AV1592-0.25,0)","v":1.75},{"$f":"MAX(AW1592-0.25,0)","v":1.5},{"$f":"MAX(AX1592-0.25,0)","v":1.25},{"$f":"MAX(AY1592-0.25,0)","v":1},{"$f":"MAX(AZ1592-0.25,0)","v":0.75},{"$f":"MAX(BA1592-0.25,0)","v":0.5},{"$f":"MAX(BB1592-0.25,0)","v":0.25},{"$f":"MAX(BC1592-0.25,0)","v":0},{"$f":"MAX(BD1592-0.25,0)","v":0},{"$f":"MAX(BE1592-0.25,0)","v":0},{"$f":"MAX(BF1592-0.25,0)","v":0},{"$f":"MAX(BG1592-0.25,0)","v":0},{"$f":"MAX(BH1592-0.25,0)","v":0},{"$f":"MAX(BI1592-0.25,0)","v":0},{"$f":"MAX(BJ1592-0.25,0)","v":0},{"$f":"MAX(BK1592-0.25,0)","v":0},{"$f":"MAX(BL1592-0.25,0)","v":0},{"$f":"MAX(BM1592-0.25,0)","v":0},{"$f":"MAX(BN1592-0.25,0)","v":0},{"$f":"MAX(BO1592-1,0)","v":0},{"$f":"MAX(BP1592-1,0)","v":0},{"$f":"MAX(BQ1592-1,0)","v":0},{"$f":"MAX(BR1592-1,0)","v":0},{"$f":"MAX(BS1592-1,0)","v":0},{"$f":"MAX(BT1592-1,0)","v":0},{"$f":"MAX(BU1592-1,0)","v":0},{"$f":"MAX(BV1592-1,0)","v":0},{"$f":"MAX(BW1592-1,0)","v":0},{"$f":"MAX(BX1592-1,0)","v":0},{"$f":"MAX(BY1592-1,0)","v":0},{"$f":"MAX(BZ1592-1,0)","v":0},{"$f":"MAX(CA1592-1,0)","v":0},{"$f":"MAX(CB1592-1,0)","v":0}]
[{"$f":"ROW()","v":1597},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1633","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1606},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1596:N1605)","v":0},{"$f":"SUM(O1596:O1605)","v":0},{"$f":"SUM(P1596:P1605)","v":0},{"$f":"SUM(Q1596:Q1605)","v":0},{"$f":"SUM(R1596:R1605)","v":0},{"$f":"SUM(S1596:S1605)","v":0},{"$f":"SUM(T1596:T1605)","v":0},{"$f":"SUM(U1596:U1605)","v":0},{"$f":"SUM(V1596:V1605)","v":0},{"$f":"SUM(W1596:W1605)","v":0},{"$f":"SUM(X1596:X1605)","v":0},{"$f":"SUM(Y1596:Y1605)","v":0},{"$f":"SUM(Z1596:Z1605)","v":0},{"$f":"SUM(AA1596:AA1605)","v":0},{"$f":"SUM(AB1596:AB1605)","v":0},{"$f":"SUM(AC1596:AC1605)","v":0},{"$f":"SUM(AD1596:AD1605)","v":0},{"$f":"SUM(AE1596:AE1605)","v":0},{"$f":"SUM(AF1596:AF1605)","v":0},{"$f":"SUM(AG1596:AG1605)","v":0},{"$f":"SUM(AH1596:AH1605)","v":0},{"$f":"SUM(AI1596:AI1605)","v":0},{"$f":"SUM(AJ1596:AJ1605)","v":0},{"$f":"SUM(AK1596:AK1605)","v":0},{"$f":"SUM(AL1596:AL1605)","v":0},{"$f":"SUM(AM1596:AM1605)","v":0},{"$f":"SUM(AN1596:AN1605)","v":0},{"$f":"SUM(AO1596:AO1605)","v":0},{"$f":"SUM(AP1596:AP1605)","v":0},{"$f":"SUM(AQ1596:AQ1605)","v":0},{"$f":"SUM(AR1596:AR1605)","v":0},{"$f":"SUM(AS1596:AS1605)","v":0},{"$f":"SUM(AT1596:AT1605)","v":0},{"$f":"SUM(AU1596:AU1605)","v":0},{"$f":"SUM(AV1596:AV1605)","v":0},{"$f":"SUM(AW1596:AW1605)","v":0},{"$f":"SUM(AX1596:AX1605)","v":0},{"$f":"SUM(AY1596:AY1605)","v":0},{"$f":"SUM(AZ1596:AZ1605)","v":0},{"$f":"SUM(BA1596:BA1605)","v":0},{"$f":"SUM(BB1596:BB1605)","v":0},{"$f":"SUM(BC1596:BC1605)","v":0},{"$f":"SUM(BD1596:BD1605)","v":0},{"$f":"SUM(BE1596:BE1605)","v":0},{"$f":"SUM(BF1596:BF1605)","v":0},{"$f":"SUM(BG1596:BG1605)","v":0},{"$f":"SUM(BH1596:BH1605)","v":0},{"$f":"SUM(BI1596:BI1605)","v":0},{"$f":"SUM(BJ1596:BJ1605)","v":0},{"$f":"SUM(BK1596:BK1605)","v":0},{"$f":"SUM(BL1596:BL1605)","v":0},{"$f":"SUM(BM1596:BM1605)","v":0},{"$f":"SUM(BN1596:BN1605)","v":0},{"$f":"SUM(BO1596:BO1605)","v":0},{"$f":"SUM(BP1596:BP1605)","v":0},{"$f":"SUM(BQ1596:BQ1605)","v":0},{"$f":"SUM(BR1596:BR1605)","v":0},{"$f":"SUM(BS1596:BS1605)","v":0},{"$f":"SUM(BT1596:BT1605)","v":0},{"$f":"SUM(BU1596:BU1605)","v":0},{"$f":"SUM(BV1596:BV1605)","v":0},{"$f":"SUM(BW1596:BW1605)","v":0},{"$f":"SUM(BX1596:BX1605)","v":0},{"$f":"SUM(BY1596:BY1605)","v":0},{"$f":"SUM(BZ1596:BZ1605)","v":0},{"$f":"SUM(CA1596:CA1605)","v":0},{"$f":"SUM(CB1596:CB1605)","v":0},{"$f":"SUM(CC1596:CC1605)","v":0}]
[{"$f":"ROW()","v":1615},"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":"AI$134","v":0}]
[{"$f":"ROW()","v":1623},"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":"MIN(AJ1599,IF(AJ1587>=1,(AJ1599/AJ1587)*AJ$12,IF(AJ1587>0,MIN(AJ1599,$AI1611/$AJ1587*AJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1599,IF(CA1587>=1,(CA1599/CA1587)*CA$12,IF(CA1587>0,MIN(CA1599,$AI1611/$AJ1587*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1632},"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,{"$f":"AI1596+AI1608-AI1620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1596+BY1608-BY1620","v":0},0,{"$f":"CA1596+CA1608-CA1620","v":0},0,0]
[{"$f":"ROW()","v":1638},"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,{"$f":"AI1602+AI1614-AI1626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1602+BY1614-BY1626","v":0},0,{"$f":"CA1602+CA1614-CA1626","v":0},0,0]
[{"$f":"ROW()","v":1649},"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":1658},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1694","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1661},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1667},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1657:N1666)","v":0},{"$f":"SUM(O1657:O1666)","v":0},{"$f":"SUM(P1657:P1666)","v":0},{"$f":"SUM(Q1657:Q1666)","v":0},{"$f":"SUM(R1657:R1666)","v":0},{"$f":"SUM(S1657:S1666)","v":0},{"$f":"SUM(T1657:T1666)","v":0},{"$f":"SUM(U1657:U1666)","v":0},{"$f":"SUM(V1657:V1666)","v":0},{"$f":"SUM(W1657:W1666)","v":0},{"$f":"SUM(X1657:X1666)","v":0},{"$f":"SUM(Y1657:Y1666)","v":0},{"$f":"SUM(Z1657:Z1666)","v":0},{"$f":"SUM(AA1657:AA1666)","v":0},{"$f":"SUM(AB1657:AB1666)","v":0},{"$f":"SUM(AC1657:AC1666)","v":0},{"$f":"SUM(AD1657:AD1666)","v":0},{"$f":"SUM(AE1657:AE1666)","v":0},{"$f":"SUM(AF1657:AF1666)","v":0},{"$f":"SUM(AG1657:AG1666)","v":0},{"$f":"SUM(AH1657:AH1666)","v":0},{"$f":"SUM(AI1657:AI1666)","v":0},{"$f":"SUM(AJ1657:AJ1666)","v":0},{"$f":"SUM(AK1657:AK1666)","v":0},{"$f":"SUM(AL1657:AL1666)","v":0},{"$f":"SUM(AM1657:AM1666)","v":0},{"$f":"SUM(AN1657:AN1666)","v":0},{"$f":"SUM(AO1657:AO1666)","v":0},{"$f":"SUM(AP1657:AP1666)","v":0},{"$f":"SUM(AQ1657:AQ1666)","v":0},{"$f":"SUM(AR1657:AR1666)","v":0},{"$f":"SUM(AS1657:AS1666)","v":0},{"$f":"SUM(AT1657:AT1666)","v":0},{"$f":"SUM(AU1657:AU1666)","v":0},{"$f":"SUM(AV1657:AV1666)","v":0},{"$f":"SUM(AW1657:AW1666)","v":0},{"$f":"SUM(AX1657:AX1666)","v":0},{"$f":"SUM(AY1657:AY1666)","v":0},{"$f":"SUM(AZ1657:AZ1666)","v":0},{"$f":"SUM(BA1657:BA1666)","v":0},{"$f":"SUM(BB1657:BB1666)","v":0},{"$f":"SUM(BC1657:BC1666)","v":0},{"$f":"SUM(BD1657:BD1666)","v":0},{"$f":"SUM(BE1657:BE1666)","v":0},{"$f":"SUM(BF1657:BF1666)","v":0},{"$f":"SUM(BG1657:BG1666)","v":0},{"$f":"SUM(BH1657:BH1666)","v":0},{"$f":"SUM(BI1657:BI1666)","v":0},{"$f":"SUM(BJ1657:BJ1666)","v":0},{"$f":"SUM(BK1657:BK1666)","v":0},{"$f":"SUM(BL1657:BL1666)","v":0},{"$f":"SUM(BM1657:BM1666)","v":0},{"$f":"SUM(BN1657:BN1666)","v":0},{"$f":"SUM(BO1657:BO1666)","v":0},{"$f":"SUM(BP1657:BP1666)","v":0},{"$f":"SUM(BQ1657:BQ1666)","v":0},{"$f":"SUM(BR1657:BR1666)","v":0},{"$f":"SUM(BS1657:BS1666)","v":0},{"$f":"SUM(BT1657:BT1666)","v":0},{"$f":"SUM(BU1657:BU1666)","v":0},{"$f":"SUM(BV1657:BV1666)","v":0},{"$f":"SUM(BW1657:BW1666)","v":0},{"$f":"SUM(BX1657:BX1666)","v":0},{"$f":"SUM(BY1657:BY1666)","v":0},{"$f":"SUM(BZ1657:BZ1666)","v":0},{"$f":"SUM(CA1657:CA1666)","v":0},{"$f":"SUM(CB1657:CB1666)","v":0},{"$f":"SUM(CC1657:CC1666)","v":0}]
[{"$f":"ROW()","v":1676},"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":"AJ$134","v":0}]
[{"$f":"ROW()","v":1684},"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":"MIN(AK1660,IF(AK1648>=1,(AK1660/AK1648)*AK$12,IF(AK1648>0,MIN(AK1660,$AJ1672/$AK1648*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(CA1660,IF(CA1648>=1,(CA1660/CA1648)*CA$12,IF(CA1648>0,MIN(CA1660,$AJ1672/$AK1648*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1693},"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,{"$f":"AJ1657+AJ1669-AJ1681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1657+BY1669-BY1681","v":0},0,{"$f":"CA1657+CA1669-CA1681","v":0},0,0]
[{"$f":"ROW()","v":1702},"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,{"$f":"AJ1666+AJ1678-AJ1690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1666+BY1678-BY1690","v":0},0,{"$f":"CA1666+CA1678-CA1690","v":0},0,0]
[{"$f":"ROW()","v":1707},"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,{"$f":"MainTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,13.25,13,12.75,{"$f":"MAX(BO1707-1,0)","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]
[{"$f":"ROW()","v":1719},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1755","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1720},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1734},"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":"AK$131","v":0}]
[{"$f":"ROW()","v":1737},"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$134","v":0}]
[{"$f":"ROW()","v":1746},"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(AL1722,IF(AL1710>=1,(AL1722/AL1710)*AL$12,IF(AL1710>0,MIN(AL1722,$AK1734/$AL1710*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(CA1722,IF(CA1710>=1,(CA1722/CA1710)*CA$12,IF(CA1710>0,MIN(CA1722,$AK1734/$AL1710*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1757},"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,{"$f":"AK1721+AK1733-AK1745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1721+BY1733-BY1745","v":0},0,{"$f":"CA1721+CA1733-CA1745","v":0},0,0]
[{"$f":"ROW()","v":1763},"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,{"$f":"AK1727+AK1739-AK1751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1727+BY1739-BY1751","v":0},0,{"$f":"CA1727+CA1739-CA1751","v":0},0,0]
[{"$f":"ROW()","v":1772},"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,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1780},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS1816","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1781},"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]
[{"$f":"ROW()","v":1790},"Capex"]
[{"$f":"ROW()","v":1803},"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":"MIN(AM1779,IF(AM1767>=1,(AM1779/AM1767)*AM$12,IF(AM1767>0,MIN(AM1779,$AL1791/$AM1767*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(CA1779,IF(CA1767>=1,(CA1779/CA1767)*CA$12,IF(CA1767>0,MIN(CA1779,$AL1791/$AM1767*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1807},"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,{"$f":"MIN(AM1783,IF(AM1771>=1,(AM1783/AM1771)*AM$12,IF(AM1771>0,MIN(AM1783,$AL1795/$AM1771*AM$12),0)))","v":1.3974607499999999E-3},1.3974607499999999E-3,1.3974607499999999E-3,1.3974607499999997E-3,1.3974607499999997E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999993E-3,1.3974607499999993E-3,1.3974607499999995E-3,1.3974607499999993E-3,1.3974607499999991E-3,1.3974607499999993E-3,1.3974607499999995E-3,1.3974607499999993E-3,1.3974607499999991E-3,1.3974607499999993E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999995E-3,1.3974607499999995E-3,5.589842999999998E-3,5.5898429999999989E-3,5.5898429999999989E-3,0,0,0,0,0,0,0,0,0,{"$f":"MIN(CA1783,IF(CA1771>=1,(CA1783/CA1771)*CA$12,IF(CA1771>0,MIN(CA1783,$AL1795/$AM1771*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1816},"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,{"$f":"AL1780+AL1792-AL1804","v":0},0,{"$f":"AN1780+AN1792-AN1804","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1780+BY1792-BY1804","v":0},0,{"$f":"CA1780+CA1792-CA1804","v":0},0,0]
[{"$f":"ROW()","v":1826},{"$f":"TEXT(EOMONTH(LEFT(B1765,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/2003 Capex"}]
[{"$f":"ROW()","v":1833},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,4,3.75,3.5,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1842},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1849},"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,{"$f":"AM1885","v":0},{"$f":"AN1885","v":0},{"$f":"AO1885","v":0},{"$f":"AP1885","v":0},{"$f":"AQ1885","v":0},{"$f":"AR1885","v":0},{"$f":"AS1885","v":0},{"$f":"AT1885","v":0},{"$f":"AU1885","v":0},{"$f":"AV1885","v":0},{"$f":"AW1885","v":0},{"$f":"AX1885","v":0},{"$f":"AY1885","v":0},{"$f":"AZ1885","v":0},{"$f":"BA1885","v":0},{"$f":"BB1885","v":0},{"$f":"BC1885","v":0},{"$f":"BD1885","v":0},{"$f":"BE1885","v":0},{"$f":"BF1885","v":0},{"$f":"BG1885","v":0},{"$f":"BH1885","v":0},{"$f":"BI1885","v":0},{"$f":"BJ1885","v":0},{"$f":"BK1885","v":0},{"$f":"BL1885","v":0},{"$f":"BM1885","v":0},{"$f":"BN1885","v":0},{"$f":"BO1885","v":0},{"$f":"BP1885","v":0},{"$f":"BQ1885","v":0},{"$f":"BR1885","v":0},{"$f":"BS1885","v":0},{"$f":"BT1885","v":0},{"$f":"BU1885","v":0},{"$f":"BV1885","v":0},{"$f":"BW1885","v":0},{"$f":"BX1885","v":0},{"$f":"BY1885","v":0},{"$f":"BZ1885","v":0},{"$f":"CA1885","v":0},{"$f":"CB1885","v":0}]
[{"$f":"ROW()","v":1851},"Capex"]
[{"$f":"ROW()","v":1860},"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$135","v":0}]
[{"$f":"ROW()","v":1872},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1877},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1841+AM1853-AM1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1841+BY1853-BY1865","v":0},0,{"$f":"CA1841+CA1853-CA1865","v":0},0,0]
[{"$f":"ROW()","v":1886},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1876:N1885)","v":0},{"$f":"SUM(O1876:O1885)","v":0},{"$f":"SUM(P1876:P1885)","v":0},{"$f":"SUM(Q1876:Q1885)","v":0},{"$f":"SUM(R1876:R1885)","v":0},{"$f":"SUM(S1876:S1885)","v":0},{"$f":"SUM(T1876:T1885)","v":0},{"$f":"SUM(U1876:U1885)","v":0},{"$f":"SUM(V1876:V1885)","v":0},{"$f":"SUM(W1876:W1885)","v":0},{"$f":"SUM(X1876:X1885)","v":0},{"$f":"SUM(Y1876:Y1885)","v":0},{"$f":"SUM(Z1876:Z1885)","v":0},{"$f":"SUM(AA1876:AA1885)","v":0},{"$f":"SUM(AB1876:AB1885)","v":0},{"$f":"SUM(AC1876:AC1885)","v":0},{"$f":"SUM(AD1876:AD1885)","v":0},{"$f":"SUM(AE1876:AE1885)","v":0},{"$f":"SUM(AF1876:AF1885)","v":0},{"$f":"SUM(AG1876:AG1885)","v":0},{"$f":"SUM(AH1876:AH1885)","v":0},{"$f":"SUM(AI1876:AI1885)","v":0},{"$f":"SUM(AJ1876:AJ1885)","v":0},{"$f":"SUM(AK1876:AK1885)","v":0},{"$f":"SUM(AL1876:AL1885)","v":0},{"$f":"SUM(AM1876:AM1885)","v":0},{"$f":"SUM(AN1876:AN1885)","v":0},{"$f":"SUM(AO1876:AO1885)","v":0},{"$f":"SUM(AP1876:AP1885)","v":0},{"$f":"SUM(AQ1876:AQ1885)","v":0},{"$f":"SUM(AR1876:AR1885)","v":0},{"$f":"SUM(AS1876:AS1885)","v":0},{"$f":"SUM(AT1876:AT1885)","v":0},{"$f":"SUM(AU1876:AU1885)","v":0},{"$f":"SUM(AV1876:AV1885)","v":0},{"$f":"SUM(AW1876:AW1885)","v":0},{"$f":"SUM(AX1876:AX1885)","v":0},{"$f":"SUM(AY1876:AY1885)","v":0},{"$f":"SUM(AZ1876:AZ1885)","v":0},{"$f":"SUM(BA1876:BA1885)","v":0},{"$f":"SUM(BB1876:BB1885)","v":0},{"$f":"SUM(BC1876:BC1885)","v":0},{"$f":"SUM(BD1876:BD1885)","v":0},{"$f":"SUM(BE1876:BE1885)","v":0},{"$f":"SUM(BF1876:BF1885)","v":0},{"$f":"SUM(BG1876:BG1885)","v":0},{"$f":"SUM(BH1876:BH1885)","v":0},{"$f":"SUM(BI1876:BI1885)","v":0},{"$f":"SUM(BJ1876:BJ1885)","v":0},{"$f":"SUM(BK1876:BK1885)","v":0},{"$f":"SUM(BL1876:BL1885)","v":0},{"$f":"SUM(BM1876:BM1885)","v":0},{"$f":"SUM(BN1876:BN1885)","v":0},{"$f":"SUM(BO1876:BO1885)","v":0},{"$f":"SUM(BP1876:BP1885)","v":0},{"$f":"SUM(BQ1876:BQ1885)","v":0},{"$f":"SUM(BR1876:BR1885)","v":0},{"$f":"SUM(BS1876:BS1885)","v":0},{"$f":"SUM(BT1876:BT1885)","v":0},{"$f":"SUM(BU1876:BU1885)","v":0},{"$f":"SUM(BV1876:BV1885)","v":0},{"$f":"SUM(BW1876:BW1885)","v":0},{"$f":"SUM(BX1876:BX1885)","v":0},{"$f":"SUM(BY1876:BY1885)","v":0},{"$f":"SUM(BZ1876:BZ1885)","v":0},{"$f":"SUM(CA1876:CA1885)","v":0},{"$f":"SUM(CB1876:CB1885)","v":0},{"$f":"SUM(CC1876:CC1885)","v":0}]
[{"$f":"ROW()","v":1892},"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,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0]
[{"$f":"ROW()","v":1903},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1904},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1915},"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,{"$f":"AN$129","v":0}]
[{"$f":"ROW()","v":1921},"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,{"$f":"AN$135","v":0}]
[{"$f":"ROW()","v":1930},"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":"MIN(AO1906,IF(AO1894>=1,(AO1906/AO1894)*AO$12,IF(AO1894>0,MIN(AO1906,$AN1918/$AO1894*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(CA1906,IF(CA1894>=1,(CA1906/CA1894)*CA$12,IF(CA1894>0,MIN(CA1906,$AN1918/$AO1894*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":1938},"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,{"$f":"AN1902+AN1914-AN1926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1902+BY1914-BY1926","v":0},0,{"$f":"CA1902+CA1914-CA1926","v":0},0,0]
[{"$f":"ROW()","v":1947},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1937:N1946)","v":0},{"$f":"SUM(O1937:O1946)","v":0},{"$f":"SUM(P1937:P1946)","v":0},{"$f":"SUM(Q1937:Q1946)","v":0},{"$f":"SUM(R1937:R1946)","v":0},{"$f":"SUM(S1937:S1946)","v":0},{"$f":"SUM(T1937:T1946)","v":0},{"$f":"SUM(U1937:U1946)","v":0},{"$f":"SUM(V1937:V1946)","v":0},{"$f":"SUM(W1937:W1946)","v":0},{"$f":"SUM(X1937:X1946)","v":0},{"$f":"SUM(Y1937:Y1946)","v":0},{"$f":"SUM(Z1937:Z1946)","v":0},{"$f":"SUM(AA1937:AA1946)","v":0},{"$f":"SUM(AB1937:AB1946)","v":0},{"$f":"SUM(AC1937:AC1946)","v":0},{"$f":"SUM(AD1937:AD1946)","v":0},{"$f":"SUM(AE1937:AE1946)","v":0},{"$f":"SUM(AF1937:AF1946)","v":0},{"$f":"SUM(AG1937:AG1946)","v":0},{"$f":"SUM(AH1937:AH1946)","v":0},{"$f":"SUM(AI1937:AI1946)","v":0},{"$f":"SUM(AJ1937:AJ1946)","v":0},{"$f":"SUM(AK1937:AK1946)","v":0},{"$f":"SUM(AL1937:AL1946)","v":0},{"$f":"SUM(AM1937:AM1946)","v":0},{"$f":"SUM(AN1937:AN1946)","v":0},{"$f":"SUM(AO1937:AO1946)","v":0},{"$f":"SUM(AP1937:AP1946)","v":0},{"$f":"SUM(AQ1937:AQ1946)","v":0},{"$f":"SUM(AR1937:AR1946)","v":0},{"$f":"SUM(AS1937:AS1946)","v":0},{"$f":"SUM(AT1937:AT1946)","v":0},{"$f":"SUM(AU1937:AU1946)","v":0},{"$f":"SUM(AV1937:AV1946)","v":0},{"$f":"SUM(AW1937:AW1946)","v":0},{"$f":"SUM(AX1937:AX1946)","v":0},{"$f":"SUM(AY1937:AY1946)","v":0},{"$f":"SUM(AZ1937:AZ1946)","v":0},{"$f":"SUM(BA1937:BA1946)","v":0},{"$f":"SUM(BB1937:BB1946)","v":0},{"$f":"SUM(BC1937:BC1946)","v":0},{"$f":"SUM(BD1937:BD1946)","v":0},{"$f":"SUM(BE1937:BE1946)","v":0},{"$f":"SUM(BF1937:BF1946)","v":0},{"$f":"SUM(BG1937:BG1946)","v":0},{"$f":"SUM(BH1937:BH1946)","v":0},{"$f":"SUM(BI1937:BI1946)","v":0},{"$f":"SUM(BJ1937:BJ1946)","v":0},{"$f":"SUM(BK1937:BK1946)","v":0},{"$f":"SUM(BL1937:BL1946)","v":0},{"$f":"SUM(BM1937:BM1946)","v":0},{"$f":"SUM(BN1937:BN1946)","v":0},{"$f":"SUM(BO1937:BO1946)","v":0},{"$f":"SUM(BP1937:BP1946)","v":0},{"$f":"SUM(BQ1937:BQ1946)","v":0},{"$f":"SUM(BR1937:BR1946)","v":0},{"$f":"SUM(BS1937:BS1946)","v":0},{"$f":"SUM(BT1937:BT1946)","v":0},{"$f":"SUM(BU1937:BU1946)","v":0},{"$f":"SUM(BV1937:BV1946)","v":0},{"$f":"SUM(BW1937:BW1946)","v":0},{"$f":"SUM(BX1937:BX1946)","v":0},{"$f":"SUM(BY1937:BY1946)","v":0},{"$f":"SUM(BZ1937:BZ1946)","v":0},{"$f":"SUM(CA1937:CA1946)","v":0},{"$f":"SUM(CB1937:CB1946)","v":0},{"$f":"SUM(CC1937:CC1946)","v":0}]
[{"$f":"ROW()","v":1956},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75,0.75,0]
[{"$f":"ROW()","v":1961},"Opening Asset Values"]
[{"$f":"ROW()","v":1965},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":1974},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO$127","v":0}]
[{"$f":"ROW()","v":1984},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1974:N1983)","v":0},{"$f":"SUM(O1974:O1983)","v":0},{"$f":"SUM(P1974:P1983)","v":0},{"$f":"SUM(Q1974:Q1983)","v":0},{"$f":"SUM(R1974:R1983)","v":0},{"$f":"SUM(S1974:S1983)","v":0},{"$f":"SUM(T1974:T1983)","v":0},{"$f":"SUM(U1974:U1983)","v":0},{"$f":"SUM(V1974:V1983)","v":0},{"$f":"SUM(W1974:W1983)","v":0},{"$f":"SUM(X1974:X1983)","v":0},{"$f":"SUM(Y1974:Y1983)","v":0},{"$f":"SUM(Z1974:Z1983)","v":0},{"$f":"SUM(AA1974:AA1983)","v":0},{"$f":"SUM(AB1974:AB1983)","v":0},{"$f":"SUM(AC1974:AC1983)","v":0},{"$f":"SUM(AD1974:AD1983)","v":0},{"$f":"SUM(AE1974:AE1983)","v":0},{"$f":"SUM(AF1974:AF1983)","v":0},{"$f":"SUM(AG1974:AG1983)","v":0},{"$f":"SUM(AH1974:AH1983)","v":0},{"$f":"SUM(AI1974:AI1983)","v":0},{"$f":"SUM(AJ1974:AJ1983)","v":0},{"$f":"SUM(AK1974:AK1983)","v":0},{"$f":"SUM(AL1974:AL1983)","v":0},{"$f":"SUM(AM1974:AM1983)","v":0},{"$f":"SUM(AN1974:AN1983)","v":0},{"$f":"SUM(AO1974:AO1983)","v":0},{"$f":"SUM(AP1974:AP1983)","v":0},{"$f":"SUM(AQ1974:AQ1983)","v":0},{"$f":"SUM(AR1974:AR1983)","v":0},{"$f":"SUM(AS1974:AS1983)","v":0},{"$f":"SUM(AT1974:AT1983)","v":0},{"$f":"SUM(AU1974:AU1983)","v":0},{"$f":"SUM(AV1974:AV1983)","v":0},{"$f":"SUM(AW1974:AW1983)","v":0},{"$f":"SUM(AX1974:AX1983)","v":0},{"$f":"SUM(AY1974:AY1983)","v":0},{"$f":"SUM(AZ1974:AZ1983)","v":0},{"$f":"SUM(BA1974:BA1983)","v":0},{"$f":"SUM(BB1974:BB1983)","v":0},{"$f":"SUM(BC1974:BC1983)","v":0},{"$f":"SUM(BD1974:BD1983)","v":0},{"$f":"SUM(BE1974:BE1983)","v":0},{"$f":"SUM(BF1974:BF1983)","v":0},{"$f":"SUM(BG1974:BG1983)","v":0},{"$f":"SUM(BH1974:BH1983)","v":0},{"$f":"SUM(BI1974:BI1983)","v":0},{"$f":"SUM(BJ1974:BJ1983)","v":0},{"$f":"SUM(BK1974:BK1983)","v":0},{"$f":"SUM(BL1974:BL1983)","v":0},{"$f":"SUM(BM1974:BM1983)","v":0},{"$f":"SUM(BN1974:BN1983)","v":0},{"$f":"SUM(BO1974:BO1983)","v":0},{"$f":"SUM(BP1974:BP1983)","v":0},{"$f":"SUM(BQ1974:BQ1983)","v":0},{"$f":"SUM(BR1974:BR1983)","v":0},{"$f":"SUM(BS1974:BS1983)","v":0},{"$f":"SUM(BT1974:BT1983)","v":0},{"$f":"SUM(BU1974:BU1983)","v":0},{"$f":"SUM(BV1974:BV1983)","v":0},{"$f":"SUM(BW1974:BW1983)","v":0},{"$f":"SUM(BX1974:BX1983)","v":0},{"$f":"SUM(BY1974:BY1983)","v":0},{"$f":"SUM(BZ1974:BZ1983)","v":0},{"$f":"SUM(CA1974:CA1983)","v":0},{"$f":"SUM(CB1974:CB1983)","v":0},{"$f":"SUM(CC1974:CC1983)","v":0}]
[{"$f":"ROW()","v":1991},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AP1967,IF(AP1955>=1,(AP1967/AP1955)*AP$12,IF(AP1955>0,MIN(AP1967,$AO1979/$AP1955*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(CA1967,IF(CA1955>=1,(CA1967/CA1955)*CA$12,IF(CA1955>0,MIN(CA1967,$AO1979/$AP1955*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2000},"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,{"$f":"AO1964+AO1976-AO1988","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1964+BY1976-BY1988","v":0},0,{"$f":"CA1964+CA1976-CA1988","v":0},0,0]
[{"$f":"ROW()","v":2007},"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,{"$f":"AO1971+AO1983-AO1995","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY1971+BY1983-BY1995","v":0},0,{"$f":"CA1971+CA1983-CA1995","v":0},0,0]
[{"$f":"ROW()","v":2017},"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,{"$f":"MaintenTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15.75,15.5,15.25,15,14.75,14.5,14.25,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0]
[{"$f":"ROW()","v":2026},"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,6.9509370000000001E-2,6.8640502874999995E-2,6.7771635749999989E-2,6.6902768624999984E-2,6.6033901499999978E-2,6.5165034374999972E-2,6.4296167249999966E-2,6.3427300124999961E-2,6.2558432999999955E-2,6.1689565874999956E-2,6.0820698749999957E-2,5.9951831624999959E-2,5.908296449999996E-2,5.8214097374999961E-2,5.7345230249999962E-2,5.6476363124999963E-2,5.5607495999999965E-2,5.4738628874999966E-2,5.3869761749999967E-2,5.3000894624999968E-2,5.2132027499999969E-2,5.1263160374999971E-2,5.0394293249999972E-2,4.9525426124999973E-2,4.8656558999999974E-2,4.5181090499999979E-2,4.1705621999999984E-2,3.8230153499999989E-2,3.4754684999999987E-2,3.1279216499999984E-2,2.7803747999999986E-2,2.4328279499999987E-2,2.0852810999999988E-2,1.737734249999999E-2,1.3901873999999991E-2,1.0426405499999992E-2,6.9509369999999956E-3,3.4754684999999978E-3,0]
[{"$f":"ROW()","v":2027},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9387269999999987E-2,6.7652588249999993E-2,6.5917906499999998E-2,6.4183224750000004E-2,6.2448543000000002E-2,6.0713861250000001E-2,5.8979179499999999E-2,5.7244497749999998E-2,5.5509815999999997E-2,5.3775134249999995E-2,5.2040452499999994E-2,5.0305770749999992E-2,4.8571088999999991E-2,4.6836407249999989E-2,4.5101725499999988E-2,4.3367043749999987E-2,4.1632361999999985E-2,3.9897680249999984E-2,3.8162998499999982E-2,3.6428316749999981E-2,3.469363499999998E-2,3.2958953249999978E-2,3.122427149999998E-2,2.9489589749999982E-2,2.7754907999999984E-2,2.0816180999999989E-2,1.3877453999999994E-2,6.938726999999997E-3,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2036},"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":"AP$128","v":0}]
[{"$f":"ROW()","v":2044},"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":"AP$136","v":0}]
[{"$f":"ROW()","v":2053},"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":"MIN(AQ2029,IF(AQ2017>=1,(AQ2029/AQ2017)*AQ$12,IF(AQ2017>0,MIN(AQ2029,$AP2041/$AQ2017*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(BY2029,IF(BY2017>=1,(BY2029/BY2017)*BY$12,IF(BY2017>0,MIN(BY2029,$AP2041/$AQ2017*BY$12),0)))","v":0},0,{"$f":"MIN(CA2029,IF(CA2017>=1,(CA2029/CA2017)*CA$12,IF(CA2017>0,MIN(CA2029,$AP2041/$AQ2017*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2059},"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,{"$f":"AP2023+AP2035-AP2047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2023+BY2035-BY2047","v":0},0,{"$f":"CA2023+CA2035-CA2047","v":0},0,0]
[{"$f":"ROW()","v":2070},{"$f":"TEXT(EOMONTH(LEFT(B2009,10),3),\"dd/mm/yyyy\")&\" Capex\"","v":"31/03/2004 Capex"}]
[{"$f":"ROW()","v":2079},"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,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2082}]
[{"$f":"ROW()","v":2088},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2097},"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$128","v":0}]
[{"$f":"ROW()","v":2105},"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":"AQ$136","v":0}]
[{"$f":"ROW()","v":2114},"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(AR2090,IF(AR2078>=1,(AR2090/AR2078)*AR$12,IF(AR2078>0,MIN(AR2090,$AQ2102/$AR2078*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(BY2090,IF(BY2078>=1,(BY2090/BY2078)*BY$12,IF(BY2078>0,MIN(BY2090,$AQ2102/$AR2078*BY$12),0)))","v":0},0,{"$f":"MIN(CA2090,IF(CA2078>=1,(CA2090/CA2078)*CA$12,IF(CA2078>0,MIN(CA2090,$AQ2102/$AR2078*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2123},"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,{"$f":"AQ2087+AQ2099-AQ2111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2087+BY2099-BY2111","v":0},0,{"$f":"CA2087+CA2099-CA2111","v":0},0,0]
[{"$f":"ROW()","v":2128},"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,{"$f":"AQ2092+AQ2104-AQ2116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2140},"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,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2149},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2155},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2145:N2154)","v":0},{"$f":"SUM(O2145:O2154)","v":0},{"$f":"SUM(P2145:P2154)","v":0},{"$f":"SUM(Q2145:Q2154)","v":0},{"$f":"SUM(R2145:R2154)","v":0},{"$f":"SUM(S2145:S2154)","v":0},{"$f":"SUM(T2145:T2154)","v":0},{"$f":"SUM(U2145:U2154)","v":0},{"$f":"SUM(V2145:V2154)","v":0},{"$f":"SUM(W2145:W2154)","v":0},{"$f":"SUM(X2145:X2154)","v":0},{"$f":"SUM(Y2145:Y2154)","v":0},{"$f":"SUM(Z2145:Z2154)","v":0},{"$f":"SUM(AA2145:AA2154)","v":0},{"$f":"SUM(AB2145:AB2154)","v":0},{"$f":"SUM(AC2145:AC2154)","v":0},{"$f":"SUM(AD2145:AD2154)","v":0},{"$f":"SUM(AE2145:AE2154)","v":0},{"$f":"SUM(AF2145:AF2154)","v":0},{"$f":"SUM(AG2145:AG2154)","v":0},{"$f":"SUM(AH2145:AH2154)","v":0},{"$f":"SUM(AI2145:AI2154)","v":0},{"$f":"SUM(AJ2145:AJ2154)","v":0},{"$f":"SUM(AK2145:AK2154)","v":0},{"$f":"SUM(AL2145:AL2154)","v":0},{"$f":"SUM(AM2145:AM2154)","v":0},{"$f":"SUM(AN2145:AN2154)","v":0},{"$f":"SUM(AO2145:AO2154)","v":0},{"$f":"SUM(AP2145:AP2154)","v":0},{"$f":"SUM(AQ2145:AQ2154)","v":0},{"$f":"SUM(AR2145:AR2154)","v":0},{"$f":"SUM(AS2145:AS2154)","v":0},{"$f":"SUM(AT2145:AT2154)","v":0},{"$f":"SUM(AU2145:AU2154)","v":0},{"$f":"SUM(AV2145:AV2154)","v":0},{"$f":"SUM(AW2145:AW2154)","v":0},{"$f":"SUM(AX2145:AX2154)","v":0},{"$f":"SUM(AY2145:AY2154)","v":0},{"$f":"SUM(AZ2145:AZ2154)","v":0},{"$f":"SUM(BA2145:BA2154)","v":0},{"$f":"SUM(BB2145:BB2154)","v":0},{"$f":"SUM(BC2145:BC2154)","v":0},{"$f":"SUM(BD2145:BD2154)","v":0},{"$f":"SUM(BE2145:BE2154)","v":0},{"$f":"SUM(BF2145:BF2154)","v":0},{"$f":"SUM(BG2145:BG2154)","v":0},{"$f":"SUM(BH2145:BH2154)","v":0},{"$f":"SUM(BI2145:BI2154)","v":0},{"$f":"SUM(BJ2145:BJ2154)","v":0},{"$f":"SUM(BK2145:BK2154)","v":0},{"$f":"SUM(BL2145:BL2154)","v":0},{"$f":"SUM(BM2145:BM2154)","v":0},{"$f":"SUM(BN2145:BN2154)","v":0},{"$f":"SUM(BO2145:BO2154)","v":0},{"$f":"SUM(BP2145:BP2154)","v":0},{"$f":"SUM(BQ2145:BQ2154)","v":0},{"$f":"SUM(BR2145:BR2154)","v":0},{"$f":"SUM(BS2145:BS2154)","v":0},{"$f":"SUM(BT2145:BT2154)","v":0},{"$f":"SUM(BU2145:BU2154)","v":0},{"$f":"SUM(BV2145:BV2154)","v":0},{"$f":"SUM(BW2145:BW2154)","v":0},{"$f":"SUM(BX2145:BX2154)","v":0},{"$f":"SUM(BY2145:BY2154)","v":0},{"$f":"SUM(BZ2145:BZ2154)","v":0},{"$f":"SUM(CA2145:CA2154)","v":0},{"$f":"SUM(CB2145:CB2154)","v":0},{"$f":"SUM(CC2145:CC2154)","v":0}]
[{"$f":"ROW()","v":2158},"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":"AR$128","v":0}]
[{"$f":"ROW()","v":2167},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2157:N2166)","v":0},{"$f":"SUM(O2157:O2166)","v":0},{"$f":"SUM(P2157:P2166)","v":0},{"$f":"SUM(Q2157:Q2166)","v":0},{"$f":"SUM(R2157:R2166)","v":0},{"$f":"SUM(S2157:S2166)","v":0},{"$f":"SUM(T2157:T2166)","v":0},{"$f":"SUM(U2157:U2166)","v":0},{"$f":"SUM(V2157:V2166)","v":0},{"$f":"SUM(W2157:W2166)","v":0},{"$f":"SUM(X2157:X2166)","v":0},{"$f":"SUM(Y2157:Y2166)","v":0},{"$f":"SUM(Z2157:Z2166)","v":0},{"$f":"SUM(AA2157:AA2166)","v":0},{"$f":"SUM(AB2157:AB2166)","v":0},{"$f":"SUM(AC2157:AC2166)","v":0},{"$f":"SUM(AD2157:AD2166)","v":0},{"$f":"SUM(AE2157:AE2166)","v":0},{"$f":"SUM(AF2157:AF2166)","v":0},{"$f":"SUM(AG2157:AG2166)","v":0},{"$f":"SUM(AH2157:AH2166)","v":0},{"$f":"SUM(AI2157:AI2166)","v":0},{"$f":"SUM(AJ2157:AJ2166)","v":0},{"$f":"SUM(AK2157:AK2166)","v":0},{"$f":"SUM(AL2157:AL2166)","v":0},{"$f":"SUM(AM2157:AM2166)","v":0},{"$f":"SUM(AN2157:AN2166)","v":0},{"$f":"SUM(AO2157:AO2166)","v":0},{"$f":"SUM(AP2157:AP2166)","v":0},{"$f":"SUM(AQ2157:AQ2166)","v":0},{"$f":"SUM(AR2157:AR2166)","v":0},{"$f":"SUM(AS2157:AS2166)","v":0},{"$f":"SUM(AT2157:AT2166)","v":0},{"$f":"SUM(AU2157:AU2166)","v":0},{"$f":"SUM(AV2157:AV2166)","v":0},{"$f":"SUM(AW2157:AW2166)","v":0},{"$f":"SUM(AX2157:AX2166)","v":0},{"$f":"SUM(AY2157:AY2166)","v":0},{"$f":"SUM(AZ2157:AZ2166)","v":0},{"$f":"SUM(BA2157:BA2166)","v":0},{"$f":"SUM(BB2157:BB2166)","v":0},{"$f":"SUM(BC2157:BC2166)","v":0},{"$f":"SUM(BD2157:BD2166)","v":0},{"$f":"SUM(BE2157:BE2166)","v":0},{"$f":"SUM(BF2157:BF2166)","v":0},{"$f":"SUM(BG2157:BG2166)","v":0},{"$f":"SUM(BH2157:BH2166)","v":0},{"$f":"SUM(BI2157:BI2166)","v":0},{"$f":"SUM(BJ2157:BJ2166)","v":0},{"$f":"SUM(BK2157:BK2166)","v":0},{"$f":"SUM(BL2157:BL2166)","v":0},{"$f":"SUM(BM2157:BM2166)","v":0},{"$f":"SUM(BN2157:BN2166)","v":0},{"$f":"SUM(BO2157:BO2166)","v":0},{"$f":"SUM(BP2157:BP2166)","v":0},{"$f":"SUM(BQ2157:BQ2166)","v":0},{"$f":"SUM(BR2157:BR2166)","v":0},{"$f":"SUM(BS2157:BS2166)","v":0},{"$f":"SUM(BT2157:BT2166)","v":0},{"$f":"SUM(BU2157:BU2166)","v":0},{"$f":"SUM(BV2157:BV2166)","v":0},{"$f":"SUM(BW2157:BW2166)","v":0},{"$f":"SUM(BX2157:BX2166)","v":0},{"$f":"SUM(BY2157:BY2166)","v":0},{"$f":"SUM(BZ2157:BZ2166)","v":0},{"$f":"SUM(CA2157:CA2166)","v":0},{"$f":"SUM(CB2157:CB2166)","v":0},{"$f":"SUM(CC2157:CC2166)","v":0}]
[{"$f":"ROW()","v":2178},"Non-depreciable assets"]
[{"$f":"ROW()","v":2184},"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,{"$f":"AR2148+AR2160-AR2172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2148+BY2160-BY2172","v":0},0,{"$f":"CA2148+CA2160-CA2172","v":0},0,0]
[{"$f":"ROW()","v":2193},"Life (years)"]
[{"$f":"ROW()","v":2201},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OtherTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,5.25,5,4.75,3.75,2.75,1.75,0.75,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2210},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2211},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2224},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS$133","v":0}]
[{"$f":"ROW()","v":2228},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2218:N2227)","v":0},{"$f":"SUM(O2218:O2227)","v":0},{"$f":"SUM(P2218:P2227)","v":0},{"$f":"SUM(Q2218:Q2227)","v":0},{"$f":"SUM(R2218:R2227)","v":0},{"$f":"SUM(S2218:S2227)","v":0},{"$f":"SUM(T2218:T2227)","v":0},{"$f":"SUM(U2218:U2227)","v":0},{"$f":"SUM(V2218:V2227)","v":0},{"$f":"SUM(W2218:W2227)","v":0},{"$f":"SUM(X2218:X2227)","v":0},{"$f":"SUM(Y2218:Y2227)","v":0},{"$f":"SUM(Z2218:Z2227)","v":0},{"$f":"SUM(AA2218:AA2227)","v":0},{"$f":"SUM(AB2218:AB2227)","v":0},{"$f":"SUM(AC2218:AC2227)","v":0},{"$f":"SUM(AD2218:AD2227)","v":0},{"$f":"SUM(AE2218:AE2227)","v":0},{"$f":"SUM(AF2218:AF2227)","v":0},{"$f":"SUM(AG2218:AG2227)","v":0},{"$f":"SUM(AH2218:AH2227)","v":0},{"$f":"SUM(AI2218:AI2227)","v":0},{"$f":"SUM(AJ2218:AJ2227)","v":0},{"$f":"SUM(AK2218:AK2227)","v":0},{"$f":"SUM(AL2218:AL2227)","v":0},{"$f":"SUM(AM2218:AM2227)","v":0},{"$f":"SUM(AN2218:AN2227)","v":0},{"$f":"SUM(AO2218:AO2227)","v":0},{"$f":"SUM(AP2218:AP2227)","v":0},{"$f":"SUM(AQ2218:AQ2227)","v":0},{"$f":"SUM(AR2218:AR2227)","v":0},{"$f":"SUM(AS2218:AS2227)","v":0},{"$f":"SUM(AT2218:AT2227)","v":0},{"$f":"SUM(AU2218:AU2227)","v":0},{"$f":"SUM(AV2218:AV2227)","v":0},{"$f":"SUM(AW2218:AW2227)","v":0},{"$f":"SUM(AX2218:AX2227)","v":0},{"$f":"SUM(AY2218:AY2227)","v":0},{"$f":"SUM(AZ2218:AZ2227)","v":0},{"$f":"SUM(BA2218:BA2227)","v":0},{"$f":"SUM(BB2218:BB2227)","v":0},{"$f":"SUM(BC2218:BC2227)","v":0},{"$f":"SUM(BD2218:BD2227)","v":0},{"$f":"SUM(BE2218:BE2227)","v":0},{"$f":"SUM(BF2218:BF2227)","v":0},{"$f":"SUM(BG2218:BG2227)","v":0},{"$f":"SUM(BH2218:BH2227)","v":0},{"$f":"SUM(BI2218:BI2227)","v":0},{"$f":"SUM(BJ2218:BJ2227)","v":0},{"$f":"SUM(BK2218:BK2227)","v":0},{"$f":"SUM(BL2218:BL2227)","v":0},{"$f":"SUM(BM2218:BM2227)","v":0},{"$f":"SUM(BN2218:BN2227)","v":0},{"$f":"SUM(BO2218:BO2227)","v":0},{"$f":"SUM(BP2218:BP2227)","v":0},{"$f":"SUM(BQ2218:BQ2227)","v":0},{"$f":"SUM(BR2218:BR2227)","v":0},{"$f":"SUM(BS2218:BS2227)","v":0},{"$f":"SUM(BT2218:BT2227)","v":0},{"$f":"SUM(BU2218:BU2227)","v":0},{"$f":"SUM(BV2218:BV2227)","v":0},{"$f":"SUM(BW2218:BW2227)","v":0},{"$f":"SUM(BX2218:BX2227)","v":0},{"$f":"SUM(BY2218:BY2227)","v":0},{"$f":"SUM(BZ2218:BZ2227)","v":0},{"$f":"SUM(CA2218:CA2227)","v":0},{"$f":"SUM(CB2218:CB2227)","v":0},{"$f":"SUM(CC2218:CC2227)","v":0}]
[{"$f":"ROW()","v":2237},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AT2213,IF(AT2201>=1,(AT2213/AT2201)*AT$12,IF(AT2201>0,MIN(AT2213,$AS2225/$AT2201*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(BY2213,IF(BY2201>=1,(BY2213/BY2201)*BY$12,IF(BY2201>0,MIN(BY2213,$AS2225/$AT2201*BY$12),0)))","v":0},0,{"$f":"MIN(CA2213,IF(CA2201>=1,(CA2213/CA2201)*CA$12,IF(CA2201>0,MIN(CA2213,$AS2225/$AT2201*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2247},"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,{"$f":"AS2211+AS2223-AS2235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2211+BY2223-BY2235","v":0},0,{"$f":"CA2211+CA2223-CA2235","v":0},0,0]
[{"$f":"ROW()","v":2254},"Life (years)"]
[{"$f":"ROW()","v":2263},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(AU2263-0.25,0)","v":4.75},{"$f":"MAX(AV2263-0.25,0)","v":4.5},{"$f":"MAX(AW2263-0.25,0)","v":4.25},{"$f":"MAX(AX2263-0.25,0)","v":4},{"$f":"MAX(AY2263-0.25,0)","v":3.75},{"$f":"MAX(AZ2263-0.25,0)","v":3.5},{"$f":"MAX(BA2263-0.25,0)","v":3.25},{"$f":"MAX(BB2263-0.25,0)","v":3},{"$f":"MAX(BC2263-0.25,0)","v":2.75},{"$f":"MAX(BD2263-0.25,0)","v":2.5},{"$f":"MAX(BE2263-0.25,0)","v":2.25},{"$f":"MAX(BF2263-0.25,0)","v":2},{"$f":"MAX(BG2263-0.25,0)","v":1.75},{"$f":"MAX(BH2263-0.25,0)","v":1.5},{"$f":"MAX(BI2263-0.25,0)","v":1.25},{"$f":"MAX(BJ2263-0.25,0)","v":1},{"$f":"MAX(BK2263-0.25,0)","v":0.75},{"$f":"MAX(BL2263-0.25,0)","v":0.5},{"$f":"MAX(BM2263-0.25,0)","v":0.25},{"$f":"MAX(BN2263-0.25,0)","v":0},{"$f":"MAX(BO2263-1,0)","v":0},{"$f":"MAX(BP2263-1,0)","v":0},{"$f":"MAX(BQ2263-1,0)","v":0},{"$f":"MAX(BR2263-1,0)","v":0},{"$f":"MAX(BS2263-1,0)","v":0},{"$f":"MAX(BT2263-1,0)","v":0},{"$f":"MAX(BU2263-1,0)","v":0},{"$f":"MAX(BV2263-1,0)","v":0},{"$f":"MAX(BW2263-1,0)","v":0},{"$f":"MAX(BX2263-1,0)","v":0},{"$f":"MAX(BY2263-1,0)","v":0},{"$f":"MAX(BZ2263-1,0)","v":0},{"$f":"MAX(CA2263-1,0)","v":0},{"$f":"MAX(CB2263-1,0)","v":0}]
[{"$f":"ROW()","v":2270},"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]
[{"$f":"ROW()","v":2272},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2281},"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":"AT$129","v":4.0728757400000006}]
[{"$f":"ROW()","v":2293},"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(AU2269,IF(AU2257>=1,(AU2269/AU2257)*AU$12,IF(AU2257>0,MIN(AU2269,$AT2281/$AU2257*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(BY2269,IF(BY2257>=1,(BY2269/BY2257)*BY$12,IF(BY2257>0,MIN(BY2269,$AT2281/$AU2257*BY$12),0)))","v":0.20364378699999985},0.20364378699999985,{"$f":"MIN(CA2269,IF(CA2257>=1,(CA2269/CA2257)*CA$12,IF(CA2257>0,MIN(CA2269,$AT2281/$AU2257*CA$12),0)))","v":0.20364378699999985},0.20364378699999985,0.20364378699999985]
[{"$f":"ROW()","v":2298},"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":"MIN(AU2274,IF(AU2262>=1,(AU2274/AU2262)*AU$12,IF(AU2262>0,MIN(AU2274,$AT2286/$AU2262*AU$12),0)))","v":3.9829844999999996E-2},3.9829844999999996E-2,3.9829844999999996E-2,3.9829844999999989E-2,3.9829844999999989E-2,3.9829844999999982E-2,3.9829844999999982E-2,3.9829844999999975E-2,3.9829844999999975E-2,3.9829844999999982E-2,3.9829844999999975E-2,3.9829844999999968E-2,3.9829844999999975E-2,3.9829844999999982E-2,3.9829844999999975E-2,3.9829844999999975E-2,3.9829844999999975E-2,3.9829844999999975E-2,3.9829844999999975E-2,3.9829844999999975E-2,0.1593193799999999,0.1593193799999999,0.1593193799999999,0.1593193799999999,0.1593193799999999,0,0,0,0,0,{"$f":"MIN(BY2274,IF(BY2262>=1,(BY2274/BY2262)*BY$12,IF(BY2262>0,MIN(BY2274,$AT2286/$AU2262*BY$12),0)))","v":0},0,{"$f":"MIN(CA2274,IF(CA2262>=1,(CA2274/CA2262)*CA$12,IF(CA2262>0,MIN(CA2274,$AT2286/$AU2262*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2307},"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,{"$f":"AT2271+AT2283-AT2295","v":0.43957782000000001},0.42858837449999998,0.41759892899999995,0.40660948349999998,0.39562003800000001,{"$f":"AY2271+AY2283-AY2295","v":0.38463059249999998},0.37364114699999995,0.36265170149999998,0.35166225600000001,0.34067281049999998,0.32968336500000001,0.31869391950000003,0.30770447400000001,0.29671502849999998,0.28572558300000001,0.27473613750000003,0.263746692,0.25275724649999998,0.24176780099999998,0.23077835549999998,0.21978890999999998,0.17583112799999998,0.13187334599999997,8.7915563999999974E-2,4.3957781999999987E-2,0,0,0,0,0,0,{"$f":"BY2271+BY2283-BY2295","v":0},0,{"$f":"CA2271+CA2283-CA2295","v":0},0,0]
[{"$f":"ROW()","v":2313},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2303:N2312)","v":0},{"$f":"SUM(O2303:O2312)","v":0},{"$f":"SUM(P2303:P2312)","v":0},{"$f":"SUM(Q2303:Q2312)","v":0},{"$f":"SUM(R2303:R2312)","v":0},{"$f":"SUM(S2303:S2312)","v":0},{"$f":"SUM(T2303:T2312)","v":0},{"$f":"SUM(U2303:U2312)","v":0},{"$f":"SUM(V2303:V2312)","v":0},{"$f":"SUM(W2303:W2312)","v":0},{"$f":"SUM(X2303:X2312)","v":0},{"$f":"SUM(Y2303:Y2312)","v":0},{"$f":"SUM(Z2303:Z2312)","v":0},{"$f":"SUM(AA2303:AA2312)","v":0},{"$f":"SUM(AB2303:AB2312)","v":0},{"$f":"SUM(AC2303:AC2312)","v":0},{"$f":"SUM(AD2303:AD2312)","v":0},{"$f":"SUM(AE2303:AE2312)","v":0},{"$f":"SUM(AF2303:AF2312)","v":0},{"$f":"SUM(AG2303:AG2312)","v":0},{"$f":"SUM(AH2303:AH2312)","v":0},{"$f":"SUM(AI2303:AI2312)","v":0},{"$f":"SUM(AJ2303:AJ2312)","v":0},{"$f":"SUM(AK2303:AK2312)","v":0},{"$f":"SUM(AL2303:AL2312)","v":0},{"$f":"SUM(AM2303:AM2312)","v":0},{"$f":"SUM(AN2303:AN2312)","v":0},{"$f":"SUM(AO2303:AO2312)","v":0},{"$f":"SUM(AP2303:AP2312)","v":0},{"$f":"SUM(AQ2303:AQ2312)","v":0},{"$f":"SUM(AR2303:AR2312)","v":0},{"$f":"SUM(AS2303:AS2312)","v":0},{"$f":"SUM(AT2303:AT2312)","v":6.1394263600000007},{"$f":"SUM(AU2303:AU2312)","v":6.0372738852500012},{"$f":"SUM(AV2303:AV2312)","v":5.9351214105000007},{"$f":"SUM(AW2303:AW2312)","v":5.8329689357499994},{"$f":"SUM(AX2303:AX2312)","v":5.730816460999999},{"$f":"SUM(AY2303:AY2312)","v":5.6286639862499994},{"$f":"SUM(AZ2303:AZ2312)","v":5.526511511499999},{"$f":"SUM(BA2303:BA2312)","v":5.4243590367499985},{"$f":"SUM(BB2303:BB2312)","v":5.3222065619999981},{"$f":"SUM(BC2303:BC2312)","v":5.2200540872499985},{"$f":"SUM(BD2303:BD2312)","v":5.1179016124999981},{"$f":"SUM(BE2303:BE2312)","v":5.0157491377499976},{"$f":"SUM(BF2303:BF2312)","v":4.9135966629999981},{"$f":"SUM(BG2303:BG2312)","v":4.8114441882499976},{"$f":"SUM(BH2303:BH2312)","v":4.7092917134999972},{"$f":"SUM(BI2303:BI2312)","v":4.6071392387499976},{"$f":"SUM(BJ2303:BJ2312)","v":4.5049867639999972},{"$f":"SUM(BK2303:BK2312)","v":4.4028342892499968},{"$f":"SUM(BL2303:BL2312)","v":4.3006818144999972},{"$f":"SUM(BM2303:BM2312)","v":4.1985293397499976},{"$f":"SUM(BN2303:BN2312)","v":4.0963768649999981},{"$f":"SUM(BO2303:BO2312)","v":3.6877669659999976},{"$f":"SUM(BP2303:BP2312)","v":3.2791570669999976},{"$f":"SUM(BQ2303:BQ2312)","v":2.8705471679999977},{"$f":"SUM(BR2303:BR2312)","v":2.4619372689999985},{"$f":"SUM(BS2303:BS2312)","v":2.0533273699999985},{"$f":"SUM(BT2303:BT2312)","v":1.8479946329999988},{"$f":"SUM(BU2303:BU2312)","v":1.6426618959999988},{"$f":"SUM(BV2303:BV2312)","v":1.437329158999999},{"$f":"SUM(BW2303:BW2312)","v":1.231996421999999},{"$f":"SUM(BX2303:BX2312)","v":1.0266636849999993},{"$f":"SUM(BY2303:BY2312)","v":0.82133094799999939},{"$f":"SUM(BZ2303:BZ2312)","v":0.61599821099999952},{"$f":"SUM(CA2303:CA2312)","v":0.4106654739999997},{"$f":"SUM(CB2303:CB2312)","v":0.20533273699999985},{"$f":"SUM(CC2303:CC2312)","v":0}]
[{"$f":"ROW()","v":2324},"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,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(AV2324-0.25,0)","v":4.75},{"$f":"MAX(AW2324-0.25,0)","v":4.5},{"$f":"MAX(AX2324-0.25,0)","v":4.25},{"$f":"MAX(AY2324-0.25,0)","v":4},{"$f":"MAX(AZ2324-0.25,0)","v":3.75},{"$f":"MAX(BA2324-0.25,0)","v":3.5},{"$f":"MAX(BB2324-0.25,0)","v":3.25},{"$f":"MAX(BC2324-0.25,0)","v":3},{"$f":"MAX(BD2324-0.25,0)","v":2.75},{"$f":"MAX(BE2324-0.25,0)","v":2.5},{"$f":"MAX(BF2324-0.25,0)","v":2.25},{"$f":"MAX(BG2324-0.25,0)","v":2},{"$f":"MAX(BH2324-0.25,0)","v":1.75},{"$f":"MAX(BI2324-0.25,0)","v":1.5},{"$f":"MAX(BJ2324-0.25,0)","v":1.25},{"$f":"MAX(BK2324-0.25,0)","v":1},{"$f":"MAX(BL2324-0.25,0)","v":0.75},{"$f":"MAX(BM2324-0.25,0)","v":0.5},{"$f":"MAX(BN2324-0.25,0)","v":0.25},{"$f":"MAX(BO2324-1,0)","v":0},{"$f":"MAX(BP2324-1,0)","v":0},{"$f":"MAX(BQ2324-1,0)","v":0},{"$f":"MAX(BR2324-1,0)","v":0},{"$f":"MAX(BS2324-1,0)","v":0},{"$f":"MAX(BT2324-1,0)","v":0},{"$f":"MAX(BU2324-1,0)","v":0},{"$f":"MAX(BV2324-1,0)","v":0},{"$f":"MAX(BW2324-1,0)","v":0},{"$f":"MAX(BX2324-1,0)","v":0},{"$f":"MAX(BY2324-1,0)","v":0},{"$f":"MAX(BZ2324-1,0)","v":0},{"$f":"MAX(CA2324-1,0)","v":0},{"$f":"MAX(CB2324-1,0)","v":0}]
[{"$f":"ROW()","v":2333},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2336},"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,{"$f":"AU2372","v":0},{"$f":"AV2372","v":0},{"$f":"AW2372","v":0},{"$f":"AX2372","v":0},{"$f":"AY2372","v":0},{"$f":"AZ2372","v":0},{"$f":"BA2372","v":0},{"$f":"BB2372","v":0},{"$f":"BC2372","v":0},{"$f":"BD2372","v":0},{"$f":"BE2372","v":0},{"$f":"BF2372","v":0},{"$f":"BG2372","v":0},{"$f":"BH2372","v":0},{"$f":"BI2372","v":0},{"$f":"BJ2372","v":0},{"$f":"BK2372","v":0},{"$f":"BL2372","v":0},{"$f":"BM2372","v":0},{"$f":"BN2372","v":0},{"$f":"BO2372","v":0},{"$f":"BP2372","v":0},{"$f":"BQ2372","v":0},{"$f":"BR2372","v":0},{"$f":"BS2372","v":0},{"$f":"BT2372","v":0},{"$f":"BU2372","v":0},{"$f":"BV2372","v":0},{"$f":"BW2372","v":0},{"$f":"BX2372","v":0},{"$f":"BY2372","v":0},{"$f":"BZ2372","v":0},{"$f":"CA2372","v":0},{"$f":"CB2372","v":0}]
[{"$f":"ROW()","v":2342},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU$129","v":0}]
[{"$f":"ROW()","v":2351},"Depreciation"]
[{"$f":"ROW()","v":2359},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AV2335,IF(AV2323>=1,(AV2335/AV2323)*AV$12,IF(AV2323>0,MIN(AV2335,$AU2347/$AV2323*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(BY2335,IF(BY2323>=1,(BY2335/BY2323)*BY$12,IF(BY2323>0,MIN(BY2335,$AU2347/$AV2323*BY$12),0)))","v":0},0,{"$f":"MIN(CA2335,IF(CA2323>=1,(CA2335/CA2323)*CA$12,IF(CA2323>0,MIN(CA2335,$AU2347/$AV2323*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2368},"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,{"$f":"AU2332+AU2344-AU2356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2332+BY2344-BY2356","v":0},0,{"$f":"CA2332+CA2344-CA2356","v":0},0,0]
[{"$f":"ROW()","v":2377},"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,{"$f":"PipeTAL","v":20},{"$f":"MAX(AW2377-0.25,0)","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,{"$f":"MAX(BM2377-0.25,0)","v":15.75},15.5,{"$f":"MAX(BO2377-1,0)","v":14.5},{"$f":"MAX(BP2377-1,0)","v":13.5},12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5]
[{"$f":"ROW()","v":2382},"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,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7.75,7.5,7.25,7,6.75,6.5,6.25,6,5.75,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2394},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2395},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2405},"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,{"$f":"AV$131","v":0}]
[{"$f":"ROW()","v":2412},"Depreciation"]
[{"$f":"ROW()","v":2421},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2428},"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,{"$f":"AV2392+AV2404-AV2416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2392+BY2404-BY2416","v":0},0,{"$f":"CA2392+CA2404-CA2416","v":0},0,0]
[{"$f":"ROW()","v":2438},"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,{"$f":"PipeTAL","v":20},{"$f":"MAX(AX2438-0.25,0)","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,{"$f":"MAX(BN2438-0.25,0)","v":15.75},{"$f":"MAX(BO2438-1,0)","v":14.75},{"$f":"MAX(BP2438-1,0)","v":13.75},12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75,1.75]
[{"$f":"ROW()","v":2447},"Non-depreciable assets"]
[{"$f":"ROW()","v":2455},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2456},"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]
[{"$f":"ROW()","v":2465},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW$130","v":0}]
[{"$f":"ROW()","v":2478},"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":"MIN(AX2454,IF(AX2442>=1,(AX2454/AX2442)*AX$12,IF(AX2442>0,MIN(AX2454,$AW2466/$AX2442*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(BY2454,IF(BY2442>=1,(BY2454/BY2442)*BY$12,IF(BY2442>0,MIN(BY2454,$AW2466/$AX2442*BY$12),0)))","v":0},0,{"$f":"MIN(CA2454,IF(CA2442>=1,(CA2454/CA2442)*CA$12,IF(CA2442>0,MIN(CA2454,$AW2466/$AX2442*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2482},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2491},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AW2455+AW2467-AW2479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2455+BY2467-BY2479","v":0},0,{"$f":"CA2455+CA2467-CA2479","v":0},0,0]
[{"$f":"ROW()","v":2501},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,16.5,16.25,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2]
[{"$f":"ROW()","v":2508},"Non-depreciable assets"]
[{"$f":"ROW()","v":2517},"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,2.6190000000000002E-3,2.5862625000000004E-3,2.5535250000000005E-3,2.5207875000000006E-3,2.4880500000000008E-3,2.4553125000000009E-3,2.422575000000001E-3,2.3898375000000012E-3,2.3571000000000013E-3,2.3243625000000014E-3,2.2916250000000016E-3,2.2588875000000017E-3,2.2261500000000018E-3,2.193412500000002E-3,2.1606750000000021E-3,2.1279375000000022E-3,2.0952000000000024E-3,1.964250000000002E-3,1.8333000000000019E-3,1.7023500000000018E-3,1.5714000000000017E-3,1.4404500000000015E-3,1.3095000000000014E-3,1.1785500000000013E-3,1.0476000000000012E-3,9.1665000000000106E-4,7.8570000000000094E-4,6.5475000000000082E-4,5.238000000000007E-4,3.9285000000000052E-4,2.6190000000000035E-4]
[{"$f":"ROW()","v":2524},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX$128","v":0}]
[{"$f":"ROW()","v":2526},"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,{"$f":"AX$130","v":1.7553669999999997E-2}]
[{"$f":"ROW()","v":2535},"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":"MIN(AY2511,IF(AY2499>=1,(AY2511/AY2499)*AY$12,IF(AY2499>0,MIN(AY2511,$AX2523/$AY2499*AY$12),0)))","v":3.7688252499999998E-3},3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252499999998E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000003E-3,3.7688252500000007E-3,3.7688252500000007E-3,3.7688252500000007E-3,1.5075301000000003E-2,1.5075301000000003E-2,1.5075301000000001E-2,1.5075301000000001E-2,1.5075300999999999E-2,1.5075301000000001E-2,1.5075300999999999E-2,1.5075300999999998E-2,1.5075300999999998E-2,1.5075300999999998E-2,{"$f":"MIN(BY2511,IF(BY2499>=1,(BY2511/BY2499)*BY$12,IF(BY2499>0,MIN(BY2511,$AX2523/$AY2499*BY$12),0)))","v":1.5075300999999998E-2},1.5075300999999996E-2,{"$f":"MIN(CA2511,IF(CA2499>=1,(CA2511/CA2499)*CA$12,IF(CA2499>0,MIN(CA2511,$AX2523/$AY2499*CA$12),0)))","v":1.5075300999999996E-2},1.5075300999999994E-2,1.5075300999999996E-2]
[{"$f":"ROW()","v":2547},"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,{"$f":"AX2511+AX2523-AX2535","v":0.30150601999999999},0.29773719474999999,0.29396836949999999,0.29019954425,0.286430719,0.28266189375,0.27889306850000001,0.27512424325000001,0.27135541800000001,0.26758659275000002,0.26381776750000002,0.26004894225000003,0.25628011700000003,0.25251129175000003,0.24874246650000004,0.24497364125000004,0.24120481600000004,0.22612951500000003,0.21105421400000002,0.195978913,0.18090361199999999,0.16582831100000001,0.15075300999999999,0.13567770899999998,0.12060240799999998,0.10552710699999998,9.0451805999999982E-2,{"$f":"BY2511+BY2523-BY2535","v":7.5376504999999983E-2},6.0301203999999983E-2,{"$f":"CA2511+CA2523-CA2535","v":4.5225902999999984E-2},3.0150601999999992E-2,1.5075300999999996E-2]
[{"$f":"ROW()","v":2552},"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,{"$f":"AX2516+AX2528-AX2540","v":2.9700000000000001E-4},2.8957500000000003E-4,2.8215000000000005E-4,2.7472500000000008E-4,2.673000000000001E-4,2.5987500000000012E-4,2.5245000000000015E-4,2.4502500000000017E-4,2.3760000000000016E-4,2.3017500000000016E-4,2.2275000000000016E-4,2.1532500000000015E-4,2.0790000000000015E-4,2.0047500000000014E-4,1.9305000000000014E-4,1.8562500000000013E-4,1.7820000000000013E-4,1.4850000000000011E-4,1.188000000000001E-4,8.9100000000000079E-5,5.9400000000000048E-5,2.9700000000000024E-5,0,0,0,0,0,{"$f":"BY2516+BY2528-BY2540","v":0},0,{"$f":"CA2516+CA2528-CA2540","v":0},0,0]
[{"$f":"ROW()","v":2561},"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(BO2561-1,0)","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]
[{"$f":"ROW()","v":2570}]
[{"$f":"ROW()","v":2578},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2579},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2593},"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,{"$f":"AY$136","v":0}]
[{"$f":"ROW()","v":2596},"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":"MIN(AZ2572,IF(AZ2560>=1,(AZ2572/AZ2560)*AZ$12,IF(AZ2560>0,MIN(AZ2572,$AY2584/$AZ2560*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(BY2572,IF(BY2560>=1,(BY2572/BY2560)*BY$12,IF(BY2560>0,MIN(BY2572,$AY2584/$AZ2560*BY$12),0)))","v":0},0,{"$f":"MIN(CA2572,IF(CA2560>=1,(CA2572/CA2560)*CA$12,IF(CA2560>0,MIN(CA2572,$AY2584/$AZ2560*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2605},"Non-depreciable assets"]
[{"$f":"ROW()","v":2613},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY2577+AY2589-AY2601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2577+BY2589-BY2601","v":0},0,{"$f":"CA2577+CA2589-CA2601","v":0},0,0]
[{"$f":"ROW()","v":2622},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"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,{"$f":"MAX(BO2622-1,0)","v":15.5},14.5,13.5,12.5,11.5,10.5,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5]
[{"$f":"ROW()","v":2631}]
[{"$f":"ROW()","v":2636},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2640},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2649},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ$131","v":0}]
[{"$f":"ROW()","v":2659},"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":"MIN(BA2635,IF(BA2623>=1,(BA2635/BA2623)*BA$12,IF(BA2623>0,MIN(BA2635,$AZ2647/$BA2623*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(BY2635,IF(BY2623>=1,(BY2635/BY2623)*BY$12,IF(BY2623>0,MIN(BY2635,$AZ2647/$BA2623*BY$12),0)))","v":0},0,{"$f":"MIN(CA2635,IF(CA2623>=1,(CA2635/CA2623)*CA$12,IF(CA2623>0,MIN(CA2635,$AZ2647/$BA2623*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2666},"Non-depreciable assets"]
[{"$f":"ROW()","v":2675},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ2639+AZ2651-AZ2663","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2639+BY2651-BY2663","v":0},0,{"$f":"CA2639+CA2651-CA2663","v":0},0,0]
[{"$f":"ROW()","v":2682},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PipeTAL","v":20},{"$f":"MAX(BB2682-0.25,0)","v":19.75},19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16.75,{"$f":"MAX(BO2682-1,0)","v":15.75},{"$f":"MAX(BP2682-1,0)","v":14.75},13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75,2.75]
[{"$f":"ROW()","v":2692}]
[{"$f":"ROW()","v":2701},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2705},"Capex"]
[{"$f":"ROW()","v":2710},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA$131","v":0}]
[{"$f":"ROW()","v":2719},"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":"MIN(BB2695,IF(BB2683>=1,(BB2695/BB2683)*BB$12,IF(BB2683>0,MIN(BB2695,$BA2707/$BB2683*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(BY2695,IF(BY2683>=1,(BY2695/BY2683)*BY$12,IF(BY2683>0,MIN(BY2695,$BA2707/$BB2683*BY$12),0)))","v":0},0,{"$f":"MIN(CA2695,IF(CA2683>=1,(CA2695/CA2683)*CA$12,IF(CA2683>0,MIN(CA2695,$BA2707/$BB2683*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2728},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2718:N2727)","v":0},{"$f":"SUM(O2718:O2727)","v":0},{"$f":"SUM(P2718:P2727)","v":0},{"$f":"SUM(Q2718:Q2727)","v":0},{"$f":"SUM(R2718:R2727)","v":0},{"$f":"SUM(S2718:S2727)","v":0},{"$f":"SUM(T2718:T2727)","v":0},{"$f":"SUM(U2718:U2727)","v":0},{"$f":"SUM(V2718:V2727)","v":0},{"$f":"SUM(W2718:W2727)","v":0},{"$f":"SUM(X2718:X2727)","v":0},{"$f":"SUM(Y2718:Y2727)","v":0},{"$f":"SUM(Z2718:Z2727)","v":0},{"$f":"SUM(AA2718:AA2727)","v":0},{"$f":"SUM(AB2718:AB2727)","v":0},{"$f":"SUM(AC2718:AC2727)","v":0},{"$f":"SUM(AD2718:AD2727)","v":0},{"$f":"SUM(AE2718:AE2727)","v":0},{"$f":"SUM(AF2718:AF2727)","v":0},{"$f":"SUM(AG2718:AG2727)","v":0},{"$f":"SUM(AH2718:AH2727)","v":0},{"$f":"SUM(AI2718:AI2727)","v":0},{"$f":"SUM(AJ2718:AJ2727)","v":0},{"$f":"SUM(AK2718:AK2727)","v":0},{"$f":"SUM(AL2718:AL2727)","v":0},{"$f":"SUM(AM2718:AM2727)","v":0},{"$f":"SUM(AN2718:AN2727)","v":0},{"$f":"SUM(AO2718:AO2727)","v":0},{"$f":"SUM(AP2718:AP2727)","v":0},{"$f":"SUM(AQ2718:AQ2727)","v":0},{"$f":"SUM(AR2718:AR2727)","v":0},{"$f":"SUM(AS2718:AS2727)","v":0},{"$f":"SUM(AT2718:AT2727)","v":0},{"$f":"SUM(AU2718:AU2727)","v":0},{"$f":"SUM(AV2718:AV2727)","v":0},{"$f":"SUM(AW2718:AW2727)","v":0},{"$f":"SUM(AX2718:AX2727)","v":0},{"$f":"SUM(AY2718:AY2727)","v":0},{"$f":"SUM(AZ2718:AZ2727)","v":0},{"$f":"SUM(BA2718:BA2727)","v":0},{"$f":"SUM(BB2718:BB2727)","v":0},{"$f":"SUM(BC2718:BC2727)","v":0},{"$f":"SUM(BD2718:BD2727)","v":0},{"$f":"SUM(BE2718:BE2727)","v":0},{"$f":"SUM(BF2718:BF2727)","v":0},{"$f":"SUM(BG2718:BG2727)","v":0},{"$f":"SUM(BH2718:BH2727)","v":0},{"$f":"SUM(BI2718:BI2727)","v":0},{"$f":"SUM(BJ2718:BJ2727)","v":0},{"$f":"SUM(BK2718:BK2727)","v":0},{"$f":"SUM(BL2718:BL2727)","v":0},{"$f":"SUM(BM2718:BM2727)","v":0},{"$f":"SUM(BN2718:BN2727)","v":0},{"$f":"SUM(BO2718:BO2727)","v":0},{"$f":"SUM(BP2718:BP2727)","v":0},{"$f":"SUM(BQ2718:BQ2727)","v":0},{"$f":"SUM(BR2718:BR2727)","v":0},{"$f":"SUM(BS2718:BS2727)","v":0},{"$f":"SUM(BT2718:BT2727)","v":0},{"$f":"SUM(BU2718:BU2727)","v":0},{"$f":"SUM(BV2718:BV2727)","v":0},{"$f":"SUM(BW2718:BW2727)","v":0},{"$f":"SUM(BX2718:BX2727)","v":0},{"$f":"SUM(BY2718:BY2727)","v":0},{"$f":"SUM(BZ2718:BZ2727)","v":0},{"$f":"SUM(CA2718:CA2727)","v":0},{"$f":"SUM(CB2718:CB2727)","v":0},{"$f":"SUM(CC2718:CC2727)","v":0}]
[{"$f":"ROW()","v":2736},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA2700+BA2712-BA2724","v":0},0,{"$f":"BC2700+BC2712-BC2724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2700+BY2712-BY2724","v":0},0,{"$f":"CA2700+CA2712-CA2724","v":0},0,0]
[{"$f":"ROW()","v":2745},"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,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,17.5,17.25,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3]
[{"$f":"ROW()","v":2751},"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,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(BC2751-0.25,0)","v":4.75},{"$f":"MAX(BD2751-0.25,0)","v":4.5},{"$f":"MAX(BE2751-0.25,0)","v":4.25},{"$f":"MAX(BF2751-0.25,0)","v":4},{"$f":"MAX(BG2751-0.25,0)","v":3.75},{"$f":"MAX(BH2751-0.25,0)","v":3.5},{"$f":"MAX(BI2751-0.25,0)","v":3.25},{"$f":"MAX(BJ2751-0.25,0)","v":3},{"$f":"MAX(BK2751-0.25,0)","v":2.75},{"$f":"MAX(BL2751-0.25,0)","v":2.5},{"$f":"MAX(BM2751-0.25,0)","v":2.25},{"$f":"MAX(BN2751-0.25,0)","v":2},{"$f":"MAX(BO2751-1,0)","v":1},{"$f":"MAX(BP2751-1,0)","v":0},{"$f":"MAX(BQ2751-1,0)","v":0},{"$f":"MAX(BR2751-1,0)","v":0},{"$f":"MAX(BS2751-1,0)","v":0},{"$f":"MAX(BT2751-1,0)","v":0},{"$f":"MAX(BU2751-1,0)","v":0},{"$f":"MAX(BV2751-1,0)","v":0},{"$f":"MAX(BW2751-1,0)","v":0},{"$f":"MAX(BX2751-1,0)","v":0},{"$f":"MAX(BY2751-1,0)","v":0},{"$f":"MAX(BZ2751-1,0)","v":0},{"$f":"MAX(CA2751-1,0)","v":0},{"$f":"MAX(CB2751-1,0)","v":0}]
[{"$f":"ROW()","v":2762},"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,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-2,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2763},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB2799","v":0},{"$f":"BC2799","v":0},{"$f":"BD2799","v":0},{"$f":"BE2799","v":0},{"$f":"BF2799","v":0},{"$f":"BG2799","v":0},{"$f":"BH2799","v":0},{"$f":"BI2799","v":0},{"$f":"BJ2799","v":0},{"$f":"BK2799","v":0},{"$f":"BL2799","v":0},{"$f":"BM2799","v":0},{"$f":"BN2799","v":0},{"$f":"BO2799","v":0},{"$f":"BP2799","v":0},{"$f":"BQ2799","v":0},{"$f":"BR2799","v":0},{"$f":"BS2799","v":0},{"$f":"BT2799","v":0},{"$f":"BU2799","v":0},{"$f":"BV2799","v":0},{"$f":"BW2799","v":0},{"$f":"BX2799","v":0},{"$f":"BY2799","v":0},{"$f":"BZ2799","v":0},{"$f":"CA2799","v":0},{"$f":"CB2799","v":0}]
[{"$f":"ROW()","v":2771},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB$131","v":0.44981413000000003}]
[{"$f":"ROW()","v":2780},"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":"MIN(BC2756,IF(BC2744>=1,(BC2756/BC2744)*BC$12,IF(BC2744>0,MIN(BC2756,$BB2768/$BC2744*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(BY2756,IF(BY2744>=1,(BY2756/BY2744)*BY$12,IF(BY2744>0,MIN(BY2756,$BB2768/$BC2744*BY$12),0)))","v":0},0,{"$f":"MIN(CA2756,IF(CA2744>=1,(CA2756/CA2744)*CA$12,IF(CA2744>0,MIN(CA2756,$BB2768/$BC2744*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2789},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2779:N2788)","v":0},{"$f":"SUM(O2779:O2788)","v":0},{"$f":"SUM(P2779:P2788)","v":0},{"$f":"SUM(Q2779:Q2788)","v":0},{"$f":"SUM(R2779:R2788)","v":0},{"$f":"SUM(S2779:S2788)","v":0},{"$f":"SUM(T2779:T2788)","v":0},{"$f":"SUM(U2779:U2788)","v":0},{"$f":"SUM(V2779:V2788)","v":0},{"$f":"SUM(W2779:W2788)","v":0},{"$f":"SUM(X2779:X2788)","v":0},{"$f":"SUM(Y2779:Y2788)","v":0},{"$f":"SUM(Z2779:Z2788)","v":0},{"$f":"SUM(AA2779:AA2788)","v":0},{"$f":"SUM(AB2779:AB2788)","v":0},{"$f":"SUM(AC2779:AC2788)","v":0},{"$f":"SUM(AD2779:AD2788)","v":0},{"$f":"SUM(AE2779:AE2788)","v":0},{"$f":"SUM(AF2779:AF2788)","v":0},{"$f":"SUM(AG2779:AG2788)","v":0},{"$f":"SUM(AH2779:AH2788)","v":0},{"$f":"SUM(AI2779:AI2788)","v":0},{"$f":"SUM(AJ2779:AJ2788)","v":0},{"$f":"SUM(AK2779:AK2788)","v":0},{"$f":"SUM(AL2779:AL2788)","v":0},{"$f":"SUM(AM2779:AM2788)","v":0},{"$f":"SUM(AN2779:AN2788)","v":0},{"$f":"SUM(AO2779:AO2788)","v":0},{"$f":"SUM(AP2779:AP2788)","v":0},{"$f":"SUM(AQ2779:AQ2788)","v":0},{"$f":"SUM(AR2779:AR2788)","v":0},{"$f":"SUM(AS2779:AS2788)","v":0},{"$f":"SUM(AT2779:AT2788)","v":0},{"$f":"SUM(AU2779:AU2788)","v":0},{"$f":"SUM(AV2779:AV2788)","v":0},{"$f":"SUM(AW2779:AW2788)","v":0},{"$f":"SUM(AX2779:AX2788)","v":0},{"$f":"SUM(AY2779:AY2788)","v":0},{"$f":"SUM(AZ2779:AZ2788)","v":0},{"$f":"SUM(BA2779:BA2788)","v":0},{"$f":"SUM(BB2779:BB2788)","v":0},{"$f":"SUM(BC2779:BC2788)","v":3.6687934750000005E-2},{"$f":"SUM(BD2779:BD2788)","v":3.6687934750000005E-2},{"$f":"SUM(BE2779:BE2788)","v":3.6687934750000005E-2},{"$f":"SUM(BF2779:BF2788)","v":3.6687934750000005E-2},{"$f":"SUM(BG2779:BG2788)","v":3.6687934750000005E-2},{"$f":"SUM(BH2779:BH2788)","v":3.6687934750000005E-2},{"$f":"SUM(BI2779:BI2788)","v":3.6687934750000005E-2},{"$f":"SUM(BJ2779:BJ2788)","v":3.6687934750000012E-2},{"$f":"SUM(BK2779:BK2788)","v":3.6687934750000012E-2},{"$f":"SUM(BL2779:BL2788)","v":3.6687934750000005E-2},{"$f":"SUM(BM2779:BM2788)","v":3.6687934750000005E-2},{"$f":"SUM(BN2779:BN2788)","v":3.6687934750000005E-2},{"$f":"SUM(BO2779:BO2788)","v":0.14675173900000002},{"$f":"SUM(BP2779:BP2788)","v":0.14675173900000002},{"$f":"SUM(BQ2779:BQ2788)","v":0.14675173900000002},{"$f":"SUM(BR2779:BR2788)","v":0.14675173900000002},{"$f":"SUM(BS2779:BS2788)","v":0.14675173900000002},{"$f":"SUM(BT2779:BT2788)","v":0.14675173900000002},{"$f":"SUM(BU2779:BU2788)","v":0.14675173900000002},{"$f":"SUM(BV2779:BV2788)","v":6.6637320999999972E-2},{"$f":"SUM(BW2779:BW2788)","v":6.6637320999999985E-2},{"$f":"SUM(BX2779:BX2788)","v":6.6637320999999985E-2},{"$f":"SUM(BY2779:BY2788)","v":6.6637320999999985E-2},{"$f":"SUM(BZ2779:BZ2788)","v":6.6637320999999985E-2},{"$f":"SUM(CA2779:CA2788)","v":6.6637320999999985E-2},{"$f":"SUM(CB2779:CB2788)","v":6.6637320999999985E-2},{"$f":"SUM(CC2779:CC2788)","v":6.6637320999999999E-2}]
[{"$f":"ROW()","v":2798},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB2762+BB2774-BB2786","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-2,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2803},"Life (years)"]
[{"$f":"ROW()","v":2815},"Opening Asset Values"]
[{"$f":"ROW()","v":2824},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC2860","v":0},{"$f":"BD2860","v":0},{"$f":"BE2860","v":0},{"$f":"BF2860","v":0},{"$f":"BG2860","v":0},{"$f":"BH2860","v":0},{"$f":"BI2860","v":0},{"$f":"BJ2860","v":0},{"$f":"BK2860","v":0},{"$f":"BL2860","v":0},{"$f":"BM2860","v":0},{"$f":"BN2860","v":0},{"$f":"BO2860","v":0},{"$f":"BP2860","v":0},{"$f":"BQ2860","v":0},{"$f":"BR2860","v":0},{"$f":"BS2860","v":0},{"$f":"BT2860","v":0},{"$f":"BU2860","v":0},{"$f":"BV2860","v":0},{"$f":"BW2860","v":0},{"$f":"BX2860","v":0},{"$f":"BY2860","v":0},{"$f":"BZ2860","v":0},{"$f":"CA2860","v":0},{"$f":"CB2860","v":0}]
[{"$f":"ROW()","v":2826},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2816:N2825)","v":0},{"$f":"SUM(O2816:O2825)","v":0},{"$f":"SUM(P2816:P2825)","v":0},{"$f":"SUM(Q2816:Q2825)","v":0},{"$f":"SUM(R2816:R2825)","v":0},{"$f":"SUM(S2816:S2825)","v":0},{"$f":"SUM(T2816:T2825)","v":0},{"$f":"SUM(U2816:U2825)","v":0},{"$f":"SUM(V2816:V2825)","v":0},{"$f":"SUM(W2816:W2825)","v":0},{"$f":"SUM(X2816:X2825)","v":0},{"$f":"SUM(Y2816:Y2825)","v":0},{"$f":"SUM(Z2816:Z2825)","v":0},{"$f":"SUM(AA2816:AA2825)","v":0},{"$f":"SUM(AB2816:AB2825)","v":0},{"$f":"SUM(AC2816:AC2825)","v":0},{"$f":"SUM(AD2816:AD2825)","v":0},{"$f":"SUM(AE2816:AE2825)","v":0},{"$f":"SUM(AF2816:AF2825)","v":0},{"$f":"SUM(AG2816:AG2825)","v":0},{"$f":"SUM(AH2816:AH2825)","v":0},{"$f":"SUM(AI2816:AI2825)","v":0},{"$f":"SUM(AJ2816:AJ2825)","v":0},{"$f":"SUM(AK2816:AK2825)","v":0},{"$f":"SUM(AL2816:AL2825)","v":0},{"$f":"SUM(AM2816:AM2825)","v":0},{"$f":"SUM(AN2816:AN2825)","v":0},{"$f":"SUM(AO2816:AO2825)","v":0},{"$f":"SUM(AP2816:AP2825)","v":0},{"$f":"SUM(AQ2816:AQ2825)","v":0},{"$f":"SUM(AR2816:AR2825)","v":0},{"$f":"SUM(AS2816:AS2825)","v":0},{"$f":"SUM(AT2816:AT2825)","v":0},{"$f":"SUM(AU2816:AU2825)","v":0},{"$f":"SUM(AV2816:AV2825)","v":0},{"$f":"SUM(AW2816:AW2825)","v":0},{"$f":"SUM(AX2816:AX2825)","v":0},{"$f":"SUM(AY2816:AY2825)","v":0},{"$f":"SUM(AZ2816:AZ2825)","v":0},{"$f":"SUM(BA2816:BA2825)","v":0},{"$f":"SUM(BB2816:BB2825)","v":0},{"$f":"SUM(BC2816:BC2825)","v":0},{"$f":"SUM(BD2816:BD2825)","v":0},{"$f":"SUM(BE2816:BE2825)","v":0},{"$f":"SUM(BF2816:BF2825)","v":0},{"$f":"SUM(BG2816:BG2825)","v":0},{"$f":"SUM(BH2816:BH2825)","v":0},{"$f":"SUM(BI2816:BI2825)","v":0},{"$f":"SUM(BJ2816:BJ2825)","v":0},{"$f":"SUM(BK2816:BK2825)","v":0},{"$f":"SUM(BL2816:BL2825)","v":0},{"$f":"SUM(BM2816:BM2825)","v":0},{"$f":"SUM(BN2816:BN2825)","v":0},{"$f":"SUM(BO2816:BO2825)","v":0},{"$f":"SUM(BP2816:BP2825)","v":0},{"$f":"SUM(BQ2816:BQ2825)","v":0},{"$f":"SUM(BR2816:BR2825)","v":0},{"$f":"SUM(BS2816:BS2825)","v":0},{"$f":"SUM(BT2816:BT2825)","v":0},{"$f":"SUM(BU2816:BU2825)","v":0},{"$f":"SUM(BV2816:BV2825)","v":0},{"$f":"SUM(BW2816:BW2825)","v":0},{"$f":"SUM(BX2816:BX2825)","v":0},{"$f":"SUM(BY2816:BY2825)","v":0},{"$f":"SUM(BZ2816:BZ2825)","v":0},{"$f":"SUM(CA2816:CA2825)","v":0},{"$f":"SUM(CB2816:CB2825)","v":0},{"$f":"SUM(CC2816:CC2825)","v":0}]
[{"$f":"ROW()","v":2833},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC$132","v":0}]
[{"$f":"ROW()","v":2842},"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":"MIN(BD2818,IF(BD2806>=1,(BD2818/BD2806)*BD$12,IF(BD2806>0,MIN(BD2818,$BC2830/$BD2806*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(BY2818,IF(BY2806>=1,(BY2818/BY2806)*BY$12,IF(BY2806>0,MIN(BY2818,$BC2830/$BD2806*BY$12),0)))","v":0},0,{"$f":"MIN(CA2818,IF(CA2806>=1,(CA2818/CA2806)*CA$12,IF(CA2806>0,MIN(CA2818,$BC2830/$BD2806*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2849},"Non-depreciable assets"]
[{"$f":"ROW()","v":2859},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BC2823+BC2835-BC2847","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2868},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","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]
[{"$f":"ROW()","v":2876},"Opening Asset Values"]
[{"$f":"ROW()","v":2885},"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,{"$f":"BD2921","v":0},{"$f":"BE2921","v":0},{"$f":"BF2921","v":0},{"$f":"BG2921","v":0},{"$f":"BH2921","v":0},{"$f":"BI2921","v":0},{"$f":"BJ2921","v":0},{"$f":"BK2921","v":0},{"$f":"BL2921","v":0},{"$f":"BM2921","v":0},{"$f":"BN2921","v":0},{"$f":"BO2921","v":0},{"$f":"BP2921","v":0},{"$f":"BQ2921","v":0},{"$f":"BR2921","v":0},{"$f":"BS2921","v":0},{"$f":"BT2921","v":0},{"$f":"BU2921","v":0},{"$f":"BV2921","v":0},{"$f":"BW2921","v":0},{"$f":"BX2921","v":0},{"$f":"BY2921","v":0},{"$f":"BZ2921","v":0},{"$f":"CA2921","v":0},{"$f":"CB2921","v":0}]
[{"$f":"ROW()","v":2886},"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,{"$f":"BD2922","v":0},{"$f":"BE2922","v":0},{"$f":"BF2922","v":0},{"$f":"BG2922","v":0},{"$f":"BH2922","v":0},{"$f":"BI2922","v":0},{"$f":"BJ2922","v":0},{"$f":"BK2922","v":0},{"$f":"BL2922","v":0},{"$f":"BM2922","v":0},{"$f":"BN2922","v":0},{"$f":"BO2922","v":0},{"$f":"BP2922","v":0},{"$f":"BQ2922","v":0},{"$f":"BR2922","v":0},{"$f":"BS2922","v":0},{"$f":"BT2922","v":0},{"$f":"BU2922","v":0},{"$f":"BV2922","v":0},{"$f":"BW2922","v":0},{"$f":"BX2922","v":0},{"$f":"BY2922","v":0},{"$f":"BZ2922","v":0},{"$f":"CA2922","v":0},{"$f":"CB2922","v":0}]
[{"$f":"ROW()","v":2899},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2889:N2898)","v":0},{"$f":"SUM(O2889:O2898)","v":0},{"$f":"SUM(P2889:P2898)","v":0},{"$f":"SUM(Q2889:Q2898)","v":0},{"$f":"SUM(R2889:R2898)","v":0},{"$f":"SUM(S2889:S2898)","v":0},{"$f":"SUM(T2889:T2898)","v":0},{"$f":"SUM(U2889:U2898)","v":0},{"$f":"SUM(V2889:V2898)","v":0},{"$f":"SUM(W2889:W2898)","v":0},{"$f":"SUM(X2889:X2898)","v":0},{"$f":"SUM(Y2889:Y2898)","v":0},{"$f":"SUM(Z2889:Z2898)","v":0},{"$f":"SUM(AA2889:AA2898)","v":0},{"$f":"SUM(AB2889:AB2898)","v":0},{"$f":"SUM(AC2889:AC2898)","v":0},{"$f":"SUM(AD2889:AD2898)","v":0},{"$f":"SUM(AE2889:AE2898)","v":0},{"$f":"SUM(AF2889:AF2898)","v":0},{"$f":"SUM(AG2889:AG2898)","v":0},{"$f":"SUM(AH2889:AH2898)","v":0},{"$f":"SUM(AI2889:AI2898)","v":0},{"$f":"SUM(AJ2889:AJ2898)","v":0},{"$f":"SUM(AK2889:AK2898)","v":0},{"$f":"SUM(AL2889:AL2898)","v":0},{"$f":"SUM(AM2889:AM2898)","v":0},{"$f":"SUM(AN2889:AN2898)","v":0},{"$f":"SUM(AO2889:AO2898)","v":0},{"$f":"SUM(AP2889:AP2898)","v":0},{"$f":"SUM(AQ2889:AQ2898)","v":0},{"$f":"SUM(AR2889:AR2898)","v":0},{"$f":"SUM(AS2889:AS2898)","v":0},{"$f":"SUM(AT2889:AT2898)","v":0},{"$f":"SUM(AU2889:AU2898)","v":0},{"$f":"SUM(AV2889:AV2898)","v":0},{"$f":"SUM(AW2889:AW2898)","v":0},{"$f":"SUM(AX2889:AX2898)","v":0},{"$f":"SUM(AY2889:AY2898)","v":0},{"$f":"SUM(AZ2889:AZ2898)","v":0},{"$f":"SUM(BA2889:BA2898)","v":0},{"$f":"SUM(BB2889:BB2898)","v":0},{"$f":"SUM(BC2889:BC2898)","v":0},{"$f":"SUM(BD2889:BD2898)","v":0},{"$f":"SUM(BE2889:BE2898)","v":0},{"$f":"SUM(BF2889:BF2898)","v":0},{"$f":"SUM(BG2889:BG2898)","v":0},{"$f":"SUM(BH2889:BH2898)","v":0},{"$f":"SUM(BI2889:BI2898)","v":0},{"$f":"SUM(BJ2889:BJ2898)","v":0},{"$f":"SUM(BK2889:BK2898)","v":0},{"$f":"SUM(BL2889:BL2898)","v":0},{"$f":"SUM(BM2889:BM2898)","v":0},{"$f":"SUM(BN2889:BN2898)","v":0},{"$f":"SUM(BO2889:BO2898)","v":0},{"$f":"SUM(BP2889:BP2898)","v":0},{"$f":"SUM(BQ2889:BQ2898)","v":0},{"$f":"SUM(BR2889:BR2898)","v":0},{"$f":"SUM(BS2889:BS2898)","v":0},{"$f":"SUM(BT2889:BT2898)","v":0},{"$f":"SUM(BU2889:BU2898)","v":0},{"$f":"SUM(BV2889:BV2898)","v":0},{"$f":"SUM(BW2889:BW2898)","v":0},{"$f":"SUM(BX2889:BX2898)","v":0},{"$f":"SUM(BY2889:BY2898)","v":0},{"$f":"SUM(BZ2889:BZ2898)","v":0},{"$f":"SUM(CA2889:CA2898)","v":0},{"$f":"SUM(CB2889:CB2898)","v":0},{"$f":"SUM(CC2889:CC2898)","v":0}]
[{"$f":"ROW()","v":2903},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BE2879,IF(BE2867>=1,(BE2879/BE2867)*BE$12,IF(BE2867>0,MIN(BE2879,$BD2891/$BE2867*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(BY2879,IF(BY2867>=1,(BY2879/BY2867)*BY$12,IF(BY2867>0,MIN(BY2879,$BD2891/$BE2867*BY$12),0)))","v":0},0,{"$f":"MIN(CA2879,IF(CA2867>=1,(CA2879/CA2867)*CA$12,IF(CA2867>0,MIN(CA2879,$BD2891/$BE2867*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2912},"Closing Asset Values"]
[{"$f":"ROW()","v":2922},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD2886+BD2898-BD2910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY2886+BY2898-BY2910","v":0},0,{"$f":"CA2886+CA2898-CA2910","v":0},0,0]
[{"$f":"ROW()","v":2929},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19.75,19.5,19.25,19,18.75,18.5,18.25,18,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75,3.75]
[{"$f":"ROW()","v":2938},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE2974","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS2974","v":0},0,{"$f":"BU2974","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2945},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2947},"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,{"$f":"BE2983","v":0},{"$f":"BF2983","v":0},{"$f":"BG2983","v":0},{"$f":"BH2983","v":0},{"$f":"BI2983","v":0},{"$f":"BJ2983","v":0},{"$f":"BK2983","v":0},{"$f":"BL2983","v":0},{"$f":"BM2983","v":0},{"$f":"BN2983","v":0},{"$f":"BO2983","v":0},{"$f":"BP2983","v":0},{"$f":"BQ2983","v":0},{"$f":"BR2983","v":0},{"$f":"BS2983","v":0},{"$f":"BT2983","v":0},{"$f":"BU2983","v":0},{"$f":"BV2983","v":0},{"$f":"BW2983","v":0},{"$f":"BX2983","v":0},{"$f":"BY2983","v":0},{"$f":"BZ2983","v":0},{"$f":"CA2983","v":0},{"$f":"CB2983","v":0}]
[{"$f":"ROW()","v":2956},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE$133","v":0}]
[{"$f":"ROW()","v":2968},"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(BF2944,IF(BF2932>=1,(BF2944/BF2932)*BF$12,IF(BF2932>0,MIN(BF2944,$BE2956/$BF2932*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(BY2944,IF(BY2932>=1,(BY2944/BY2932)*BY$12,IF(BY2932>0,MIN(BY2944,$BE2956/$BF2932*BY$12),0)))","v":0},0,{"$f":"MIN(CA2944,IF(CA2932>=1,(CA2944/CA2932)*CA$12,IF(CA2932>0,MIN(CA2944,$BE2956/$BF2932*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":2973},"Closing Asset Values"]
[{"$f":"ROW()","v":2982},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE2946+BE2958-BE2970","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2991},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,8.25,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":2999},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3035","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,{"$f":"BS3035","v":0.18603894400000015},0.17172825600000013,0.15741756800000012,{"$f":"BV3035","v":0.1431068800000001},0.12879619200000009,0.11448550400000007,0.10017481600000006,8.5864128000000053E-2,7.1553440000000051E-2,5.7242752000000043E-2]
[{"$f":"ROW()","v":3008},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3044","v":0},{"$f":"BG3044","v":0},{"$f":"BH3044","v":0},{"$f":"BI3044","v":0},{"$f":"BJ3044","v":0},{"$f":"BK3044","v":0},{"$f":"BL3044","v":0},{"$f":"BM3044","v":0},{"$f":"BN3044","v":0},{"$f":"BO3044","v":0},{"$f":"BP3044","v":0},{"$f":"BQ3044","v":0},{"$f":"BR3044","v":0},{"$f":"BS3044","v":0},{"$f":"BT3044","v":0},{"$f":"BU3044","v":0},{"$f":"BV3044","v":0},{"$f":"BW3044","v":0},{"$f":"BX3044","v":0},{"$f":"BY3044","v":0},{"$f":"BZ3044","v":0},{"$f":"CA3044","v":0},{"$f":"CB3044","v":0}]
[{"$f":"ROW()","v":3014},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF$130","v":0.48073270000000001}]
[{"$f":"ROW()","v":3017},"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$133","v":1.212686E-2}]
[{"$f":"ROW()","v":3026},"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(BG3002,IF(BG2990>=1,(BG3002/BG2990)*BG$12,IF(BG2990>0,MIN(BG3002,$BF3014/$BG2990*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(BY3002,IF(BY2990>=1,(BY3002/BY2990)*BY$12,IF(BY2990>0,MIN(BY3002,$BF3014/$BG2990*BY$12),0)))","v":2.4036635000000004E-2},2.4036635000000004E-2,{"$f":"MIN(CA3002,IF(CA2990>=1,(CA3002/CA2990)*CA$12,IF(CA2990>0,MIN(CA3002,$BF3014/$BG2990*CA$12),0)))","v":2.4036635000000004E-2},2.4036635000000008E-2,2.4036635000000008E-2]
[{"$f":"ROW()","v":3034},"Closing Asset Values"]
[{"$f":"ROW()","v":3043},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BF3007+BF3019-BF3031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3052},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SCADATAL","v":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]
[{"$f":"ROW()","v":3057},"Non-depreciable assets"]
[{"$f":"ROW()","v":3069},"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,{"$f":"BG3105","v":0},{"$f":"BH3105","v":0},{"$f":"BI3105","v":0},{"$f":"BJ3105","v":0},{"$f":"BK3105","v":0},{"$f":"BL3105","v":0},{"$f":"BM3105","v":0},{"$f":"BN3105","v":0},{"$f":"BO3105","v":0},{"$f":"BP3105","v":0},{"$f":"BQ3105","v":0},{"$f":"BR3105","v":0},{"$f":"BS3105","v":0},{"$f":"BT3105","v":0},{"$f":"BU3105","v":0},{"$f":"BV3105","v":0},{"$f":"BW3105","v":0},{"$f":"BX3105","v":0},{"$f":"BY3105","v":0},{"$f":"BZ3105","v":0},{"$f":"CA3105","v":0},{"$f":"CB3105","v":0}]
[{"$f":"ROW()","v":3070},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3060:N3069)","v":0},{"$f":"SUM(O3060:O3069)","v":0},{"$f":"SUM(P3060:P3069)","v":0},{"$f":"SUM(Q3060:Q3069)","v":0},{"$f":"SUM(R3060:R3069)","v":0},{"$f":"SUM(S3060:S3069)","v":0},{"$f":"SUM(T3060:T3069)","v":0},{"$f":"SUM(U3060:U3069)","v":0},{"$f":"SUM(V3060:V3069)","v":0},{"$f":"SUM(W3060:W3069)","v":0},{"$f":"SUM(X3060:X3069)","v":0},{"$f":"SUM(Y3060:Y3069)","v":0},{"$f":"SUM(Z3060:Z3069)","v":0},{"$f":"SUM(AA3060:AA3069)","v":0},{"$f":"SUM(AB3060:AB3069)","v":0},{"$f":"SUM(AC3060:AC3069)","v":0},{"$f":"SUM(AD3060:AD3069)","v":0},{"$f":"SUM(AE3060:AE3069)","v":0},{"$f":"SUM(AF3060:AF3069)","v":0},{"$f":"SUM(AG3060:AG3069)","v":0},{"$f":"SUM(AH3060:AH3069)","v":0},{"$f":"SUM(AI3060:AI3069)","v":0},{"$f":"SUM(AJ3060:AJ3069)","v":0},{"$f":"SUM(AK3060:AK3069)","v":0},{"$f":"SUM(AL3060:AL3069)","v":0},{"$f":"SUM(AM3060:AM3069)","v":0},{"$f":"SUM(AN3060:AN3069)","v":0},{"$f":"SUM(AO3060:AO3069)","v":0},{"$f":"SUM(AP3060:AP3069)","v":0},{"$f":"SUM(AQ3060:AQ3069)","v":0},{"$f":"SUM(AR3060:AR3069)","v":0},{"$f":"SUM(AS3060:AS3069)","v":0},{"$f":"SUM(AT3060:AT3069)","v":0},{"$f":"SUM(AU3060:AU3069)","v":0},{"$f":"SUM(AV3060:AV3069)","v":0},{"$f":"SUM(AW3060:AW3069)","v":0},{"$f":"SUM(AX3060:AX3069)","v":0},{"$f":"SUM(AY3060:AY3069)","v":0},{"$f":"SUM(AZ3060:AZ3069)","v":0},{"$f":"SUM(BA3060:BA3069)","v":0},{"$f":"SUM(BB3060:BB3069)","v":0},{"$f":"SUM(BC3060:BC3069)","v":0},{"$f":"SUM(BD3060:BD3069)","v":0},{"$f":"SUM(BE3060:BE3069)","v":0},{"$f":"SUM(BF3060:BF3069)","v":0},{"$f":"SUM(BG3060:BG3069)","v":0},{"$f":"SUM(BH3060:BH3069)","v":0},{"$f":"SUM(BI3060:BI3069)","v":0},{"$f":"SUM(BJ3060:BJ3069)","v":0},{"$f":"SUM(BK3060:BK3069)","v":0},{"$f":"SUM(BL3060:BL3069)","v":0},{"$f":"SUM(BM3060:BM3069)","v":0},{"$f":"SUM(BN3060:BN3069)","v":0},{"$f":"SUM(BO3060:BO3069)","v":0},{"$f":"SUM(BP3060:BP3069)","v":0},{"$f":"SUM(BQ3060:BQ3069)","v":0},{"$f":"SUM(BR3060:BR3069)","v":0},{"$f":"SUM(BS3060:BS3069)","v":0},{"$f":"SUM(BT3060:BT3069)","v":0},{"$f":"SUM(BU3060:BU3069)","v":0},{"$f":"SUM(BV3060:BV3069)","v":0},{"$f":"SUM(BW3060:BW3069)","v":0},{"$f":"SUM(BX3060:BX3069)","v":0},{"$f":"SUM(BY3060:BY3069)","v":0},{"$f":"SUM(BZ3060:BZ3069)","v":0},{"$f":"SUM(CA3060:CA3069)","v":0},{"$f":"SUM(CB3060:CB3069)","v":0},{"$f":"SUM(CC3060:CC3069)","v":0}]
[{"$f":"ROW()","v":3080},"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,null,{"$f":"BG$135","v":0}]
[{"$f":"ROW()","v":3087},"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":"MIN(BH3063,IF(BH3051>=1,(BH3063/BH3051)*BH$12,IF(BH3051>0,MIN(BH3063,$BG3075/$BH3051*BH$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3063,IF(BY3051>=1,(BY3063/BY3051)*BY$12,IF(BY3051>0,MIN(BY3063,$BG3075/$BH3051*BY$12),0)))","v":0},0,{"$f":"MIN(CA3063,IF(CA3051>=1,(CA3063/CA3051)*CA$12,IF(CA3051>0,MIN(CA3063,$BG3075/$BH3051*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3096},"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,{"$f":"BG3060+BG3072-BG3084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3060+BY3072-BY3084","v":0},0,{"$f":"CA3060+CA3072-CA3084","v":0},0,0]
[{"$f":"ROW()","v":3103},"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,{"$f":"BG3067+BG3079-BG3091","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3113},"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,{"$f":"SCADATAL","v":10},9.75,9.5,9.25,9,8.75,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0,0]
[{"$f":"ROW()","v":3122},"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,{"$f":"BS3158","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3126},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3131},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3121:N3130)","v":0},{"$f":"SUM(O3121:O3130)","v":0},{"$f":"SUM(P3121:P3130)","v":0},{"$f":"SUM(Q3121:Q3130)","v":0},{"$f":"SUM(R3121:R3130)","v":0},{"$f":"SUM(S3121:S3130)","v":0},{"$f":"SUM(T3121:T3130)","v":0},{"$f":"SUM(U3121:U3130)","v":0},{"$f":"SUM(V3121:V3130)","v":0},{"$f":"SUM(W3121:W3130)","v":0},{"$f":"SUM(X3121:X3130)","v":0},{"$f":"SUM(Y3121:Y3130)","v":0},{"$f":"SUM(Z3121:Z3130)","v":0},{"$f":"SUM(AA3121:AA3130)","v":0},{"$f":"SUM(AB3121:AB3130)","v":0},{"$f":"SUM(AC3121:AC3130)","v":0},{"$f":"SUM(AD3121:AD3130)","v":0},{"$f":"SUM(AE3121:AE3130)","v":0},{"$f":"SUM(AF3121:AF3130)","v":0},{"$f":"SUM(AG3121:AG3130)","v":0},{"$f":"SUM(AH3121:AH3130)","v":0},{"$f":"SUM(AI3121:AI3130)","v":0},{"$f":"SUM(AJ3121:AJ3130)","v":0},{"$f":"SUM(AK3121:AK3130)","v":0},{"$f":"SUM(AL3121:AL3130)","v":0},{"$f":"SUM(AM3121:AM3130)","v":0},{"$f":"SUM(AN3121:AN3130)","v":0},{"$f":"SUM(AO3121:AO3130)","v":0},{"$f":"SUM(AP3121:AP3130)","v":0},{"$f":"SUM(AQ3121:AQ3130)","v":0},{"$f":"SUM(AR3121:AR3130)","v":0},{"$f":"SUM(AS3121:AS3130)","v":0},{"$f":"SUM(AT3121:AT3130)","v":0},{"$f":"SUM(AU3121:AU3130)","v":0},{"$f":"SUM(AV3121:AV3130)","v":0},{"$f":"SUM(AW3121:AW3130)","v":0},{"$f":"SUM(AX3121:AX3130)","v":0},{"$f":"SUM(AY3121:AY3130)","v":0},{"$f":"SUM(AZ3121:AZ3130)","v":0},{"$f":"SUM(BA3121:BA3130)","v":0},{"$f":"SUM(BB3121:BB3130)","v":0},{"$f":"SUM(BC3121:BC3130)","v":0},{"$f":"SUM(BD3121:BD3130)","v":0},{"$f":"SUM(BE3121:BE3130)","v":0},{"$f":"SUM(BF3121:BF3130)","v":0},{"$f":"SUM(BG3121:BG3130)","v":0},{"$f":"SUM(BH3121:BH3130)","v":0},{"$f":"SUM(BI3121:BI3130)","v":0},{"$f":"SUM(BJ3121:BJ3130)","v":0},{"$f":"SUM(BK3121:BK3130)","v":0},{"$f":"SUM(BL3121:BL3130)","v":0},{"$f":"SUM(BM3121:BM3130)","v":0},{"$f":"SUM(BN3121:BN3130)","v":0},{"$f":"SUM(BO3121:BO3130)","v":0},{"$f":"SUM(BP3121:BP3130)","v":0},{"$f":"SUM(BQ3121:BQ3130)","v":0},{"$f":"SUM(BR3121:BR3130)","v":0},{"$f":"SUM(BS3121:BS3130)","v":0},{"$f":"SUM(BT3121:BT3130)","v":0},{"$f":"SUM(BU3121:BU3130)","v":0},{"$f":"SUM(BV3121:BV3130)","v":0},{"$f":"SUM(BW3121:BW3130)","v":0},{"$f":"SUM(BX3121:BX3130)","v":0},{"$f":"SUM(BY3121:BY3130)","v":0},{"$f":"SUM(BZ3121:BZ3130)","v":0},{"$f":"SUM(CA3121:CA3130)","v":0},{"$f":"SUM(CB3121:CB3130)","v":0},{"$f":"SUM(CC3121:CC3130)","v":0}]
[{"$f":"ROW()","v":3140},"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,{"$f":"BH$134","v":0}]
[{"$f":"ROW()","v":3149},"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,0,{"$f":"MIN(BJ3125,IF(BJ3113>=1,(BJ3125/BJ3113)*BJ$12,IF(BJ3113>0,MIN(BJ3125,$BH3137/$BI3113*BJ$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3125,IF(BY3113>=1,(BY3125/BY3113)*BY$12,IF(BY3113>0,MIN(BY3125,$BH3137/$BI3113*BY$12),0)))","v":0},0,{"$f":"MIN(CA3125,IF(CA3113>=1,(CA3125/CA3113)*CA$12,IF(CA3113>0,MIN(CA3125,$BH3137/$BI3113*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3157},"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,{"$f":"BH3121+BH3133-BH3145","v":0},{"$f":"BI3121+BI3133-BI3145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3121+BY3133-BY3145","v":0},0,{"$f":"CA3121+CA3133-CA3145","v":0},0,0]
[{"$f":"ROW()","v":3166},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH3130+BH3142-BH3154","v":0},{"$f":"BI3130+BI3142-BI3154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3130+BY3142-BY3154","v":0},0,{"$f":"CA3130+CA3142-CA3154","v":0},0,0]
[{"$f":"ROW()","v":3172},"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,{"$f":"CompTAL","v":20},19.75,19.5,19.25,19,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75,4.75]
[{"$f":"ROW()","v":3183},"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,0,0,0,0,0,0,0,0,0,0,{"$f":"BS3219","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3192},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3182:N3191)","v":0},{"$f":"SUM(O3182:O3191)","v":0},{"$f":"SUM(P3182:P3191)","v":0},{"$f":"SUM(Q3182:Q3191)","v":0},{"$f":"SUM(R3182:R3191)","v":0},{"$f":"SUM(S3182:S3191)","v":0},{"$f":"SUM(T3182:T3191)","v":0},{"$f":"SUM(U3182:U3191)","v":0},{"$f":"SUM(V3182:V3191)","v":0},{"$f":"SUM(W3182:W3191)","v":0},{"$f":"SUM(X3182:X3191)","v":0},{"$f":"SUM(Y3182:Y3191)","v":0},{"$f":"SUM(Z3182:Z3191)","v":0},{"$f":"SUM(AA3182:AA3191)","v":0},{"$f":"SUM(AB3182:AB3191)","v":0},{"$f":"SUM(AC3182:AC3191)","v":0},{"$f":"SUM(AD3182:AD3191)","v":0},{"$f":"SUM(AE3182:AE3191)","v":0},{"$f":"SUM(AF3182:AF3191)","v":0},{"$f":"SUM(AG3182:AG3191)","v":0},{"$f":"SUM(AH3182:AH3191)","v":0},{"$f":"SUM(AI3182:AI3191)","v":0},{"$f":"SUM(AJ3182:AJ3191)","v":0},{"$f":"SUM(AK3182:AK3191)","v":0},{"$f":"SUM(AL3182:AL3191)","v":0},{"$f":"SUM(AM3182:AM3191)","v":0},{"$f":"SUM(AN3182:AN3191)","v":0},{"$f":"SUM(AO3182:AO3191)","v":0},{"$f":"SUM(AP3182:AP3191)","v":0},{"$f":"SUM(AQ3182:AQ3191)","v":0},{"$f":"SUM(AR3182:AR3191)","v":0},{"$f":"SUM(AS3182:AS3191)","v":0},{"$f":"SUM(AT3182:AT3191)","v":0},{"$f":"SUM(AU3182:AU3191)","v":0},{"$f":"SUM(AV3182:AV3191)","v":0},{"$f":"SUM(AW3182:AW3191)","v":0},{"$f":"SUM(AX3182:AX3191)","v":0},{"$f":"SUM(AY3182:AY3191)","v":0},{"$f":"SUM(AZ3182:AZ3191)","v":0},{"$f":"SUM(BA3182:BA3191)","v":0},{"$f":"SUM(BB3182:BB3191)","v":0},{"$f":"SUM(BC3182:BC3191)","v":0},{"$f":"SUM(BD3182:BD3191)","v":0},{"$f":"SUM(BE3182:BE3191)","v":0},{"$f":"SUM(BF3182:BF3191)","v":0},{"$f":"SUM(BG3182:BG3191)","v":0},{"$f":"SUM(BH3182:BH3191)","v":0},{"$f":"SUM(BI3182:BI3191)","v":0},{"$f":"SUM(BJ3182:BJ3191)","v":0},{"$f":"SUM(BK3182:BK3191)","v":0},{"$f":"SUM(BL3182:BL3191)","v":0},{"$f":"SUM(BM3182:BM3191)","v":0},{"$f":"SUM(BN3182:BN3191)","v":0},{"$f":"SUM(BO3182:BO3191)","v":0},{"$f":"SUM(BP3182:BP3191)","v":0},{"$f":"SUM(BQ3182:BQ3191)","v":0},{"$f":"SUM(BR3182:BR3191)","v":0},{"$f":"SUM(BS3182:BS3191)","v":0},{"$f":"SUM(BT3182:BT3191)","v":0},{"$f":"SUM(BU3182:BU3191)","v":0},{"$f":"SUM(BV3182:BV3191)","v":0},{"$f":"SUM(BW3182:BW3191)","v":0},{"$f":"SUM(BX3182:BX3191)","v":0},{"$f":"SUM(BY3182:BY3191)","v":0},{"$f":"SUM(BZ3182:BZ3191)","v":0},{"$f":"SUM(CA3182:CA3191)","v":0},{"$f":"SUM(CB3182:CB3191)","v":0},{"$f":"SUM(CC3182:CC3191)","v":0}]
[{"$f":"ROW()","v":3199},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI$132","v":0}]
[{"$f":"ROW()","v":3201},"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":"BI$134","v":0}]
[{"$f":"ROW()","v":3210},"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,0,{"$f":"MIN(BK3186,IF(BK3174>=1,(BK3186/BK3174)*BK$12,IF(BK3174>0,MIN(BK3186,$BI3198/$BJ3174*BK$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3186,IF(BY3174>=1,(BY3186/BY3174)*BY$12,IF(BY3174>0,MIN(BY3186,$BI3198/$BJ3174*BY$12),0)))","v":0},0,{"$f":"MIN(CA3186,IF(CA3174>=1,(CA3186/CA3174)*CA$12,IF(CA3174>0,MIN(CA3186,$BI3198/$BJ3174*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3222},"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,{"$f":"BI3186+BI3198-BI3210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3186+BY3198-BY3210","v":0},0,{"$f":"CA3186+CA3198-CA3210","v":0},0,0]
[{"$f":"ROW()","v":3227},"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,{"$f":"BI3191+BI3203-BI3215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3191+BY3203-BY3215","v":0},0,{"$f":"CA3191+CA3203-CA3215","v":0},0,0]
[{"$f":"ROW()","v":3236},"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":3245},"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]
[{"$f":"ROW()","v":3253},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3243:N3252)","v":0},{"$f":"SUM(O3243:O3252)","v":0},{"$f":"SUM(P3243:P3252)","v":0},{"$f":"SUM(Q3243:Q3252)","v":0},{"$f":"SUM(R3243:R3252)","v":0},{"$f":"SUM(S3243:S3252)","v":0},{"$f":"SUM(T3243:T3252)","v":0},{"$f":"SUM(U3243:U3252)","v":0},{"$f":"SUM(V3243:V3252)","v":0},{"$f":"SUM(W3243:W3252)","v":0},{"$f":"SUM(X3243:X3252)","v":0},{"$f":"SUM(Y3243:Y3252)","v":0},{"$f":"SUM(Z3243:Z3252)","v":0},{"$f":"SUM(AA3243:AA3252)","v":0},{"$f":"SUM(AB3243:AB3252)","v":0},{"$f":"SUM(AC3243:AC3252)","v":0},{"$f":"SUM(AD3243:AD3252)","v":0},{"$f":"SUM(AE3243:AE3252)","v":0},{"$f":"SUM(AF3243:AF3252)","v":0},{"$f":"SUM(AG3243:AG3252)","v":0},{"$f":"SUM(AH3243:AH3252)","v":0},{"$f":"SUM(AI3243:AI3252)","v":0},{"$f":"SUM(AJ3243:AJ3252)","v":0},{"$f":"SUM(AK3243:AK3252)","v":0},{"$f":"SUM(AL3243:AL3252)","v":0},{"$f":"SUM(AM3243:AM3252)","v":0},{"$f":"SUM(AN3243:AN3252)","v":0},{"$f":"SUM(AO3243:AO3252)","v":0},{"$f":"SUM(AP3243:AP3252)","v":0},{"$f":"SUM(AQ3243:AQ3252)","v":0},{"$f":"SUM(AR3243:AR3252)","v":0},{"$f":"SUM(AS3243:AS3252)","v":0},{"$f":"SUM(AT3243:AT3252)","v":0},{"$f":"SUM(AU3243:AU3252)","v":0},{"$f":"SUM(AV3243:AV3252)","v":0},{"$f":"SUM(AW3243:AW3252)","v":0},{"$f":"SUM(AX3243:AX3252)","v":0},{"$f":"SUM(AY3243:AY3252)","v":0},{"$f":"SUM(AZ3243:AZ3252)","v":0},{"$f":"SUM(BA3243:BA3252)","v":0},{"$f":"SUM(BB3243:BB3252)","v":0},{"$f":"SUM(BC3243:BC3252)","v":0},{"$f":"SUM(BD3243:BD3252)","v":0},{"$f":"SUM(BE3243:BE3252)","v":0},{"$f":"SUM(BF3243:BF3252)","v":0},{"$f":"SUM(BG3243:BG3252)","v":0},{"$f":"SUM(BH3243:BH3252)","v":0},{"$f":"SUM(BI3243:BI3252)","v":0},{"$f":"SUM(BJ3243:BJ3252)","v":0},{"$f":"SUM(BK3243:BK3252)","v":1.6920998899999997},{"$f":"SUM(BL3243:BL3252)","v":1.6575983019999998},{"$f":"SUM(BM3243:BM3252)","v":1.6230967139999997},{"$f":"SUM(BN3243:BN3252)","v":1.588595126},{"$f":"SUM(BO3243:BO3252)","v":1.5540935380000001},{"$f":"SUM(BP3243:BP3252)","v":1.4160871859999997},{"$f":"SUM(BQ3243:BQ3252)","v":1.2780808340000001},{"$f":"SUM(BR3243:BR3252)","v":1.1400744819999999},{"$f":"SUM(BS3243:BS3252)","v":1.0020681299999998},{"$f":"SUM(BT3243:BT3252)","v":0.86406177799999984},{"$f":"SUM(BU3243:BU3252)","v":0.72605542599999984},{"$f":"SUM(BV3243:BV3252)","v":0.58804907399999984},{"$f":"SUM(BW3243:BW3252)","v":0.45004272199999978},{"$f":"SUM(BX3243:BX3252)","v":0.3120363699999999},{"$f":"SUM(BY3243:BY3252)","v":0.28083273299999989},{"$f":"SUM(BZ3243:BZ3252)","v":0.24962909599999988},{"$f":"SUM(CA3243:CA3252)","v":0.21842545899999993},{"$f":"SUM(CB3243:CB3252)","v":0.18722182199999993},{"$f":"SUM(CC3243:CC3252)","v":0.15601818499999995}]
[{"$f":"ROW()","v":3254},"Capex"]
[{"$f":"ROW()","v":3268},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BL3244,IF(BL3232>=1,(BL3244/BL3232)*BL$12,IF(BL3232>0,MIN(BL3244,$BJ3256/$BK3232*BL$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3244,IF(BY3232>=1,(BY3244/BY3232)*BY$12,IF(BY3232>0,MIN(BY3244,$BJ3256/$BK3232*BY$12),0)))","v":0},0,{"$f":"MIN(CA3244,IF(CA3232>=1,(CA3244/CA3232)*CA$12,IF(CA3232>0,MIN(CA3244,$BJ3256/$BK3232*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3271},"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(BL3247,IF(BL3235>=1,(BL3247/BL3235)*BL$12,IF(BL3235>0,MIN(BL3247,$BJ3259/$BK3235*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(BY3247,IF(BY3235>=1,(BY3247/BY3235)*BY$12,IF(BY3235>0,MIN(BY3247,$BJ3259/$BK3235*BY$12),0)))","v":0},0,{"$f":"MIN(CA3247,IF(CA3235>=1,(CA3247/CA3235)*CA$12,IF(CA3235>0,MIN(CA3247,$BJ3259/$BK3235*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3280},"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,{"$f":"BJ3244+BJ3256-BJ3268","v":0},0,0,0,{"$f":"BN3244+BN3256-BN3268","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"BY3244+BY3256-BY3268","v":0},0,{"$f":"CA3244+CA3256-CA3268","v":0},0,0]
[{"$f":"ROW()","v":3291},"Life (years)"]
[{"$f":"ROW()","v":3297},"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,{"$f":"CathodTAL","v":10},9.75,9.5,9.25,8.25,7.25,6.25,5.25,4.25,3.25,2.25,1.25,0.25,0,0,0,0,0]
[{"$f":"ROW()","v":3306},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3314},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3304:N3313)","v":0},{"$f":"SUM(O3304:O3313)","v":0},{"$f":"SUM(P3304:P3313)","v":0},{"$f":"SUM(Q3304:Q3313)","v":0},{"$f":"SUM(R3304:R3313)","v":0},{"$f":"SUM(S3304:S3313)","v":0},{"$f":"SUM(T3304:T3313)","v":0},{"$f":"SUM(U3304:U3313)","v":0},{"$f":"SUM(V3304:V3313)","v":0},{"$f":"SUM(W3304:W3313)","v":0},{"$f":"SUM(X3304:X3313)","v":0},{"$f":"SUM(Y3304:Y3313)","v":0},{"$f":"SUM(Z3304:Z3313)","v":0},{"$f":"SUM(AA3304:AA3313)","v":0},{"$f":"SUM(AB3304:AB3313)","v":0},{"$f":"SUM(AC3304:AC3313)","v":0},{"$f":"SUM(AD3304:AD3313)","v":0},{"$f":"SUM(AE3304:AE3313)","v":0},{"$f":"SUM(AF3304:AF3313)","v":0},{"$f":"SUM(AG3304:AG3313)","v":0},{"$f":"SUM(AH3304:AH3313)","v":0},{"$f":"SUM(AI3304:AI3313)","v":0},{"$f":"SUM(AJ3304:AJ3313)","v":0},{"$f":"SUM(AK3304:AK3313)","v":0},{"$f":"SUM(AL3304:AL3313)","v":0},{"$f":"SUM(AM3304:AM3313)","v":0},{"$f":"SUM(AN3304:AN3313)","v":0},{"$f":"SUM(AO3304:AO3313)","v":0},{"$f":"SUM(AP3304:AP3313)","v":0},{"$f":"SUM(AQ3304:AQ3313)","v":0},{"$f":"SUM(AR3304:AR3313)","v":0},{"$f":"SUM(AS3304:AS3313)","v":0},{"$f":"SUM(AT3304:AT3313)","v":0},{"$f":"SUM(AU3304:AU3313)","v":0},{"$f":"SUM(AV3304:AV3313)","v":0},{"$f":"SUM(AW3304:AW3313)","v":0},{"$f":"SUM(AX3304:AX3313)","v":0},{"$f":"SUM(AY3304:AY3313)","v":0},{"$f":"SUM(AZ3304:AZ3313)","v":0},{"$f":"SUM(BA3304:BA3313)","v":0},{"$f":"SUM(BB3304:BB3313)","v":0},{"$f":"SUM(BC3304:BC3313)","v":0},{"$f":"SUM(BD3304:BD3313)","v":0},{"$f":"SUM(BE3304:BE3313)","v":0},{"$f":"SUM(BF3304:BF3313)","v":0},{"$f":"SUM(BG3304:BG3313)","v":0},{"$f":"SUM(BH3304:BH3313)","v":0},{"$f":"SUM(BI3304:BI3313)","v":0},{"$f":"SUM(BJ3304:BJ3313)","v":0},{"$f":"SUM(BK3304:BK3313)","v":0},{"$f":"SUM(BL3304:BL3313)","v":0},{"$f":"SUM(BM3304:BM3313)","v":0},{"$f":"SUM(BN3304:BN3313)","v":0},{"$f":"SUM(BO3304:BO3313)","v":0},{"$f":"SUM(BP3304:BP3313)","v":0},{"$f":"SUM(BQ3304:BQ3313)","v":0},{"$f":"SUM(BR3304:BR3313)","v":0},{"$f":"SUM(BS3304:BS3313)","v":0},{"$f":"SUM(BT3304:BT3313)","v":0},{"$f":"SUM(BU3304:BU3313)","v":0},{"$f":"SUM(BV3304:BV3313)","v":0},{"$f":"SUM(BW3304:BW3313)","v":0},{"$f":"SUM(BX3304:BX3313)","v":0},{"$f":"SUM(BY3304:BY3313)","v":0},{"$f":"SUM(BZ3304:BZ3313)","v":0},{"$f":"SUM(CA3304:CA3313)","v":0},{"$f":"SUM(CB3304:CB3313)","v":0},{"$f":"SUM(CC3304:CC3313)","v":0}]
[{"$f":"ROW()","v":3315},"Capex"]
[{"$f":"ROW()","v":3324},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK$135","v":0}]
[{"$f":"ROW()","v":3337},"Non-depreciable assets"]
[{"$f":"ROW()","v":3341},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BK3305+BK3317-BK3329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3305+BY3317-BY3329","v":0},0,{"$f":"CA3305+CA3317-CA3329","v":0},0,0]
[{"$f":"ROW()","v":3350},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3340:N3349)","v":0},{"$f":"SUM(O3340:O3349)","v":0},{"$f":"SUM(P3340:P3349)","v":0},{"$f":"SUM(Q3340:Q3349)","v":0},{"$f":"SUM(R3340:R3349)","v":0},{"$f":"SUM(S3340:S3349)","v":0},{"$f":"SUM(T3340:T3349)","v":0},{"$f":"SUM(U3340:U3349)","v":0},{"$f":"SUM(V3340:V3349)","v":0},{"$f":"SUM(W3340:W3349)","v":0},{"$f":"SUM(X3340:X3349)","v":0},{"$f":"SUM(Y3340:Y3349)","v":0},{"$f":"SUM(Z3340:Z3349)","v":0},{"$f":"SUM(AA3340:AA3349)","v":0},{"$f":"SUM(AB3340:AB3349)","v":0},{"$f":"SUM(AC3340:AC3349)","v":0},{"$f":"SUM(AD3340:AD3349)","v":0},{"$f":"SUM(AE3340:AE3349)","v":0},{"$f":"SUM(AF3340:AF3349)","v":0},{"$f":"SUM(AG3340:AG3349)","v":0},{"$f":"SUM(AH3340:AH3349)","v":0},{"$f":"SUM(AI3340:AI3349)","v":0},{"$f":"SUM(AJ3340:AJ3349)","v":0},{"$f":"SUM(AK3340:AK3349)","v":0},{"$f":"SUM(AL3340:AL3349)","v":0},{"$f":"SUM(AM3340:AM3349)","v":0},{"$f":"SUM(AN3340:AN3349)","v":0},{"$f":"SUM(AO3340:AO3349)","v":0},{"$f":"SUM(AP3340:AP3349)","v":0},{"$f":"SUM(AQ3340:AQ3349)","v":0},{"$f":"SUM(AR3340:AR3349)","v":0},{"$f":"SUM(AS3340:AS3349)","v":0},{"$f":"SUM(AT3340:AT3349)","v":0},{"$f":"SUM(AU3340:AU3349)","v":0},{"$f":"SUM(AV3340:AV3349)","v":0},{"$f":"SUM(AW3340:AW3349)","v":0},{"$f":"SUM(AX3340:AX3349)","v":0},{"$f":"SUM(AY3340:AY3349)","v":0},{"$f":"SUM(AZ3340:AZ3349)","v":0},{"$f":"SUM(BA3340:BA3349)","v":0},{"$f":"SUM(BB3340:BB3349)","v":0},{"$f":"SUM(BC3340:BC3349)","v":0},{"$f":"SUM(BD3340:BD3349)","v":0},{"$f":"SUM(BE3340:BE3349)","v":0},{"$f":"SUM(BF3340:BF3349)","v":0},{"$f":"SUM(BG3340:BG3349)","v":0},{"$f":"SUM(BH3340:BH3349)","v":0},{"$f":"SUM(BI3340:BI3349)","v":0},{"$f":"SUM(BJ3340:BJ3349)","v":0},{"$f":"SUM(BK3340:BK3349)","v":0},{"$f":"SUM(BL3340:BL3349)","v":0},{"$f":"SUM(BM3340:BM3349)","v":0},{"$f":"SUM(BN3340:BN3349)","v":0},{"$f":"SUM(BO3340:BO3349)","v":0},{"$f":"SUM(BP3340:BP3349)","v":0},{"$f":"SUM(BQ3340:BQ3349)","v":0},{"$f":"SUM(BR3340:BR3349)","v":0},{"$f":"SUM(BS3340:BS3349)","v":0},{"$f":"SUM(BT3340:BT3349)","v":0},{"$f":"SUM(BU3340:BU3349)","v":0},{"$f":"SUM(BV3340:BV3349)","v":0},{"$f":"SUM(BW3340:BW3349)","v":0},{"$f":"SUM(BX3340:BX3349)","v":0},{"$f":"SUM(BY3340:BY3349)","v":0},{"$f":"SUM(BZ3340:BZ3349)","v":0},{"$f":"SUM(CA3340:CA3349)","v":0},{"$f":"SUM(CB3340:CB3349)","v":0},{"$f":"SUM(CC3340:CC3349)","v":0}]
[{"$f":"ROW()","v":3357},"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,{"$f":"SCADATAL","v":10},9.75,9.5,8.5,7.5,6.5,5.5,4.5,3.5,2.5,1.5,0.5,0,0,0,0,0]
[{"$f":"ROW()","v":3367},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3376},"Capex"]
[{"$f":"ROW()","v":3380},"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":"BL$130","v":0}]
[{"$f":"ROW()","v":3385},"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,null,null,null,null,null,null,{"$f":"BL$135","v":0}]
[{"$f":"ROW()","v":3394},"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,0,{"$f":"MIN(BN3370,IF(BN3358>=1,(BN3370/BN3358)*BN$12,IF(BN3358>0,MIN(BN3370,$BL3382/$BM3358*BN$12),0)))","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3370,IF(BY3358>=1,(BY3370/BY3358)*BY$12,IF(BY3358>0,MIN(BY3370,$BL3382/$BM3358*BY$12),0)))","v":0},0,{"$f":"MIN(CA3370,IF(CA3358>=1,(CA3370/CA3358)*CA$12,IF(CA3358>0,MIN(CA3370,$BL3382/$BM3358*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3403},"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,{"$f":"BL3367+BL3379-BL3391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3367+BY3379-BY3391","v":0},0,{"$f":"CA3367+CA3379-CA3391","v":0},0,0]
[{"$f":"ROW()","v":3411},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3401:N3410)","v":0},{"$f":"SUM(O3401:O3410)","v":0},{"$f":"SUM(P3401:P3410)","v":0},{"$f":"SUM(Q3401:Q3410)","v":0},{"$f":"SUM(R3401:R3410)","v":0},{"$f":"SUM(S3401:S3410)","v":0},{"$f":"SUM(T3401:T3410)","v":0},{"$f":"SUM(U3401:U3410)","v":0},{"$f":"SUM(V3401:V3410)","v":0},{"$f":"SUM(W3401:W3410)","v":0},{"$f":"SUM(X3401:X3410)","v":0},{"$f":"SUM(Y3401:Y3410)","v":0},{"$f":"SUM(Z3401:Z3410)","v":0},{"$f":"SUM(AA3401:AA3410)","v":0},{"$f":"SUM(AB3401:AB3410)","v":0},{"$f":"SUM(AC3401:AC3410)","v":0},{"$f":"SUM(AD3401:AD3410)","v":0},{"$f":"SUM(AE3401:AE3410)","v":0},{"$f":"SUM(AF3401:AF3410)","v":0},{"$f":"SUM(AG3401:AG3410)","v":0},{"$f":"SUM(AH3401:AH3410)","v":0},{"$f":"SUM(AI3401:AI3410)","v":0},{"$f":"SUM(AJ3401:AJ3410)","v":0},{"$f":"SUM(AK3401:AK3410)","v":0},{"$f":"SUM(AL3401:AL3410)","v":0},{"$f":"SUM(AM3401:AM3410)","v":0},{"$f":"SUM(AN3401:AN3410)","v":0},{"$f":"SUM(AO3401:AO3410)","v":0},{"$f":"SUM(AP3401:AP3410)","v":0},{"$f":"SUM(AQ3401:AQ3410)","v":0},{"$f":"SUM(AR3401:AR3410)","v":0},{"$f":"SUM(AS3401:AS3410)","v":0},{"$f":"SUM(AT3401:AT3410)","v":0},{"$f":"SUM(AU3401:AU3410)","v":0},{"$f":"SUM(AV3401:AV3410)","v":0},{"$f":"SUM(AW3401:AW3410)","v":0},{"$f":"SUM(AX3401:AX3410)","v":0},{"$f":"SUM(AY3401:AY3410)","v":0},{"$f":"SUM(AZ3401:AZ3410)","v":0},{"$f":"SUM(BA3401:BA3410)","v":0},{"$f":"SUM(BB3401:BB3410)","v":0},{"$f":"SUM(BC3401:BC3410)","v":0},{"$f":"SUM(BD3401:BD3410)","v":0},{"$f":"SUM(BE3401:BE3410)","v":0},{"$f":"SUM(BF3401:BF3410)","v":0},{"$f":"SUM(BG3401:BG3410)","v":0},{"$f":"SUM(BH3401:BH3410)","v":0},{"$f":"SUM(BI3401:BI3410)","v":0},{"$f":"SUM(BJ3401:BJ3410)","v":0},{"$f":"SUM(BK3401:BK3410)","v":0},{"$f":"SUM(BL3401:BL3410)","v":0},{"$f":"SUM(BM3401:BM3410)","v":0},{"$f":"SUM(BN3401:BN3410)","v":0},{"$f":"SUM(BO3401:BO3410)","v":0},{"$f":"SUM(BP3401:BP3410)","v":0},{"$f":"SUM(BQ3401:BQ3410)","v":0},{"$f":"SUM(BR3401:BR3410)","v":0},{"$f":"SUM(BS3401:BS3410)","v":0},{"$f":"SUM(BT3401:BT3410)","v":0},{"$f":"SUM(BU3401:BU3410)","v":0},{"$f":"SUM(BV3401:BV3410)","v":0},{"$f":"SUM(BW3401:BW3410)","v":0},{"$f":"SUM(BX3401:BX3410)","v":0},{"$f":"SUM(BY3401:BY3410)","v":0},{"$f":"SUM(BZ3401:BZ3410)","v":0},{"$f":"SUM(CA3401:CA3410)","v":0},{"$f":"SUM(CB3401:CB3410)","v":0},{"$f":"SUM(CC3401:CC3410)","v":0}]
[{"$f":"ROW()","v":3420},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19.75,18.75,17.75,16.75,15.75,14.75,13.75,12.75,11.75,10.75,9.75,8.75,7.75,6.75,5.75]
[{"$f":"ROW()","v":3426},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM3462","v":0},0,0,0,0,0,{"$f":"BS3462","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3437},"Capex"]
[{"$f":"ROW()","v":3438},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM$127","v":0}]
[{"$f":"ROW()","v":3449},"Depreciation"]
[{"$f":"ROW()","v":3455},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(BO3431,IF(BO3419>=1,(BO3431/BO3419)*BO$12,IF(BO3419>0,MIN(BO3431,$BM3443/$BN3419*BO$12),0)))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY3431,IF(BY3419>=1,(BY3431/BY3419)*BY$12,IF(BY3419>0,MIN(BY3431,$BM3443/$BN3419*BY$12),0)))","v":0},0,{"$f":"MIN(CA3431,IF(CA3419>=1,(CA3431/CA3419)*CA$12,IF(CA3419>0,MIN(CA3431,$BM3443/$BN3419*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3464},"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,{"$f":"BM3428+BM3440-BM3452","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY3428+BY3440-BY3452","v":0},0,{"$f":"CA3428+CA3440-CA3452","v":0},0,0]
[{"$f":"ROW()","v":3472},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3462:N3471)","v":0},{"$f":"SUM(O3462:O3471)","v":0},{"$f":"SUM(P3462:P3471)","v":0},{"$f":"SUM(Q3462:Q3471)","v":0},{"$f":"SUM(R3462:R3471)","v":0},{"$f":"SUM(S3462:S3471)","v":0},{"$f":"SUM(T3462:T3471)","v":0},{"$f":"SUM(U3462:U3471)","v":0},{"$f":"SUM(V3462:V3471)","v":0},{"$f":"SUM(W3462:W3471)","v":0},{"$f":"SUM(X3462:X3471)","v":0},{"$f":"SUM(Y3462:Y3471)","v":0},{"$f":"SUM(Z3462:Z3471)","v":0},{"$f":"SUM(AA3462:AA3471)","v":0},{"$f":"SUM(AB3462:AB3471)","v":0},{"$f":"SUM(AC3462:AC3471)","v":0},{"$f":"SUM(AD3462:AD3471)","v":0},{"$f":"SUM(AE3462:AE3471)","v":0},{"$f":"SUM(AF3462:AF3471)","v":0},{"$f":"SUM(AG3462:AG3471)","v":0},{"$f":"SUM(AH3462:AH3471)","v":0},{"$f":"SUM(AI3462:AI3471)","v":0},{"$f":"SUM(AJ3462:AJ3471)","v":0},{"$f":"SUM(AK3462:AK3471)","v":0},{"$f":"SUM(AL3462:AL3471)","v":0},{"$f":"SUM(AM3462:AM3471)","v":0},{"$f":"SUM(AN3462:AN3471)","v":0},{"$f":"SUM(AO3462:AO3471)","v":0},{"$f":"SUM(AP3462:AP3471)","v":0},{"$f":"SUM(AQ3462:AQ3471)","v":0},{"$f":"SUM(AR3462:AR3471)","v":0},{"$f":"SUM(AS3462:AS3471)","v":0},{"$f":"SUM(AT3462:AT3471)","v":0},{"$f":"SUM(AU3462:AU3471)","v":0},{"$f":"SUM(AV3462:AV3471)","v":0},{"$f":"SUM(AW3462:AW3471)","v":0},{"$f":"SUM(AX3462:AX3471)","v":0},{"$f":"SUM(AY3462:AY3471)","v":0},{"$f":"SUM(AZ3462:AZ3471)","v":0},{"$f":"SUM(BA3462:BA3471)","v":0},{"$f":"SUM(BB3462:BB3471)","v":0},{"$f":"SUM(BC3462:BC3471)","v":0},{"$f":"SUM(BD3462:BD3471)","v":0},{"$f":"SUM(BE3462:BE3471)","v":0},{"$f":"SUM(BF3462:BF3471)","v":0},{"$f":"SUM(BG3462:BG3471)","v":0},{"$f":"SUM(BH3462:BH3471)","v":0},{"$f":"SUM(BI3462:BI3471)","v":0},{"$f":"SUM(BJ3462:BJ3471)","v":0},{"$f":"SUM(BK3462:BK3471)","v":0},{"$f":"SUM(BL3462:BL3471)","v":0},{"$f":"SUM(BM3462:BM3471)","v":0},{"$f":"SUM(BN3462:BN3471)","v":0},{"$f":"SUM(BO3462:BO3471)","v":0},{"$f":"SUM(BP3462:BP3471)","v":0},{"$f":"SUM(BQ3462:BQ3471)","v":0},{"$f":"SUM(BR3462:BR3471)","v":0},{"$f":"SUM(BS3462:BS3471)","v":0},{"$f":"SUM(BT3462:BT3471)","v":0},{"$f":"SUM(BU3462:BU3471)","v":0},{"$f":"SUM(BV3462:BV3471)","v":0},{"$f":"SUM(BW3462:BW3471)","v":0},{"$f":"SUM(BX3462:BX3471)","v":0},{"$f":"SUM(BY3462:BY3471)","v":0},{"$f":"SUM(BZ3462:BZ3471)","v":0},{"$f":"SUM(CA3462:CA3471)","v":0},{"$f":"SUM(CB3462:CB3471)","v":0},{"$f":"SUM(CC3462:CC3471)","v":0}]
[{"$f":"ROW()","v":3481},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7,6]
[{"$f":"ROW()","v":3490},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3495},"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,null,null,null,null,null,null,null,null,null,{"$f":"BN3531","v":0},{"$f":"BO3531","v":0},{"$f":"BP3531","v":0},{"$f":"BQ3531","v":0},{"$f":"BR3531","v":0},{"$f":"BS3531","v":0},{"$f":"BT3531","v":0},{"$f":"BU3531","v":0},{"$f":"BV3531","v":0},{"$f":"BW3531","v":0},{"$f":"BX3531","v":0},{"$f":"BY3531","v":0},{"$f":"BZ3531","v":0},{"$f":"CA3531","v":0},{"$f":"CB3531","v":0}]
[{"$f":"ROW()","v":3499},"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":"BN$127","v":1.2146239999999997E-2}]
[{"$f":"ROW()","v":3508},"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,{"$f":"BN$136","v":0}]
[{"$f":"ROW()","v":3515},"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,7.1565637000000001E-2,{"$f":"MIN(BP3491,IF(BP3479>=1,(BP3491/BP3479)*BP$12,IF(BP3479>0,MIN(BP3491,$BN3503/$BO3479*BP$12),0)))","v":7.1565637000000015E-2},7.1565637000000015E-2,7.1565637000000029E-2,7.1565637000000029E-2,7.1565637000000029E-2,7.1565637000000029E-2,7.1565637000000029E-2,7.1565637000000043E-2,7.1565637000000043E-2,{"$f":"MIN(BY3491,IF(BY3479>=1,(BY3491/BY3479)*BY$12,IF(BY3479>0,MIN(BY3491,$BN3503/$BO3479*BY$12),0)))","v":0},0,{"$f":"MIN(CA3491,IF(CA3479>=1,(CA3491/CA3479)*CA$12,IF(CA3479>0,MIN(CA3491,$BN3503/$BO3479*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3525},"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,{"$f":"BN3489+BN3501-BN3513","v":0.29379991000000005},0.27910991450000006,0.26441991900000006,0.24972992350000006,0.23503992800000006,0.22034993250000007,0.20565993700000007,0.19096994150000007,0.17627994600000008,0.16158995050000008,0.14689995500000008,{"$f":"BY3489+BY3501-BY3513","v":0.13220995950000008},0.11751996400000007,{"$f":"CA3489+CA3501-CA3513","v":0.10282996850000006},8.8139973000000052E-2,7.3449977500000041E-2]
[{"$f":"ROW()","v":3534},{"$f":"TEXT(EOMONTH(LEFT(B3473,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2010 Capex"}]
[{"$f":"ROW()","v":3538},"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,{"$f":"CompTAL","v":20},19,18,17,16,15,14,13,12,11,10,9,8,7]
[{"$f":"ROW()","v":3551},"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3560},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO$127","v":-8.2936999999999997E-2}]
[{"$f":"ROW()","v":3561},"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,{"$f":"BO$128","v":0}]
[{"$f":"ROW()","v":3570},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3560:N3569)","v":0},{"$f":"SUM(O3560:O3569)","v":0},{"$f":"SUM(P3560:P3569)","v":0},{"$f":"SUM(Q3560:Q3569)","v":0},{"$f":"SUM(R3560:R3569)","v":0},{"$f":"SUM(S3560:S3569)","v":0},{"$f":"SUM(T3560:T3569)","v":0},{"$f":"SUM(U3560:U3569)","v":0},{"$f":"SUM(V3560:V3569)","v":0},{"$f":"SUM(W3560:W3569)","v":0},{"$f":"SUM(X3560:X3569)","v":0},{"$f":"SUM(Y3560:Y3569)","v":0},{"$f":"SUM(Z3560:Z3569)","v":0},{"$f":"SUM(AA3560:AA3569)","v":0},{"$f":"SUM(AB3560:AB3569)","v":0},{"$f":"SUM(AC3560:AC3569)","v":0},{"$f":"SUM(AD3560:AD3569)","v":0},{"$f":"SUM(AE3560:AE3569)","v":0},{"$f":"SUM(AF3560:AF3569)","v":0},{"$f":"SUM(AG3560:AG3569)","v":0},{"$f":"SUM(AH3560:AH3569)","v":0},{"$f":"SUM(AI3560:AI3569)","v":0},{"$f":"SUM(AJ3560:AJ3569)","v":0},{"$f":"SUM(AK3560:AK3569)","v":0},{"$f":"SUM(AL3560:AL3569)","v":0},{"$f":"SUM(AM3560:AM3569)","v":0},{"$f":"SUM(AN3560:AN3569)","v":0},{"$f":"SUM(AO3560:AO3569)","v":0},{"$f":"SUM(AP3560:AP3569)","v":0},{"$f":"SUM(AQ3560:AQ3569)","v":0},{"$f":"SUM(AR3560:AR3569)","v":0},{"$f":"SUM(AS3560:AS3569)","v":0},{"$f":"SUM(AT3560:AT3569)","v":0},{"$f":"SUM(AU3560:AU3569)","v":0},{"$f":"SUM(AV3560:AV3569)","v":0},{"$f":"SUM(AW3560:AW3569)","v":0},{"$f":"SUM(AX3560:AX3569)","v":0},{"$f":"SUM(AY3560:AY3569)","v":0},{"$f":"SUM(AZ3560:AZ3569)","v":0},{"$f":"SUM(BA3560:BA3569)","v":0},{"$f":"SUM(BB3560:BB3569)","v":0},{"$f":"SUM(BC3560:BC3569)","v":0},{"$f":"SUM(BD3560:BD3569)","v":0},{"$f":"SUM(BE3560:BE3569)","v":0},{"$f":"SUM(BF3560:BF3569)","v":0},{"$f":"SUM(BG3560:BG3569)","v":0},{"$f":"SUM(BH3560:BH3569)","v":0},{"$f":"SUM(BI3560:BI3569)","v":0},{"$f":"SUM(BJ3560:BJ3569)","v":0},{"$f":"SUM(BK3560:BK3569)","v":0},{"$f":"SUM(BL3560:BL3569)","v":0},{"$f":"SUM(BM3560:BM3569)","v":0},{"$f":"SUM(BN3560:BN3569)","v":0},{"$f":"SUM(BO3560:BO3569)","v":0.45728972000000007},{"$f":"SUM(BP3560:BP3569)","v":0},{"$f":"SUM(BQ3560:BQ3569)","v":0},{"$f":"SUM(BR3560:BR3569)","v":0},{"$f":"SUM(BS3560:BS3569)","v":0},{"$f":"SUM(BT3560:BT3569)","v":0},{"$f":"SUM(BU3560:BU3569)","v":0},{"$f":"SUM(BV3560:BV3569)","v":0},{"$f":"SUM(BW3560:BW3569)","v":0},{"$f":"SUM(BX3560:BX3569)","v":0},{"$f":"SUM(BY3560:BY3569)","v":0},{"$f":"SUM(BZ3560:BZ3569)","v":0},{"$f":"SUM(CA3560:CA3569)","v":0},{"$f":"SUM(CB3560:CB3569)","v":0},{"$f":"SUM(CC3560:CC3569)","v":0}]
[{"$f":"ROW()","v":3578},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.413662E-3,3.413662E-3,3.413662E-3,3.4136620000000005E-3,3.4136620000000005E-3,3.4136620000000005E-3,3.4136620000000009E-3,3.4136620000000009E-3,3.4136620000000013E-3,{"$f":"MIN(BY3554,IF(BY3542>=1,(BY3554/BY3542)*BY$12,IF(BY3542>0,MIN(BY3554,$BO3566/$BP3542*BY$12),0)))","v":3.4136620000000018E-3},3.4136620000000013E-3,{"$f":"MIN(CA3554,IF(CA3542>=1,(CA3554/CA3542)*CA$12,IF(CA3542>0,MIN(CA3554,$BO3566/$BP3542*CA$12),0)))","v":3.4136620000000013E-3},3.4136620000000013E-3,3.4136620000000013E-3]
[{"$f":"ROW()","v":3587},"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,{"$f":"BO3551+BO3563-BO3575","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BY3551+BY3563-BY3575","v":0},0,{"$f":"CA3551+CA3563-CA3575","v":0},0,0]
[{"$f":"ROW()","v":3593},"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,{"$f":"BO3557+BO3569-BO3581","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BY3557+BY3569-BY3581","v":0},0,{"$f":"CA3557+CA3569-CA3581","v":0},0,0]
[{"$f":"ROW()","v":3604},"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":3613},"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,0.24413459999999992,0.21972113999999993,0.19530767999999993,0.17089421999999993,0.14648075999999993,0.12206729999999995,9.7653839999999964E-2,7.3240379999999966E-2,4.8826919999999982E-2,2.4413459999999991E-2,0,0,0]
[{"$f":"ROW()","v":3620},"Capex"]
[{"$f":"ROW()","v":3622},"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":"BP$128","v":0}]
[{"$f":"ROW()","v":3631},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3621:N3630)","v":0},{"$f":"SUM(O3621:O3630)","v":0},{"$f":"SUM(P3621:P3630)","v":0},{"$f":"SUM(Q3621:Q3630)","v":0},{"$f":"SUM(R3621:R3630)","v":0},{"$f":"SUM(S3621:S3630)","v":0},{"$f":"SUM(T3621:T3630)","v":0},{"$f":"SUM(U3621:U3630)","v":0},{"$f":"SUM(V3621:V3630)","v":0},{"$f":"SUM(W3621:W3630)","v":0},{"$f":"SUM(X3621:X3630)","v":0},{"$f":"SUM(Y3621:Y3630)","v":0},{"$f":"SUM(Z3621:Z3630)","v":0},{"$f":"SUM(AA3621:AA3630)","v":0},{"$f":"SUM(AB3621:AB3630)","v":0},{"$f":"SUM(AC3621:AC3630)","v":0},{"$f":"SUM(AD3621:AD3630)","v":0},{"$f":"SUM(AE3621:AE3630)","v":0},{"$f":"SUM(AF3621:AF3630)","v":0},{"$f":"SUM(AG3621:AG3630)","v":0},{"$f":"SUM(AH3621:AH3630)","v":0},{"$f":"SUM(AI3621:AI3630)","v":0},{"$f":"SUM(AJ3621:AJ3630)","v":0},{"$f":"SUM(AK3621:AK3630)","v":0},{"$f":"SUM(AL3621:AL3630)","v":0},{"$f":"SUM(AM3621:AM3630)","v":0},{"$f":"SUM(AN3621:AN3630)","v":0},{"$f":"SUM(AO3621:AO3630)","v":0},{"$f":"SUM(AP3621:AP3630)","v":0},{"$f":"SUM(AQ3621:AQ3630)","v":0},{"$f":"SUM(AR3621:AR3630)","v":0},{"$f":"SUM(AS3621:AS3630)","v":0},{"$f":"SUM(AT3621:AT3630)","v":0},{"$f":"SUM(AU3621:AU3630)","v":0},{"$f":"SUM(AV3621:AV3630)","v":0},{"$f":"SUM(AW3621:AW3630)","v":0},{"$f":"SUM(AX3621:AX3630)","v":0},{"$f":"SUM(AY3621:AY3630)","v":0},{"$f":"SUM(AZ3621:AZ3630)","v":0},{"$f":"SUM(BA3621:BA3630)","v":0},{"$f":"SUM(BB3621:BB3630)","v":0},{"$f":"SUM(BC3621:BC3630)","v":0},{"$f":"SUM(BD3621:BD3630)","v":0},{"$f":"SUM(BE3621:BE3630)","v":0},{"$f":"SUM(BF3621:BF3630)","v":0},{"$f":"SUM(BG3621:BG3630)","v":0},{"$f":"SUM(BH3621:BH3630)","v":0},{"$f":"SUM(BI3621:BI3630)","v":0},{"$f":"SUM(BJ3621:BJ3630)","v":0},{"$f":"SUM(BK3621:BK3630)","v":0},{"$f":"SUM(BL3621:BL3630)","v":0},{"$f":"SUM(BM3621:BM3630)","v":0},{"$f":"SUM(BN3621:BN3630)","v":0},{"$f":"SUM(BO3621:BO3630)","v":0},{"$f":"SUM(BP3621:BP3630)","v":0.31464659999999994},{"$f":"SUM(BQ3621:BQ3630)","v":0},{"$f":"SUM(BR3621:BR3630)","v":0},{"$f":"SUM(BS3621:BS3630)","v":0},{"$f":"SUM(BT3621:BT3630)","v":0},{"$f":"SUM(BU3621:BU3630)","v":0},{"$f":"SUM(BV3621:BV3630)","v":0},{"$f":"SUM(BW3621:BW3630)","v":0},{"$f":"SUM(BX3621:BX3630)","v":0},{"$f":"SUM(BY3621:BY3630)","v":0},{"$f":"SUM(BZ3621:BZ3630)","v":0},{"$f":"SUM(CA3621:CA3630)","v":0},{"$f":"SUM(CB3621:CB3630)","v":0},{"$f":"SUM(CC3621:CC3630)","v":0}]
[{"$f":"ROW()","v":3643},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3633:N3642)","v":0},{"$f":"SUM(O3633:O3642)","v":0},{"$f":"SUM(P3633:P3642)","v":0},{"$f":"SUM(Q3633:Q3642)","v":0},{"$f":"SUM(R3633:R3642)","v":0},{"$f":"SUM(S3633:S3642)","v":0},{"$f":"SUM(T3633:T3642)","v":0},{"$f":"SUM(U3633:U3642)","v":0},{"$f":"SUM(V3633:V3642)","v":0},{"$f":"SUM(W3633:W3642)","v":0},{"$f":"SUM(X3633:X3642)","v":0},{"$f":"SUM(Y3633:Y3642)","v":0},{"$f":"SUM(Z3633:Z3642)","v":0},{"$f":"SUM(AA3633:AA3642)","v":0},{"$f":"SUM(AB3633:AB3642)","v":0},{"$f":"SUM(AC3633:AC3642)","v":0},{"$f":"SUM(AD3633:AD3642)","v":0},{"$f":"SUM(AE3633:AE3642)","v":0},{"$f":"SUM(AF3633:AF3642)","v":0},{"$f":"SUM(AG3633:AG3642)","v":0},{"$f":"SUM(AH3633:AH3642)","v":0},{"$f":"SUM(AI3633:AI3642)","v":0},{"$f":"SUM(AJ3633:AJ3642)","v":0},{"$f":"SUM(AK3633:AK3642)","v":0},{"$f":"SUM(AL3633:AL3642)","v":0},{"$f":"SUM(AM3633:AM3642)","v":0},{"$f":"SUM(AN3633:AN3642)","v":0},{"$f":"SUM(AO3633:AO3642)","v":0},{"$f":"SUM(AP3633:AP3642)","v":0},{"$f":"SUM(AQ3633:AQ3642)","v":0},{"$f":"SUM(AR3633:AR3642)","v":0},{"$f":"SUM(AS3633:AS3642)","v":0},{"$f":"SUM(AT3633:AT3642)","v":0},{"$f":"SUM(AU3633:AU3642)","v":0},{"$f":"SUM(AV3633:AV3642)","v":0},{"$f":"SUM(AW3633:AW3642)","v":0},{"$f":"SUM(AX3633:AX3642)","v":0},{"$f":"SUM(AY3633:AY3642)","v":0},{"$f":"SUM(AZ3633:AZ3642)","v":0},{"$f":"SUM(BA3633:BA3642)","v":0},{"$f":"SUM(BB3633:BB3642)","v":0},{"$f":"SUM(BC3633:BC3642)","v":0},{"$f":"SUM(BD3633:BD3642)","v":0},{"$f":"SUM(BE3633:BE3642)","v":0},{"$f":"SUM(BF3633:BF3642)","v":0},{"$f":"SUM(BG3633:BG3642)","v":0},{"$f":"SUM(BH3633:BH3642)","v":0},{"$f":"SUM(BI3633:BI3642)","v":0},{"$f":"SUM(BJ3633:BJ3642)","v":0},{"$f":"SUM(BK3633:BK3642)","v":0},{"$f":"SUM(BL3633:BL3642)","v":0},{"$f":"SUM(BM3633:BM3642)","v":0},{"$f":"SUM(BN3633:BN3642)","v":0},{"$f":"SUM(BO3633:BO3642)","v":0},{"$f":"SUM(BP3633:BP3642)","v":0},{"$f":"SUM(BQ3633:BQ3642)","v":2.9099659999999989E-2},{"$f":"SUM(BR3633:BR3642)","v":2.9099659999999989E-2},{"$f":"SUM(BS3633:BS3642)","v":2.9099659999999989E-2},{"$f":"SUM(BT3633:BT3642)","v":2.9099659999999989E-2},{"$f":"SUM(BU3633:BU3642)","v":2.9099659999999986E-2},{"$f":"SUM(BV3633:BV3642)","v":2.9099659999999989E-2},{"$f":"SUM(BW3633:BW3642)","v":2.9099659999999989E-2},{"$f":"SUM(BX3633:BX3642)","v":2.9099659999999986E-2},{"$f":"SUM(BY3633:BY3642)","v":2.9099659999999989E-2},{"$f":"SUM(BZ3633:BZ3642)","v":2.9099659999999989E-2},{"$f":"SUM(CA3633:CA3642)","v":2.3650000000000003E-3},{"$f":"SUM(CB3633:CB3642)","v":2.3650000000000008E-3},{"$f":"SUM(CC3633:CC3642)","v":2.3650000000000008E-3}]
[{"$f":"ROW()","v":3648},"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,{"$f":"BP3612+BP3624-BP3636","v":0},0,0,0,0,0,0,0,0,{"$f":"BY3612+BY3624-BY3636","v":0},0,{"$f":"CA3612+CA3624-CA3636","v":0},0,0]
[{"$f":"ROW()","v":3657},"Life (years)"]
[{"$f":"ROW()","v":3666},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(BR3666-1,0)","v":4},{"$f":"MAX(BS3666-1,0)","v":3},{"$f":"MAX(BT3666-1,0)","v":2},{"$f":"MAX(BU3666-1,0)","v":1},{"$f":"MAX(BV3666-1,0)","v":0},{"$f":"MAX(BW3666-1,0)","v":0},{"$f":"MAX(BX3666-1,0)","v":0},{"$f":"MAX(BY3666-1,0)","v":0},{"$f":"MAX(BZ3666-1,0)","v":0},{"$f":"MAX(CA3666-1,0)","v":0},{"$f":"MAX(CB3666-1,0)","v":0}]
[{"$f":"ROW()","v":3674},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48731913999999987,0.43858722599999989,0.3898553119999999,0.34112339799999991,0.29239148399999992,0.24365956999999994,0.19492765599999995,0.14619574199999996,9.7463827999999975E-2,4.8731913999999987E-2,0,0]
[{"$f":"ROW()","v":3683},"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,{"$f":"BQ$128","v":0}]
[{"$f":"ROW()","v":3689},"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":"BQ$134","v":2.5780999999999998E-2}]
[{"$f":"ROW()","v":3692},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3682:N3691)","v":0},{"$f":"SUM(O3682:O3691)","v":0},{"$f":"SUM(P3682:P3691)","v":0},{"$f":"SUM(Q3682:Q3691)","v":0},{"$f":"SUM(R3682:R3691)","v":0},{"$f":"SUM(S3682:S3691)","v":0},{"$f":"SUM(T3682:T3691)","v":0},{"$f":"SUM(U3682:U3691)","v":0},{"$f":"SUM(V3682:V3691)","v":0},{"$f":"SUM(W3682:W3691)","v":0},{"$f":"SUM(X3682:X3691)","v":0},{"$f":"SUM(Y3682:Y3691)","v":0},{"$f":"SUM(Z3682:Z3691)","v":0},{"$f":"SUM(AA3682:AA3691)","v":0},{"$f":"SUM(AB3682:AB3691)","v":0},{"$f":"SUM(AC3682:AC3691)","v":0},{"$f":"SUM(AD3682:AD3691)","v":0},{"$f":"SUM(AE3682:AE3691)","v":0},{"$f":"SUM(AF3682:AF3691)","v":0},{"$f":"SUM(AG3682:AG3691)","v":0},{"$f":"SUM(AH3682:AH3691)","v":0},{"$f":"SUM(AI3682:AI3691)","v":0},{"$f":"SUM(AJ3682:AJ3691)","v":0},{"$f":"SUM(AK3682:AK3691)","v":0},{"$f":"SUM(AL3682:AL3691)","v":0},{"$f":"SUM(AM3682:AM3691)","v":0},{"$f":"SUM(AN3682:AN3691)","v":0},{"$f":"SUM(AO3682:AO3691)","v":0},{"$f":"SUM(AP3682:AP3691)","v":0},{"$f":"SUM(AQ3682:AQ3691)","v":0},{"$f":"SUM(AR3682:AR3691)","v":0},{"$f":"SUM(AS3682:AS3691)","v":0},{"$f":"SUM(AT3682:AT3691)","v":0},{"$f":"SUM(AU3682:AU3691)","v":0},{"$f":"SUM(AV3682:AV3691)","v":0},{"$f":"SUM(AW3682:AW3691)","v":0},{"$f":"SUM(AX3682:AX3691)","v":0},{"$f":"SUM(AY3682:AY3691)","v":0},{"$f":"SUM(AZ3682:AZ3691)","v":0},{"$f":"SUM(BA3682:BA3691)","v":0},{"$f":"SUM(BB3682:BB3691)","v":0},{"$f":"SUM(BC3682:BC3691)","v":0},{"$f":"SUM(BD3682:BD3691)","v":0},{"$f":"SUM(BE3682:BE3691)","v":0},{"$f":"SUM(BF3682:BF3691)","v":0},{"$f":"SUM(BG3682:BG3691)","v":0},{"$f":"SUM(BH3682:BH3691)","v":0},{"$f":"SUM(BI3682:BI3691)","v":0},{"$f":"SUM(BJ3682:BJ3691)","v":0},{"$f":"SUM(BK3682:BK3691)","v":0},{"$f":"SUM(BL3682:BL3691)","v":0},{"$f":"SUM(BM3682:BM3691)","v":0},{"$f":"SUM(BN3682:BN3691)","v":0},{"$f":"SUM(BO3682:BO3691)","v":0},{"$f":"SUM(BP3682:BP3691)","v":0},{"$f":"SUM(BQ3682:BQ3691)","v":0.66365693384615376},{"$f":"SUM(BR3682:BR3691)","v":0},{"$f":"SUM(BS3682:BS3691)","v":0},{"$f":"SUM(BT3682:BT3691)","v":0},{"$f":"SUM(BU3682:BU3691)","v":0},{"$f":"SUM(BV3682:BV3691)","v":0},{"$f":"SUM(BW3682:BW3691)","v":0},{"$f":"SUM(BX3682:BX3691)","v":0},{"$f":"SUM(BY3682:BY3691)","v":0},{"$f":"SUM(BZ3682:BZ3691)","v":0},{"$f":"SUM(CA3682:CA3691)","v":0},{"$f":"SUM(CB3682:CB3691)","v":0},{"$f":"SUM(CC3682:CC3691)","v":0}]
[{"$f":"ROW()","v":3701},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5780999999999998E-3,2.5780999999999998E-3,2.5780999999999998E-3,2.5780999999999998E-3,2.5780999999999998E-3,2.5780999999999998E-3,2.5780999999999998E-3,{"$f":"MIN(BY3677,IF(BY3665>=1,(BY3677/BY3665)*BY$12,IF(BY3665>0,MIN(BY3677,$BQ3689/$BR3665*BY$12),0)))","v":2.5780999999999998E-3},2.5780999999999998E-3,{"$f":"MIN(CA3677,IF(CA3665>=1,(CA3677/CA3665)*CA$12,IF(CA3665>0,MIN(CA3677,$BQ3689/$BR3665*CA$12),0)))","v":2.5780999999999998E-3},0,0]
[{"$f":"ROW()","v":3712},"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,{"$f":"BQ3676+BQ3688-BQ3700","v":0},0,0,0,0,0,0,0,{"$f":"BY3676+BY3688-BY3700","v":0},0,{"$f":"CA3676+CA3688-CA3700","v":0},0,0]
[{"$f":"ROW()","v":3718},"Life (years)"]
[{"$f":"ROW()","v":3727},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(BS3727-1,0)","v":4},{"$f":"MAX(BT3727-1,0)","v":3},{"$f":"MAX(BU3727-1,0)","v":2},{"$f":"MAX(BV3727-1,0)","v":1},{"$f":"MAX(BW3727-1,0)","v":0},{"$f":"MAX(BX3727-1,0)","v":0},{"$f":"MAX(BY3727-1,0)","v":0},{"$f":"MAX(BZ3727-1,0)","v":0},{"$f":"MAX(CA3727-1,0)","v":0},{"$f":"MAX(CB3727-1,0)","v":0}]
[{"$f":"ROW()","v":3735},"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,0.36361652999999994,0.32725487699999994,0.29089322399999995,0.25453157099999996,0.21816991799999996,0.18180826499999997,0.14544661199999998,0.10908495899999998,7.2723305999999988E-2,3.6361652999999994E-2,0]
[{"$f":"ROW()","v":3744},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR$128","v":0}]
[{"$f":"ROW()","v":3745},"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":"BR$129","v":0.47831218461538461}]
[{"$f":"ROW()","v":3758},"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,6.7799999999999996E-3,6.7799999999999996E-3,6.7799999999999996E-3,6.7800000000000004E-3,6.7800000000000004E-3,6.7800000000000004E-3,{"$f":"MIN(BY3734,IF(BY3722>=1,(BY3734/BY3722)*BY$12,IF(BY3722>0,MIN(BY3734,$BR3746/$BS3722*BY$12),0)))","v":6.7800000000000013E-3},6.7800000000000022E-3,{"$f":"MIN(CA3734,IF(CA3722>=1,(CA3734/CA3722)*CA$12,IF(CA3722>0,MIN(CA3734,$BR3746/$BS3722*CA$12),0)))","v":6.7800000000000013E-3},6.7800000000000004E-3,6.7800000000000013E-3]
[{"$f":"ROW()","v":3762},"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,5.3413231408400007E-2,5.3413231408400014E-2,5.3413231408400014E-2,5.3413231408400007E-2,5.3413231408400014E-2,5.3413231408400021E-2,{"$f":"MIN(BY3738,IF(BY3726>=1,(BY3738/BY3726)*BY$12,IF(BY3726>0,MIN(BY3738,$BR3750/$BS3726*BY$12),0)))","v":5.3413231408400021E-2},5.3413231408400021E-2,{"$f":"MIN(CA3738,IF(CA3726>=1,(CA3738/CA3726)*CA$12,IF(CA3726>0,MIN(CA3738,$BR3750/$BS3726*CA$12),0)))","v":5.3413231408400028E-2},5.3413231408400028E-2,0]
[{"$f":"ROW()","v":3771},"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,{"$f":"BR3735+BR3747-BR3759","v":0.36361652999999994},0.32725487699999994,0.29089322399999995,0.25453157099999996,0.21816991799999996,0.18180826499999997,0.14544661199999998,{"$f":"BY3735+BY3747-BY3759","v":0.10908495899999998},7.2723305999999988E-2,{"$f":"CA3735+CA3747-CA3759","v":3.6361652999999994E-2},0,0]
[{"$f":"ROW()","v":3778},{"$f":"TEXT(EOMONTH(LEFT(B3717,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2014 Capex"}]
[{"$f":"ROW()","v":3788},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41","v":5},{"$f":"MAX(BT3788-1,0)","v":4},{"$f":"MAX(BU3788-1,0)","v":3},{"$f":"MAX(BV3788-1,0)","v":2},{"$f":"MAX(BW3788-1,0)","v":1},{"$f":"MAX(BX3788-1,0)","v":0},{"$f":"MAX(BY3788-1,0)","v":0},{"$f":"MAX(BZ3788-1,0)","v":0},{"$f":"MAX(CA3788-1,0)","v":0},{"$f":"MAX(CB3788-1,0)","v":0}]
[{"$f":"ROW()","v":3797},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3801},"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,{"$f":"BS3837","v":0},{"$f":"BT3837","v":0},{"$f":"BU3837","v":0},{"$f":"BV3837","v":0},{"$f":"BW3837","v":0},{"$f":"BX3837","v":0},{"$f":"BY3837","v":0},{"$f":"BZ3837","v":0},{"$f":"CA3837","v":0},{"$f":"CB3837","v":0}]
[{"$f":"ROW()","v":3806},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BS$129","v":0.70310277518802988}]
[{"$f":"ROW()","v":3815},"Depreciation"]
[{"$f":"ROW()","v":3824},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3832},"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,{"$f":"BS3796+BS3808-BS3820","v":1.16662031528815},1.0499582837593351,0.93329625223052004,0.81663422070170499,0.69997218917288995,0.5833101576440749,{"$f":"BY3796+BY3808-BY3820","v":0.46664812611525991},0.34998609458644492,{"$f":"CA3796+CA3808-CA3820","v":0.23332406305762993},0.11666203152881496,0]
[{"$f":"ROW()","v":3841},"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,{"$f":"PipeTAL","v":20},{"$f":"MAX(BU3841-1,0)","v":19},18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3847},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MaintenTAL","v":20},19,18,17,16,15,14,13,12]
[{"$f":"ROW()","v":3858},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3867},"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,{"$f":"BT$129","v":-1.5656000000000003E-2}]
[{"$f":"ROW()","v":3870},"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$132","v":0}]
[{"$f":"ROW()","v":3876},"Depreciation"]
[{"$f":"ROW()","v":3885},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3893},"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,{"$f":"BT3857+BT3869-BT3881","v":0.89158099999999996},0.80242289999999994,0.71326479999999992,0.6241066999999999,0.53494859999999989,{"$f":"BY3857+BY3869-BY3881","v":0.44579049999999992},0.35663239999999996,{"$f":"CA3857+CA3869-CA3881","v":0.26747429999999994},0.17831619999999998,8.915809999999999E-2]
[{"$f":"ROW()","v":3902},"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(BV3902-1,0)","v":19},18,17,16,15,14,13]
[{"$f":"ROW()","v":3911},"Non-depreciable assets"]
[{"$f":"ROW()","v":3916},"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,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3928},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU$129","v":0}]
[{"$f":"ROW()","v":3929},"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,{"$f":"BU$130","v":-0.3952989999999999}]
[{"$f":"ROW()","v":3943},"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,{"$f":"MIN(BY3919,IF(BY3907>=1,(BY3919/BY3907)*BY$12,IF(BY3907>0,MIN(BY3919,$BU3931/$BV3907*BY$12),0)))","v":0},0,{"$f":"MIN(CA3919,IF(CA3907>=1,(CA3919/CA3907)*CA$12,IF(CA3907>0,MIN(CA3919,$BU3931/$BV3907*CA$12),0)))","v":0},0,0]
[{"$f":"ROW()","v":3946},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3955},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU3919+BU3931-BU3943","v":0},0,0,0,{"$f":"BY3919+BY3931-BY3943","v":0},0,{"$f":"CA3919+CA3931-CA3943","v":0},0,0]
[{"$f":"ROW()","v":3966},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ReceiptTAL","v":20},19,18,17,16,15,14]
[{"$f":"ROW()","v":3972},"Non-depreciable assets"]
[{"$f":"ROW()","v":3981},"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,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":3989},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV$129","v":0.96551400000000009}]
[{"$f":"ROW()","v":3990},"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,{"$f":"BV$130","v":1.2850000000000001E-3}]
[{"$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,{"$f":"MIN(BW3975,IF(BW3963>=1,(BW3975/BW3963)*BW$12,IF(BW3963>0,MIN(BW3975,$BV3987/$BW3963*BW$12),0)))","v":1.3801987286581371E-2},1.3801987286581371E-2,1.380198728658137E-2,1.3801987286581371E-2,1.3801987286581371E-2,1.380198728658137E-2,1.3801987286581371E-2]
[{"$f":"ROW()","v":4012},"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,{"$f":"BV3976+BV3988-BV4000","v":0},0,0,{"$f":"BY3976+BY3988-BY4000","v":0},0,{"$f":"CA3976+CA3988-CA4000","v":0},0,0]
[{"$f":"ROW()","v":4016},"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,{"$f":"BV3980+BV3992-BV4004","v":0},0,0,{"$f":"BY3980+BY3992-BY4004","v":0},0,{"$f":"CA3980+CA3992-CA4004","v":0},0,0]
[{"$f":"ROW()","v":4025},"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,{"$f":"MainTAL","v":20},19,18,17,16,15]
[{"$f":"ROW()","v":4035},"Opening Asset Values"]
[{"$f":"ROW()","v":4042},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9079290414764666E-2,1.8125325894026434E-2,1.7171361373288202E-2,1.621739685254997E-2,1.5263432331811736E-2,1.4309467811073503E-2]
[{"$f":"ROW()","v":4051},"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$130","v":0.18754422409527186}]
[{"$f":"ROW()","v":4058},"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N4048:N4057)","v":0},{"$f":"SUM(O4048:O4057)","v":0},{"$f":"SUM(P4048:P4057)","v":0},{"$f":"SUM(Q4048:Q4057)","v":0},{"$f":"SUM(R4048:R4057)","v":0},{"$f":"SUM(S4048:S4057)","v":0},{"$f":"SUM(T4048:T4057)","v":0},{"$f":"SUM(U4048:U4057)","v":0},{"$f":"SUM(V4048:V4057)","v":0},{"$f":"SUM(W4048:W4057)","v":0},{"$f":"SUM(X4048:X4057)","v":0},{"$f":"SUM(Y4048:Y4057)","v":0},{"$f":"SUM(Z4048:Z4057)","v":0},{"$f":"SUM(AA4048:AA4057)","v":0},{"$f":"SUM(AB4048:AB4057)","v":0},{"$f":"SUM(AC4048:AC4057)","v":0},{"$f":"SUM(AD4048:AD4057)","v":0},{"$f":"SUM(AE4048:AE4057)","v":0},{"$f":"SUM(AF4048:AF4057)","v":0},{"$f":"SUM(AG4048:AG4057)","v":0},{"$f":"SUM(AH4048:AH4057)","v":0},{"$f":"SUM(AI4048:AI4057)","v":0},{"$f":"SUM(AJ4048:AJ4057)","v":0},{"$f":"SUM(AK4048:AK4057)","v":0},{"$f":"SUM(AL4048:AL4057)","v":0},{"$f":"SUM(AM4048:AM4057)","v":0},{"$f":"SUM(AN4048:AN4057)","v":0},{"$f":"SUM(AO4048:AO4057)","v":0},{"$f":"SUM(AP4048:AP4057)","v":0},{"$f":"SUM(AQ4048:AQ4057)","v":0},{"$f":"SUM(AR4048:AR4057)","v":0},{"$f":"SUM(AS4048:AS4057)","v":0},{"$f":"SUM(AT4048:AT4057)","v":0},{"$f":"SUM(AU4048:AU4057)","v":0},{"$f":"SUM(AV4048:AV4057)","v":0},{"$f":"SUM(AW4048:AW4057)","v":0},{"$f":"SUM(AX4048:AX4057)","v":0},{"$f":"SUM(AY4048:AY4057)","v":0},{"$f":"SUM(AZ4048:AZ4057)","v":0},{"$f":"SUM(BA4048:BA4057)","v":0},{"$f":"SUM(BB4048:BB4057)","v":0},{"$f":"SUM(BC4048:BC4057)","v":0},{"$f":"SUM(BD4048:BD4057)","v":0},{"$f":"SUM(BE4048:BE4057)","v":0},{"$f":"SUM(BF4048:BF4057)","v":0},{"$f":"SUM(BG4048:BG4057)","v":0},{"$f":"SUM(BH4048:BH4057)","v":0},{"$f":"SUM(BI4048:BI4057)","v":0},{"$f":"SUM(BJ4048:BJ4057)","v":0},{"$f":"SUM(BK4048:BK4057)","v":0},{"$f":"SUM(BL4048:BL4057)","v":0},{"$f":"SUM(BM4048:BM4057)","v":0},{"$f":"SUM(BN4048:BN4057)","v":0},{"$f":"SUM(BO4048:BO4057)","v":0},{"$f":"SUM(BP4048:BP4057)","v":0},{"$f":"SUM(BQ4048:BQ4057)","v":0},{"$f":"SUM(BR4048:BR4057)","v":0},{"$f":"SUM(BS4048:BS4057)","v":0},{"$f":"SUM(BT4048:BT4057)","v":0},{"$f":"SUM(BU4048:BU4057)","v":0},{"$f":"SUM(BV4048:BV4057)","v":0},{"$f":"SUM(BW4048:BW4057)","v":0.76630778991938309},{"$f":"SUM(BX4048:BX4057)","v":0},{"$f":"SUM(BY4048:BY4057)","v":0},{"$f":"SUM(BZ4048:BZ4057)","v":0},{"$f":"SUM(CA4048:CA4057)","v":0},{"$f":"SUM(CB4048:CB4057)","v":0},{"$f":"SUM(CC4048:CC4057)","v":0}]
[{"$f":"ROW()","v":4060},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(BX4036,IF(BX4024>=1,(BX4036/BX4024)*BX$12,IF(BX4024>0,MIN(BX4036,$BW4048/$BX4024*BX$12),0)))","v":4.5712478947764863E-5},4.5712478947764863E-5,4.5712478947764863E-5,4.5712478947764863E-5,4.5712478947764863E-5,4.5712478947764863E-5]
[{"$f":"ROW()","v":4069},"Non-depreciable assets"]
[{"$f":"ROW()","v":4081},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW4045+BW4057-BW4069","v":0},0,{"$f":"BY4045+BY4057-BY4069","v":0},0,{"$f":"CA4045+CA4057-CA4069","v":0},0,0]
[{"$f":"ROW()","v":4086},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MainTAL","v":20},19,18,17,16]
[{"$f":"ROW()","v":4095}]
[{"$f":"ROW()","v":4101},"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]
[{"$f":"ROW()","v":4112},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX$130","v":0.12446930125954153}]
[{"$f":"ROW()","v":4113},"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":"BX$131","v":0}]
[{"$f":"ROW()","v":4124},"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,6.2234650629770768E-3,6.2234650629770768E-3,6.2234650629770759E-3,6.2234650629770759E-3,6.2234650629770759E-3]
[{"$f":"ROW()","v":4130},"Non-depreciable assets"]
[{"$f":"ROW()","v":4139},"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,{"$f":"BX4103+BX4115-BX4127","v":0.30947588344780907},0.2940020892754186,0.27852829510302812,0.26305450093063765,0.2475807067582472,0.23210691258585675]
[{"$f":"ROW()","v":4147},"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$6,-1*(MIN($AA205-SUM($AA1134:BN1134),0)+MIN($AB205-SUM($AA1195:BN1195),0)+MIN($AC205-SUM($AA1256:BN1256),0)+MIN($AD205-SUM($AA1317:BN1317),0)+MIN($AE205-SUM($AA1378:BN1378),0)+MIN($AF205-SUM($AA1439:BN1439),0)+MIN($AG205-SUM($AA1500:BN1500),0)+MIN($AH205-SUM($AA1561:BN1561),0)+MIN($AI205-SUM($AA1622:BN1622),0)+MIN($AJ205-SUM($AA1683:BN1683),0)+MIN($AK205-SUM($AA1744:BN1744),0)+MIN($AL205-SUM($AA1805:BN1805),0)+MIN($AM205-SUM($AA1866:BN1866),0)+MIN($AN205-SUM($AA1927:BN1927),0)+MIN($AO205-SUM($AA1988:BN1988),0)+MIN($AP205-SUM($AA2049:BN2049),0)+MIN($AQ205-SUM($AA2110:BN2110),0)+MIN($AR205-SUM($AA2171:BN2171),0)+MIN($AS205-SUM($AA2232:BN2232),0)+MIN($AT205-SUM($AA2293:BN2293),0)+MIN($AU205-SUM($AA2354:BN2354),0)+MIN($AV205-SUM($AA2415:BN2415),0)+MIN($AW205-SUM($AA2476:BN2476),0)+MIN($AX205-SUM($AA2537:BN2537),0)+MIN($AY205-SUM($AA2598:BN2598),0)+MIN($AZ205-SUM($AA2659:BN2659),0)+MIN($BA205-SUM($AA2720:BN2720),0)+MIN($BB205-SUM($AA2781:BN2781),0)+MIN($BC205-SUM($AA2842:BN2842),0)+MIN($BD205-SUM($AA2903:BN2903),0)+MIN($BE205-SUM($AA2964:BN2964),0)+MIN($BF205-SUM($AA3025:BN3025),0)+MIN($BG205-SUM($AA3086:BN3086),0)+MIN($BH205-SUM($AA3147:BN3147),0)+MIN($BI205-SUM($AA3208:BN3208),0)+MIN($BJ205-SUM($AA3269:BN3269),0)+MIN($BK205-SUM($AA3330:BN3330),0)+MIN($BL205-SUM($AA3391:BN3391),0)+MIN($BM205-SUM($AA3452:BN3452),0)+MIN($BN205-SUM($AA3513:BN3513),0)),\"\")","v":0},null,null,null,null,{"$f":"IF(BN$6<>BO$6,-1*(MIN($BO205-SUM($BO3574:BS3574),0)+MIN($BP205-SUM($BO3635:BS3635),0)+MIN($BQ205-SUM($BO3696:BS3696),0)+MIN($BR205-SUM($BO3757:BS3757),0)+MIN($BS205-SUM($BO3818:BS3818),0)),\"\")","v":0}]
[{"$f":"ROW()","v":4156},{"$f":"TEXT(EOMONTH(LEFT(B4083,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2020 Capex"}]
[{"$f":"ROW()","v":4165},"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,{"$f":"OtherTAL/2","v":5},{"$f":"BZ4165","v":5},5,5]
[{"$f":"ROW()","v":4170},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY4206","v":0.21796577971559702},{"$f":"BZ4206","v":0.19616920174403732},{"$f":"CA4206","v":0.1765522815696336},{"$f":"CB4206","v":0.15889705341267024}]
[{"$f":"ROW()","v":4174},"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,0.2214170113319644,0.17713360906557152,0.14170688725245723,0.11336550980196577]
[{"$f":"ROW()","v":4183},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BY$128","v":0}]
[{"$f":"ROW()","v":4193},"Depreciation (Diminishing Value)"]
[{"$f":"ROW()","v":4200},"Maintenance bases and depots (straight line)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10967162556141485,0.10967162556141485,0.10967162556141487,0.10967162556141485]
[{"$f":"ROW()","v":4209},"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,{"$f":"BY4173+BY4185-BY4197","v":0.15196998517439964},0.13677298665695967,0.12309568799126371,0.11078611919213734,9.9707507272923601E-2]
[{"$f":"ROW()","v":4216},"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,{"$f":"SUM(BY4206:BY4215)","v":3.3638909041966714},{"$f":"SUM(BZ4206:BZ4215)","v":3.1097703858241696},{"$f":"SUM(CA4206:CA4215)","v":2.8766276379118372},{"$f":"SUM(CB4206:CB4215)","v":2.6606373989873604},{"$f":"SUM(CC4206:CC4215)","v":2.4588707938871104}]
[{"$f":"ROW()","v":4226},"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,{"$f":"OtherTAL/2","v":5},{"$f":"CA4226","v":5},5]
[{"$f":"ROW()","v":4235},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4692138263917688E-2,7.5753710611134145E-2,6.0602968488907318E-2]
[{"$f":"ROW()","v":4236},"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,0,0,0]
[{"$f":"ROW()","v":4244},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ$128","v":0}]
[{"$f":"ROW()","v":4253},"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,{"$f":"SUM(BZ4243:BZ4252)","v":1.0752160769325292},{"$f":"SUM(CA4243:CA4252)","v":0},{"$f":"SUM(CB4243:CB4252)","v":0},{"$f":"SUM(CC4243:CC4252)","v":0}]
[{"$f":"ROW()","v":4259},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8938427652783536E-2,1.5150742122226829E-2,1.2120593697781464E-2]
[{"$f":"ROW()","v":4270},"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,{"$f":"BZ4234+BZ4246-BZ4258","v":0.63023390169184568},0.56721051152266111,0.510489460370395,0.45944051433335548]
[{"$f":"ROW()","v":4279},"Effective Tax Asset Life (years)"]
[{"$f":"ROW()","v":4282},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CompTAL/2","v":10},{"$f":"CB4282","v":10}]
[{"$f":"ROW()","v":4296},"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,0.17305941108573086,0.13844752886858469]
[{"$f":"ROW()","v":4297},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"ROW()","v":4305},"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":"CA$128","v":0}]
[{"$f":"ROW()","v":4314},"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,{"$f":"SUM(CA4304:CA4313)","v":0.7110633274744611},{"$f":"SUM(CB4304:CB4313)","v":0},{"$f":"SUM(CC4304:CC4313)","v":0}]
[{"$f":"ROW()","v":4323},"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,0,0]
[{"$f":"ROW()","v":4332},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA4296+CA4308-CA4320","v":0.17305941108573086},0.13844752886858469,0.11075802309486775]
[{"$f":"ROW()","v":4336},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA4300+CA4312-CA4324","v":0},0,0]
[{"$f":"ROW()","v":4337},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA4301+CA4313-CA4325","v":0},0,0]
[{"$f":"ROW()","v":4338},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CA4328:CA4337)","v":0.7110633274744611},{"$f":"SUM(CB4328:CB4337)","v":0.62265105361844186},{"$f":"SUM(CC4328:CC4337)","v":0.54654119536973922}]
[{"$f":"ROW()","v":4339},{"$f":"TEXT(EOMONTH(LEFT(B4278,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2023 Capex"}]
[{"$f":"ROW()","v":4340},"Effective Tax Asset Life (years)"]
[{"$f":"ROW()","v":4341},"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":4342},"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":4343},"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":4344},"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":4345},"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":4346},"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":4347},"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":4348},"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":4349},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!$E$41/2","v":2.5}]
[{"$f":"ROW()","v":4350},"Non-depreciable assets"]
[{"$f":"ROW()","v":4351}]
[{"$f":"ROW()","v":4352},"Opening Asset Values"]
[{"$f":"ROW()","v":4353},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4389","v":0}]
[{"$f":"ROW()","v":4354},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4355},"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,5.2533238138305523E-2]
[{"$f":"ROW()","v":4356},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4357},"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,0.4501864491208552]
[{"$f":"ROW()","v":4358},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4359},"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]
[{"$f":"ROW()","v":4360},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4361},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4398","v":0}]
[{"$f":"ROW()","v":4362},"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,{"$f":"CB4398","v":0}]
[{"$f":"ROW()","v":4363},"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,{"$f":"SUM(CB4353:CB4362)","v":0},{"$f":"SUM(CC4353:CC4362)","v":0.50271968725916072}]
[{"$f":"ROW()","v":4364},"Capex"]
[{"$f":"ROW()","v":4365},"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$127","v":0}]
[{"$f":"ROW()","v":4366},"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$128","v":0}]
[{"$f":"ROW()","v":4367},"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$129","v":5.2533238138305523E-2}]
[{"$f":"ROW()","v":4368},"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$130","v":0}]
[{"$f":"ROW()","v":4369},"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$131","v":0.4501864491208552}]
[{"$f":"ROW()","v":4370},"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$132","v":0}]
[{"$f":"ROW()","v":4371},"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$133","v":0}]
[{"$f":"ROW()","v":4372},"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$134","v":0}]
[{"$f":"ROW()","v":4373},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB$135","v":0}]
[{"$f":"ROW()","v":4374},"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$136","v":0}]
[{"$f":"ROW()","v":4375},"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,{"$f":"SUM(CB4365:CB4374)","v":0.50271968725916072},{"$f":"SUM(CC4365:CC4374)","v":0}]
[{"$f":"ROW()","v":4376},"Depreciation (Diminishing Value)"]
[{"$f":"ROW()","v":4377},"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(CC4353,IF(CC4341>=1,(CC4353/CC4341)*CC$12,IF(CC4341>0,MIN(CC4353,$CB4365/$CC4341*CC$12),0)))","v":0}]
[{"$f":"ROW()","v":4378},"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]
[{"$f":"ROW()","v":4379},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2533238138305523E-3]
[{"$f":"ROW()","v":4380},"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]
[{"$f":"ROW()","v":4381},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0037289824171043E-2]
[{"$f":"ROW()","v":4382},"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]
[{"$f":"ROW()","v":4383},"Maintenance bases and depots (straight line)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4384},"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]
[{"$f":"ROW()","v":4385},"Equity Raising Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"ROW()","v":4386},"Non-depreciable assets"]
[{"$f":"ROW()","v":4387},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CB4377:CB4386)","v":0},{"$f":"SUM(CC4377:CC4386)","v":9.5290613638001592E-2}]
[{"$f":"ROW()","v":4388},"Closing Asset Values"]
[{"$f":"ROW()","v":4389},"Pipeline and laterals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4353+CB4365-CB4377","v":0},0]
[{"$f":"ROW()","v":4390},"Main line valve and scraper stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4354+CB4366-CB4378","v":0},0]
[{"$f":"ROW()","v":4391},"Compressor stations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4355+CB4367-CB4379","v":5.2533238138305523E-2},4.7279914324474967E-2]
[{"$f":"ROW()","v":4392},"Receipt and delivery point facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4356+CB4368-CB4380","v":0},0]
[{"$f":"ROW()","v":4393},"SCADA and communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4357+CB4369-CB4381","v":0.4501864491208552},0.36014915929668417]
[{"$f":"ROW()","v":4394},"Cathodic protection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4358+CB4370-CB4382","v":0},0]
[{"$f":"ROW()","v":4395},"Maintenance bases and depots",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4359+CB4371-CB4383","v":0},0]
[{"$f":"ROW()","v":4396},"Other assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4360+CB4372-CB4384","v":0},{"$f":"CC4360+CC4372-CC4384","v":0}]
[{"$f":"ROW()","v":4397},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4361+CB4373-CB4385","v":0},{"$f":"CC4361+CC4373-CC4385","v":0}]
[{"$f":"ROW()","v":4398},"Non-depreciable assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CB4362+CB4374-CB4386","v":0},0]
[{"$f":"ROW()","v":4399},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CB4389:CB4398)","v":0.50271968725916072},{"$f":"SUM(CC4389:CC4398)","v":0.40742907362115915}]
[{"$f":"ROW()","v":4400},{"$f":"TEXT(EOMONTH(LEFT(B4339,10),12),\"dd/mm/yyyy\")&\" Capex\"","v":"31/12/2024 Capex"}]
[{"$f":"ROW()","v":4401},"Effective Tax Asset Life (years)"]
[{"$f":"ROW()","v":4402},"Pipeline and laterals"]
[{"$f":"ROW()","v":4403},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":4404},"Compressor stations"]
[{"$f":"ROW()","v":4405},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":4406},"SCADA and communications"]
[{"$f":"ROW()","v":4407},"Cathodic protection"]
[{"$f":"ROW()","v":4408},"Maintenance bases and depots"]
[{"$f":"ROW()","v":4409},"Other assets"]
[{"$f":"ROW()","v":4410},"Equity Raising Cost"]
[{"$f":"ROW()","v":4411},"Non-depreciable assets"]
[{"$f":"ROW()","v":4412}]
[{"$f":"ROW()","v":4413},"Opening Asset Values"]
[{"$f":"ROW()","v":4414},"Pipeline and laterals"]
[{"$f":"ROW()","v":4415},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":4416},"Compressor stations"]
[{"$f":"ROW()","v":4417},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":4418},"SCADA and communications"]
[{"$f":"ROW()","v":4419},"Cathodic protection"]
[{"$f":"ROW()","v":4420},"Maintenance bases and depots"]
[{"$f":"ROW()","v":4421},"Other assets"]
[{"$f":"ROW()","v":4422},"Equity Raising Cost"]
[{"$f":"ROW()","v":4423},"Non-depreciable assets"]
[{"$f":"ROW()","v":4424},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC4414:CC4423)","v":0}]
[{"$f":"ROW()","v":4425},"Capex"]
[{"$f":"ROW()","v":4426},"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$127","v":0}]
[{"$f":"ROW()","v":4427},"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$128","v":0}]
[{"$f":"ROW()","v":4428},"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$129","v":0.55178334369202442}]
[{"$f":"ROW()","v":4429},"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$130","v":0}]
[{"$f":"ROW()","v":4430},"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$131","v":0.33901309761572729}]
[{"$f":"ROW()","v":4431},"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$132","v":0}]
[{"$f":"ROW()","v":4432},"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$133","v":0}]
[{"$f":"ROW()","v":4433},"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$134","v":0}]
[{"$f":"ROW()","v":4434},"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,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$135","v":0}]
[{"$f":"ROW()","v":4435},"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$136","v":0}]
[{"$f":"ROW()","v":4436},"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,{"$f":"SUM(CC4426:CC4435)","v":0.89079644130775171}]
[{"$f":"ROW()","v":4437},"Depreciation (Diminishing Value)"]
[{"$f":"ROW()","v":4438},"Pipeline and laterals"]
[{"$f":"ROW()","v":4439},"Main line valve and scraper stations"]
[{"$f":"ROW()","v":4440},"Compressor stations"]
[{"$f":"ROW()","v":4441},"Receipt and delivery point facilities"]
[{"$f":"ROW()","v":4442},"SCADA and communications"]
[{"$f":"ROW()","v":4443},"Cathodic protection"]
[{"$f":"ROW()","v":4444},"Maintenance bases and depots (straight line)"]
[{"$f":"ROW()","v":4445},"Other assets"]
[{"$f":"ROW()","v":4446},"Equity Raising Cost"]
[{"$f":"ROW()","v":4447},"Non-depreciable assets"]
[{"$f":"ROW()","v":4448},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC4438:CC4447)","v":0}]
[{"$f":"ROW()","v":4449},"Closing Asset Values"]
[{"$f":"ROW()","v":4450},"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,{"$f":"CC4414+CC4426-CC4438","v":0}]
[{"$f":"ROW()","v":4451},"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,{"$f":"CC4415+CC4427-CC4439","v":0}]
[{"$f":"ROW()","v":4452},"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,{"$f":"CC4416+CC4428-CC4440","v":0.55178334369202442}]
[{"$f":"ROW()","v":4453},"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,{"$f":"CC4417+CC4429-CC4441","v":0}]
[{"$f":"ROW()","v":4454},"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,{"$f":"CC4418+CC4430-CC4442","v":0.33901309761572729}]
[{"$f":"ROW()","v":4455},"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,{"$f":"CC4419+CC4431-CC4443","v":0}]
[{"$f":"ROW()","v":4456},"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,{"$f":"CC4420+CC4432-CC4444","v":0}]
[{"$f":"ROW()","v":4457},"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,{"$f":"CC4421+CC4433-CC4445","v":0}]
[{"$f":"ROW()","v":4458},"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC4422+CC4434-CC4446","v":0}]
[{"$f":"ROW()","v":4459},"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,{"$f":"CC4423+CC4435-CC4447","v":0}]
[{"$f":"ROW()","v":4460},"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(CC4450:CC4459)","v":0.89079644130775171}]

{"sheet":"Specul_Inv","index":11,"n_rows":18,"n_cols":58,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Speculative Investment"]
["Ref",{"$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","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31"]
[{"$f":"ROW()","v":9},"Year",{"$f":"C8","v":"1999-12-31"},{"$f":"D8","v":"2000-03-31"},"2000-06-30","2000-09-30","2000-12-31","2001-03-31","2001-06-30","2001-09-30","2001-12-31","2002-03-31","2002-06-30","2002-09-30","2002-12-31","2003-03-31","2003-06-30","2003-09-30","2003-12-31","2004-03-31","2004-06-30","2004-09-30","2004-12-31","2005-03-31","2005-06-30","2005-09-30","2005-12-31","2006-03-31","2006-06-30","2006-09-30","2006-12-31","2007-03-31","2007-06-30","2007-09-30","2007-12-31","2008-03-31","2008-06-30","2008-09-30",{"$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","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31"]
[{"$f":"ROW()","v":10},"Quarter",null,"Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","Q1","Q2","Q3","Q4","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[{"$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},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"ROW()","v":13},"Post-Tax WACC (%, Nominal)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!I34","v":5.6321199999999995E-2},{"$f":"WACC!J34","v":4.0889499999999995E-2},{"$f":"WACC!K34","v":4.0889499999999995E-2},{"$f":"WACC!L34","v":4.0889499999999995E-2},{"$f":"WACC!M34","v":4.0889499999999995E-2},{"$f":"WACC!N34","v":4.0889499999999995E-2}]
[{"$f":"ROW()","v":14}]
[{"$f":"ROW()","v":15},"Speculative Investment Account"]
[{"$f":"ROW()","v":16},"Investment Value ($)",null,"$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"]
[{"$f":"ROW()","v":17},"Pipeline and laterals"]
[{"$f":"ROW()","v":18},"Speculative Investment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58198,{"$f":"AZ18*(1+BA$13)","v":61475.781197600001},63989.495152879266,66605.99361493293,69329.479390850727,72164.327138402921,75115.090392928643]

{"sheet":"SolverSheet","index":12,"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 Average DRP"]
[]
["Trailing Average DRP",null,null,null,null,null,null,null,{"$f":"IF(Inputs!BE24=\"\",\"\",Inputs!BE24)","v":2.325E-2},{"$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,4.0098527361794971E-2,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,0.18522901102765094]
[null,"3. Throughput charge",null,null,"Solver Input 1 (real):",null,null,null,-0.1191984800008782]
[null,null,null,null,null,"Total PV"]
[null,"Cost of Service",null,null,null,{"$f":"CoS!D45","v":181.75821229241703}]
[null,"Total Revenue",null,null,null,{"$f":"CoS!D46","v":181.75821230241701}]
[null,"Solver Target (0)",null,null,null,{"$f":"F17-F16","v":9.9999795111216372E-9}]
[null,"Delta (should be OK)",null,null,"Solver Target 1:",{"$f":"IF(ABS(F18)<=0.000001,\"OK\",\"Error\")","v":"OK"}]
[]
[{"$f":"A11+1","v":2},"Compute the Cost of Raising Equity"]
[null,"Equity Raising Costs (manual entry, capitalised and included in RAB)",null,null,"Solver Input 2:",null,null,null,1.7537841270176411E-2,0,0,0,0]
[null,"External Equity Raising Costs",null,null,null,null,null,null,{"$f":"Tax_CoRE!F85","v":-5.5592001171682164E-4},{"$f":"Tax_CoRE!G85","v":-3.1578722122293852E-2},{"$f":"Tax_CoRE!H85","v":-3.167170317360081E-2},{"$f":"Tax_CoRE!I85","v":-3.5494765102678488E-2},{"$f":"Tax_CoRE!J85","v":-2.5639367101042199E-2}]
[null,"Equity Raising Costs",null,null,null,null,"Accuracy level",null,{"$f":"Tax_CoRE!F88","v":1.7537887415540153E-2},{"$f":"Tax_CoRE!G88","v":0},{"$f":"Tax_CoRE!H88","v":0},{"$f":"Tax_CoRE!I88","v":0},{"$f":"Tax_CoRE!J88","v":0}]
[null,"Solver Target (0)",null,null,"Solver Target 2:",{"$f":"IF(AND(ABS(I25)<=$G25,ABS(J25)<=$G25,ABS(K25)<=$G25,ABS(L25)<=$G25,ABS(M25)<=$G25),\"OK\",\"Error\")","v":"OK"},1E-4,null,{"$f":"I22-I24","v":-4.6145363741950662E-8},{"$f":"J22-J24","v":0},0,0,0]
[null,"Solver Target (Equity Raising Cost Minimised)",null,null,null,{"$f":"SUM(I22:M22)","v":1.7537841270176411E-2}]
[]
[{"$f":"A21+1","v":3},"Tariff Allocation NPV check"]
[null,"Toll charge",null,null,null,{"$f":"TolNPV","v":9.9999901692626736E-9}]
[null,"Reservation charge",null,null,null,{"$f":"ResNPV","v":0}]
[null,"Throughput charge",null,null,null,{"$f":"ThrNPV","v":0}]
[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$26)","v":1.7537841270176411E-2},{"$f":"MIN($F$26)","v":1.7537841270176411E-2},{"$f":"MIN($F$26)","v":1.7537841270176411E-2},{"$f":"MIN($F$26)","v":1.7537841270176411E-2},{"$f":"MIN($F$26)","v":1.7537841270176411E-2}]
[null,null,null,null,null,null,null,null,{"$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$18=0","v":false},{"$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$26>=0","v":true},{"$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=$I$24:$M$24","v":false},{"$f":"Solver_Input_2_2021=$J$24:$M$24","v":true},{"$f":"Solver_Input_2_2022=$K$24:$M$24","v":true},{"$f":"Solver_Input_2_2023=$L$24:$M$24","v":true},{"$f":"Solver_Input_2_2024=$M$24","v":true}]
[null,null,null,null,null,null,null,null,{"$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":13,"n_rows":147,"n_cols":14,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Main!B1","v":"ERA, GGT Tariff Model, December 2019 [Final Decision] "}]
[null,"Tariff Variation Mechanism"]
["Ref",{"$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,{"$f":"(H22*(1+I23))","v":114.79390000000001},{"$f":"(I22*(1+J23))","v":116.10255046000002},{"$f":"(J22*(1+K23))","v":117.42611953524403},118.76477729794581,120.1186957591424,121.48804889079663]
[{"$f":"ROW()","v":23},null,"Inflation Z=",null,null,null,null,null,{"$f":"WACC!$J$25","v":1.14E-2},{"$f":"I23","v":1.14E-2},{"$f":"J23","v":1.14E-2},1.14E-2,1.14E-2,1.14E-2]
[{"$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":0.11919945162977114},{"$f":"Revenue!CG19","v":0.11919945162977114},{"$f":"Revenue!CH19","v":0.11919945162977114},{"$f":"Revenue!CI19","v":0.11919945162977114},{"$f":"Revenue!CJ19","v":0.11919945162977114}]
[{"$f":"ROW()","v":27},null,"Reservation charge p2j=",null,null,null,null,null,{"$f":"Revenue!CE20","v":6.0899999999999995E-4},{"$f":"Revenue!CF20","v":7.218044677158393E-4},{"$f":"Revenue!CG20","v":7.218044677158393E-4},{"$f":"Revenue!CH20","v":7.218044677158393E-4},{"$f":"Revenue!CI20","v":7.218044677158393E-4},{"$f":"Revenue!CJ20","v":7.218044677158393E-4}]
[{"$f":"ROW()","v":28},null,"Throughput charge p3j=",null,null,null,null,null,{"$f":"Revenue!CE21","v":2.24E-4},{"$f":"Revenue!CF21","v":1.9729954047980328E-4},{"$f":"Revenue!CG21","v":1.9729954047980328E-4},{"$f":"Revenue!CH21","v":1.9729954047980328E-4},{"$f":"Revenue!CI21","v":1.9729954047980328E-4},{"$f":"Revenue!CJ21","v":1.9729954047980328E-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},{"$f":"ROUND(J26,6)","v":0.119199}]
[{"$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":7.2199999999999999E-4}]
[{"$f":"ROW()","v":33},null,"Throughput charge p3j=",null,null,null,null,null,{"$f":"Revenue!CE21","v":2.24E-4},1.9699999999999999E-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":110.53000000000002},{"$f":"Revenue!CG23","v":110.53000000000002},{"$f":"Revenue!CH23","v":110.53000000000002},{"$f":"Revenue!CI23","v":110.53000000000002},{"$f":"Revenue!CJ23","v":110.53000000000002}]
[{"$f":"ROW()","v":37},null,"Reserved Capacity x Distance (PJkms/day) q2j=",null,null,null,null,{"$f":"Revenue!CA24","v":108.46982899999999},{"$f":"Revenue!CE24","v":108.46982899999999},{"$f":"Revenue!CF24","v":116.62552599999999},{"$f":"Revenue!CG24","v":116.62552599999999},{"$f":"Revenue!CH24","v":116.62552599999999},{"$f":"Revenue!CI24","v":116.62552599999999},{"$f":"Revenue!CJ24","v":116.62552599999997}]
[{"$f":"ROW()","v":38},null,"Throughput x Distance (PJkms/day) q3j=",null,null,null,null,{"$f":"Revenue!CA25","v":80.49439319999999},{"$f":"Revenue!CE25","v":80.49439319999999},{"$f":"Revenue!CF25","v":97.506564334065516},{"$f":"Revenue!CG25","v":97.506564334065516},{"$f":"Revenue!CH25","v":97.506564334065516},{"$f":"Revenue!CI25","v":97.506564334065516},{"$f":"Revenue!CJ25","v":97.506564334065516}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40},null,"p1jxq1j=",null,null,null,null,null,null,{"$f":"J31*J36*J$17/1000","v":4.8220739620200002},{"$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$17","v":30.818528496551998},{"$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$17","v":7.030418301614791},{"$f":"IF(K33=\"\",\"\",K33*K38*K$17)","v":""},"","",""]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,{"$f":"SUM(J40:J42)","v":42.671020760186792},{"$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":0.119199},{"$f":"IF(K31=\"\",\"\",K31)","v":""},"","",""]
[{"$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":7.2199999999999999E-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":1.9699999999999999E-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,{"$f":"1+J85","v":1.0400985273617949},{"$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":1.1852290110276509},"","","",""]
[{"$f":"ROW()","v":63},null,"(1+X-Factor3;t)=",null,null,null,null,null,null,{"$f":"1+J87","v":0.88080151999912182},"","","",""]
[{"$f":"ROW()","v":64}]
[{"$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$23)","v":1.0085030650583349},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0085030650583349},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0085030650583349},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0085030650583349},{"$f":"(1+$F$65)/(1+$I$23)","v":1.0085030650583349}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,"SepCPI_t_1 / SepCPI_t_2=",null,null,null,null,null,null,{"$f":"J144","v":1.0114000000000001},{"$f":"K144","v":1.0114000000000001},{"$f":"L144","v":1.0114000000000001},{"$f":"M144","v":1.0114000000000001},{"$f":"N144","v":1.0114000000000001}]
[{"$f":"ROW()","v":69}]
[{"$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$68","v":0.12158344066236655},{"$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$68","v":7.3624055707015605E-4},"","","",""]
[{"$f":"ROW()","v":73},null,"Throughput charge p3j;t=",null,null,null,null,null,null,{"$f":"J59*J63*J$66*J$68","v":2.0124553128939934E-4},"","","",""]
[{"$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":4.0098527361794971E-2},{"$f":"CoS!H60","v":""},{"$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":0.18522901102765094},{"$f":"CoS!H61","v":""},{"$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":-0.1191984800008782},{"$f":"CoS!H62","v":""},{"$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":4.4796558823529412E-2},{"$f":"WACC!L31","v":4.4796558823529412E-2},{"$f":"WACC!M31","v":4.4796558823529412E-2},{"$f":"WACC!N31","v":4.4796558823529412E-2}]
[{"$f":"ROW()","v":91},null,"Vanilla WACC compounded rj=",null,null,null,null,null,null,null,{"$f":"(1+K$90)-1","v":4.4796558823529509E-2},{"$f":"(K91+1)*(1+L$90)-1","v":9.1599849329488947E-2},{"$f":"(L91+1)*(1+M$90)-1","v":0.14049976619173332},0.19159023105616302]
[{"$f":"ROW()","v":92},null,"Discount factor",null,null,null,null,{"$f":"CoS!E19","v":1},{"$f":"CoS!F19","v":0.96071677156893209},{"$f":"CoS!G19","v":0.92297671517383173},{"$f":"CoS!H19","v":0.88671921003510146},{"$f":"CoS!I19","v":0.85188601675307651},{"$f":"CoS!J19","v":0.81842118375973294},{"$f":"CoS!K19","v":0.78627095744527442}]
[{"$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,{"$f":"SUM(J95:N95)","v":20.538677999043117},{"$f":"F95/F$98","v":0.11300000004880109},null,null,{"$f":"CoS!G69*'Tariff Variation Mechanism'!J$92","v":4.450678848779722},{"$f":"CoS!H69*'Tariff Variation Mechanism'!K$92","v":4.2641591869802502},{"$f":"CoS!I69*'Tariff Variation Mechanism'!L$92","v":4.0966492475716683},{"$f":"CoS!J69*'Tariff Variation Mechanism'!M$92","v":3.9357196393773486},{"$f":"CoS!K69*'Tariff Variation Mechanism'!N$92","v":3.7914710763341257}]
[{"$f":"ROW()","v":96},null,"PVR2=",null,null,{"$f":"SUM(J96:N96)","v":131.22942927512509},{"$f":"F96/F$98","v":0.72199999996027708},null,null,{"$f":"CoS!G70*'Tariff Variation Mechanism'!J$92","v":28.437080772162872},{"$f":"CoS!H70*'Tariff Variation Mechanism'!K$92","v":27.245335676997826},{"$f":"CoS!I70*'Tariff Variation Mechanism'!L$92","v":26.175050931917195},{"$f":"CoS!J70*'Tariff Variation Mechanism'!M$92","v":25.146810426963857},{"$f":"CoS!K70*'Tariff Variation Mechanism'!N$92","v":24.225151467083329}]
[{"$f":"ROW()","v":97},null,"PVR3=",null,null,{"$f":"SUM(J97:N97)","v":29.990105028248806},0.16499999999092202,null,null,{"$f":"CoS!G71*'Tariff Variation Mechanism'!J$92","v":6.4987788468239254},{"$f":"CoS!H71*'Tariff Variation Mechanism'!K$92","v":6.2264271283997799},{"$f":"CoS!I71*'Tariff Variation Mechanism'!L$92","v":5.9818329692054535},{"$f":"CoS!J71*'Tariff Variation Mechanism'!M$92","v":5.7468472582396632},{"$f":"CoS!K71*'Tariff Variation Mechanism'!N$92","v":5.5362188255799865}]
[{"$f":"ROW()","v":98},null,"PVR",null,null,{"$f":"SUM(J98:N98)","v":181.75821230241698},1,null,null,{"$f":"SUM(J95:J97)","v":39.38653846776652},{"$f":"SUM(K95:K97)","v":37.735921992377854},36.253533148694316,34.829377324580868,33.552841368997441]
[{"$f":"ROW()","v":99},null,"PV of Building Block Revenue  BBRevj=",null,null,{"$f":"SUM(J99:N99)","v":181.75821229241703},null,null,null,{"$f":"CoS!G45*J$92","v":38.277639851030621},{"$f":"CoS!H45*K$92","v":37.9764757399331},{"$f":"CoS!I45*L$92","v":36.929027956114886},{"$f":"CoS!J45*M$92","v":35.25037481402552},{"$f":"CoS!K45*N$92","v":33.324693931312908}]
[{"$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$17/1000","v":4.4717504850000003},{"$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$17","v":28.663369252907994},{"$f":"IF(K86=\"\",\"\",K32*I37*K$17)","v":""},"","",""]
[{"$f":"ROW()","v":134},null,"LHS3=",null,null,null,null,null,null,{"$f":"J33*H38*J$17","v":5.8038067385063981},"","","",""]
[{"$f":"ROW()","v":135},null,"LHS = Sum (p_t x q_t-2)=",null,null,null,null,null,null,{"$f":"SUM(J132:J134)","v":38.938926476414387},{"$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,{"$f":"(1+J85)*I31*H36*I11/1000","v":4.4595494840988135},{"$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$17","v":28.655606629553755},"","","",""]
[{"$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$17","v":5.81263148497918},"","","",""]
[{"$f":"ROW()","v":141},null,"Sum (1+X-Factor) x (p_t_1xq_t_2)=",null,null,null,null,null,null,{"$f":"SUM(J138:J140)","v":38.927787598631745},{"$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$23)","v":0.98872849515523031},{"$f":"1/(1+$I$23)","v":0.98872849515523031},{"$f":"1/(1+$I$23)","v":0.98872849515523031},{"$f":"1/(1+$I$23)","v":0.98872849515523031},{"$f":"1/(1+$I$23)","v":0.98872849515523031}]
[{"$f":"ROW()","v":144},null,"SepCPI_t_1 / SepCPI_t_2=",null,null,null,null,null,null,{"$f":"I22/H22","v":1.0114000000000001},{"$f":"J22/I22","v":1.0114000000000001},{"$f":"K22/J22","v":1.0114000000000001},{"$f":"L22/K22","v":1.0114000000000001},{"$f":"M22/L22","v":1.0114000000000001}]
[{"$f":"ROW()","v":145},null,"RHS=",null,null,null,null,null,null,{"$f":"J141*J143*J144","v":38.927787598631745},{"$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":""},"",""]